Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Mcleod Russel India Ltd

MCLEODRUSS
NSE
54.12
2.75%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Mcleod Russel India Ltd

MCLEODRUSS
NSE
54.12
2.75%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
565Cr
Close
Close Price
54.12
Industry
Industry
Tea
PE
Price To Earnings
PS
Price To Sales
0.48
Revenue
Revenue
1,190Cr
Rev Gr TTM
Revenue Growth TTM
-2.09%
PAT Gr TTM
PAT Growth TTM
-6.87%
Peer Comparison
How does MCLEODRUSS stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MCLEODRUSS
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
226226366349195197453371165216363445
Growth YoY
Revenue Growth YoY%
-11.1-1.5-13.9-28.6-13.8-13.123.76.3-15.19.7-19.820.2
Expenses
ExpensesCr
326231243389381185295397291209264438
Operating Profit
Operating ProfitCr
-100-5123-40-18612158-26-1257988
OPM
OPM%
-44.4-2.033.6-11.6-95.56.134.9-7.1-75.63.327.11.7
Other Income
Other IncomeCr
-928325621111210
Interest Expense
Interest ExpenseCr
745548475448496267464744
Depreciation
DepreciationCr
171618161615151516151515
PBT
PBTCr
-1,120-7360-98-250-3095-102-207-5237-51
Tax
TaxCr
-420-2-17-31-910-15-33-88-14
PAT
PATCr
-1,078-7361-82-218-2185-87-174-4329-36
Growth YoY
PAT Growth YoY%
-458.9-90.2-53.2-15.479.771.638.3-6.920.1-110.7-65.658.3
NPM
NPM%
-477.0-32.116.7-23.4-112.0-10.518.7-23.6-105.4-20.18.0-8.2
EPS
EPS
-103.2-7.05.8-7.8-20.9-2.08.1-8.3-16.7-4.22.8-3.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1,6461,9261,8712,0551,7231,1431,4381,3561,3701,1361,1851,190
Growth
Revenue Growth%
-8.017.0-2.99.9-16.2-33.725.9-5.71.0-17.14.40.3
Expenses
ExpensesCr
1,5171,7571,7611,9131,7671,1031,2431,2881,2761,2451,1641,201
Operating Profit
Operating ProfitCr
129169110142-44391956893-10921-12
OPM
OPM%
7.88.85.96.9-2.63.513.65.06.8-9.61.8-1.0
Other Income
Other IncomeCr
4491184392527762010-91617224
Interest Expense
Interest ExpenseCr
72109136180338227205165201203226204
Depreciation
DepreciationCr
771021041028478907570666161
PBT
PBTCr
25495525261-189-80-162-1,093-362-245-272
Tax
TaxCr
-914-103222-41-2719-37-50-47-47
PAT
PATCr
34356421939-148-52-181-1,057-312-198-225
Growth
PAT Growth%
-87.02.983.9240.1-82.3-480.864.5-245.3-483.970.536.5-13.8
NPM
NPM%
2.11.83.410.72.3-12.9-3.6-13.3-77.1-27.4-16.7-18.9
EPS
EPS
2.93.47.124.34.4-14.2-5.0-17.3-101.1-29.8-18.9-21.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
554141464452525252525252
Reserves
ReservesCr
2,0371,9091,9182,1211,9711,8021,7711,597517198411
Current Liabilities
Current LiabilitiesCr
6398451,0061,0322,0812,7032,8232,8252,9613,1173,3173,473
Non Current Liabilities
Non Current LiabilitiesCr
334576465620464377262289210169220220
Total Liabilities
Total LiabilitiesCr
3,0893,3903,4523,8434,5594,9354,9084,7633,7403,5363,5943,756
Current Assets
Current AssetsCr
6849681,0931,440810459463397318221281442
Non Current Assets
Non Current AssetsCr
2,4052,4222,3592,4033,7494,4774,4454,3663,4223,3153,3133,314
Total Assets
Total AssetsCr
3,0893,3903,4523,8434,5594,9354,9084,7633,7403,5363,5943,756

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
108207137196280841781052053472
Investing Cash Flow
Investing Cash FlowCr
-271-289-68-147-323-740-2-57-4159-19
Financing Cash Flow
Financing Cash FlowCr
15985-64-28320362-132-120-174-100-50
Net Cash Flow
Net Cash FlowCr
-53521277-29545-72-11-73
Free Cash Flow
Free Cash FlowCr
-346243107804233144451591750
CFO To PAT
CFO To PAT%
317.0590.3212.989.6721.8-56.9-340.1-58.0-19.4-11.0-36.6
CFO To EBITDA
CFO To EBITDA%
83.5122.5124.5138.0-631.9213.391.3154.3219.0-31.5345.6

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2,6182,0321,8171,56489622200238177251353
Price To Earnings
Price To Earnings
99.254.623.46.323.60.00.00.00.00.00.0
Price To Sales
Price To Sales
1.61.11.00.80.50.00.10.20.10.20.3
Price To Book
Price To Book
1.71.00.80.70.40.00.10.20.6-267.0-1.9
EV To EBITDA
EV To EBITDA
24.116.223.717.0-49.353.312.133.822.7-19.6107.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
83.880.583.183.482.687.285.283.090.791.196.0
OPM
OPM%
7.88.85.96.9-2.63.513.65.06.8-9.61.8
NPM
NPM%
2.11.83.410.72.3-12.9-3.6-13.3-77.1-27.4-16.7
ROCE
ROCE%
3.75.96.813.910.90.93.10.1-35.3-7.4-0.9
ROE
ROE%
1.61.83.310.11.9-8.0-2.9-11.0-185.6-124.6-349.3
ROA
ROA%
1.11.01.95.70.8-3.0-1.1-3.8-28.3-8.8-5.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
McLeod Russel India Limited is the **largest tea producing company in India** and a dominant global player in the black tea industry. The company operates an integrated model covering the entire value chain—from **cultivation and manufacture to blending and international marketing**. While maintaining a significant production footprint in India’s premier tea-growing regions, the company is currently undergoing a high-stakes financial transformation to resolve legacy debt and stabilize its balance sheet. --- ### Core Production Infrastructure and Agricultural Footprint The company’s primary operations are concentrated in the high-quality tea belts of Northeast India, supported by a robust manufacturing infrastructure. * **Estate Portfolio:** Operates **33 tea estates** in total, with a heavy concentration of **31 estates in Assam** and **2 in the Dooars, West Bengal**. * **Manufacturing Capacity:** Includes **31 factories in Assam**, all of which are certified under **ISO 22000:2018**. * **Blending Capabilities:** Operates **two bulk blending units** designed to process both **Orthodox** and **Crushed, Torn, and Curled (CTC)** tea varieties. * **Raw Material Sourcing:** While the majority of green leaf is grown on company-owned estates, the company supplements production by procuring green leaf from **external out-growers** at prevailing market prices. * **Sustainability Standards:** All 31 estates and the blending units are certified by the **Rainforest Alliance** and hold **Trustea certification**, ensuring compliance with global environmental and social standards. --- ### Global Subsidiary Network and Market Presence McLeod Russel maintains an international presence through its wholly-owned subsidiary, **Borelli Tea Holdings Limited (UK)**, which oversees several key step-down entities: | Entity | Location | Primary Function | | :--- | :--- | :--- | | **McLeod Russel Uganda Limited (MRUL)** | Uganda | Large-scale cultivation and manufacturing | | **McLeod Russel Africa Limited (MRAL)** | Kenya | Tea trading and aggressive regional marketing | | **McLeod Russel Middle East FZCO** | Dubai, UAE | Strategic blending and marketing for the MENA region | **Strategic Divestment:** On **November 1, 2023**, the company successfully divested its **100% stake** in **Phu Ben Tea Company Limited (Vietnam)** for a net consideration of **USD 2.15 million** (approx. **₹17.86 crore**) to streamline its international portfolio. --- ### Operational Strategy and Modernization Initiatives To combat rising costs and labor shortages, the company is pivoting toward mechanization and high-value product segments. * **Product Shift:** Increasing focus on **Orthodox teas** to capture high-value demand from export markets, specifically **Iran**. This involves upgrading machinery to enhance top-line growth. * **Mechanization:** Deployment of **plucking machines** and **plucking shears** to mitigate labor shortages during pruning and harvesting seasons. * **Technological Integration:** Installation of advanced **Colour Sorters** and modernized machinery across estates. The company has also implemented **Face Recognition Systems** for attendance tracking across **13 estates**. * **Sustainable Agriculture:** Utilization of organic inputs such as **Vermi-wash**, **Vermicompost**, and **Bio Humic Spray (BHS)** to enhance soil health. * **Research & Development:** Continuous investment in R&D through the **Tea Research Association**. * **FY 2024-25 R&D Investment:** **₹158.10 Lakhs** (Revenue Expenditure). --- ### Financial Performance and Restructuring Progress The company is currently navigating a period of financial stress, characterized by net losses and a focus on debt resolution. **Standalone Financial Summary:** | Metric | FY 2024-25 (₹ Crore) | FY 2023-24 (₹ Crore) | | :--- | :--- | :--- | | **Operational Turnover** | **1,024.36** | **923.42** | | **EBITDA** | **24.36** | **(67.45)** | | **Post-Tax Loss** | **(196.36)** | **(265.65)** | | **Saleable Production** | **3.67 crore Kgs** | **3.92 crore Kgs** | **The NARCL Resolution Plan:** A comprehensive debt resolution is underway following the assignment of major loan exposures to the **National Asset Reconstruction Company Limited (NARCL)**. * **Debt Assignment:** In March 2025, debt totaling **₹1,033.03 crore** was assigned to **NARCL** via a **Swiss Challenge Bid Process**. * **Sanction Terms:** As of April 2026, the company accepted a sanction for sustainable debt of **₹1,050 crore**, payable by **February 15, 2029**. * **Equity Dilution:** **NARCL** will receive **10% new equity shares** on a fully diluted basis through the conversion of unsustainable debt. * **Asset Monetization:** The company is selling non-core assets to improve liquidity. This includes a **₹28.15 crore** MOU for one estate (with **₹5.5 crore** received as advance) and a binding term sheet with **Carbon Resources Private Limited** for further estate sales. --- ### Human Capital and Labor Dynamics The tea industry is **highly labour-intensive**, making human resource management a critical operational pillar. * **Total Workforce:** Approximately **76,254** employees in India. * **Composition:** **46,977 permanent** and **29,277 temporary** staff. * **Diversity:** Approximately **60%** of the workforce are women, reflecting the company's role as a major employer of women in rural Assam and West Bengal. * **Cost Pressures:** The company faces an **8% wage increase** (as of 2024) and stringent requirements under the **Plantation Labour Act**. --- ### Risk Factors and Audit Qualifications Investors should note that the company’s financial results are currently prepared on a **"going concern"** basis despite an **Adverse Opinion** from statutory auditors. **1. Financial & Recovery Risks:** * **Inter-Corporate Deposits (ICDs):** **₹2,860.5 crore** is outstanding from promoter groups. Auditors have flagged these as "prejudicial to the interest of the company," with only **₹1,010.39 crore** provided for as doubtful. * **Liquidity Gap:** Current liabilities exceeded current assets by **₹3,030.99 crore** as of March 31, 2025. * **Unrecognized Interest:** The company has stopped accruing interest on certain borrowings pending resolution, totaling hundreds of crores. **2. Legal & Regulatory Risks:** * **Arbitral Award:** A final award directed the company to pay **₹508.96 crore** regarding a loan facility; this is currently being challenged in the **Delhi High Court**. * **Insolvency Petitions:** While several **CIRP** applications have been settled or withdrawn, the threat of insolvency proceedings remains a contingent risk. * **Regulatory Oversight:** Increasing scrutiny from the **FSSAI** on food safety and the **Tea Board of India** regarding end-season quality mandates. **3. Environmental & Market Risks:** * **Climate Dependency:** Vulnerability to rainfall patterns; for instance, production in Uganda declined by **14-27%** in 2024 due to reduced rainfall. * **Market Volatility:** Fluctuations in auction prices and cash flow challenges in export destinations like **Afghanistan, Kazakhstan, and Egypt**.