Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹565Cr
Rev Gr TTM
Revenue Growth TTM
-2.09%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MCLEODRUSS
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -11.1 | -1.5 | -13.9 | -28.6 | -13.8 | -13.1 | 23.7 | 6.3 | -15.1 | 9.7 | -19.8 | 20.2 |
| 326 | 231 | 243 | 389 | 381 | 185 | 295 | 397 | 291 | 209 | 264 | 438 |
Operating Profit Operating ProfitCr |
| -44.4 | -2.0 | 33.6 | -11.6 | -95.5 | 6.1 | 34.9 | -7.1 | -75.6 | 3.3 | 27.1 | 1.7 |
Other Income Other IncomeCr | -928 | 3 | 2 | 5 | 6 | 21 | 1 | 1 | 1 | 2 | 1 | 0 |
Interest Expense Interest ExpenseCr | 74 | 55 | 48 | 47 | 54 | 48 | 49 | 62 | 67 | 46 | 47 | 44 |
Depreciation DepreciationCr | 17 | 16 | 18 | 16 | 16 | 15 | 15 | 15 | 16 | 15 | 15 | 15 |
| -1,120 | -73 | 60 | -98 | -250 | -30 | 95 | -102 | -207 | -52 | 37 | -51 |
| -42 | 0 | -2 | -17 | -31 | -9 | 10 | -15 | -33 | -8 | 8 | -14 |
|
Growth YoY PAT Growth YoY% | -458.9 | -90.2 | -53.2 | -15.4 | 79.7 | 71.6 | 38.3 | -6.9 | 20.1 | -110.7 | -65.6 | 58.3 |
| -477.0 | -32.1 | 16.7 | -23.4 | -112.0 | -10.5 | 18.7 | -23.6 | -105.4 | -20.1 | 8.0 | -8.2 |
| -103.2 | -7.0 | 5.8 | -7.8 | -20.9 | -2.0 | 8.1 | -8.3 | -16.7 | -4.2 | 2.8 | -3.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -8.0 | 17.0 | -2.9 | 9.9 | -16.2 | -33.7 | 25.9 | -5.7 | 1.0 | -17.1 | 4.4 | 0.3 |
| 1,517 | 1,757 | 1,761 | 1,913 | 1,767 | 1,103 | 1,243 | 1,288 | 1,276 | 1,245 | 1,164 | 1,201 |
Operating Profit Operating ProfitCr |
| 7.8 | 8.8 | 5.9 | 6.9 | -2.6 | 3.5 | 13.6 | 5.0 | 6.8 | -9.6 | 1.8 | -1.0 |
Other Income Other IncomeCr | 44 | 91 | 184 | 392 | 527 | 76 | 20 | 10 | -916 | 17 | 22 | 4 |
Interest Expense Interest ExpenseCr | 72 | 109 | 136 | 180 | 338 | 227 | 205 | 165 | 201 | 203 | 226 | 204 |
Depreciation DepreciationCr | 77 | 102 | 104 | 102 | 84 | 78 | 90 | 75 | 70 | 66 | 61 | 61 |
| 25 | 49 | 55 | 252 | 61 | -189 | -80 | -162 | -1,093 | -362 | -245 | -272 |
| -9 | 14 | -10 | 32 | 22 | -41 | -27 | 19 | -37 | -50 | -47 | -47 |
|
| -87.0 | 2.9 | 83.9 | 240.1 | -82.3 | -480.8 | 64.5 | -245.3 | -483.9 | 70.5 | 36.5 | -13.8 |
| 2.1 | 1.8 | 3.4 | 10.7 | 2.3 | -12.9 | -3.6 | -13.3 | -77.1 | -27.4 | -16.7 | -18.9 |
| 2.9 | 3.4 | 7.1 | 24.3 | 4.4 | -14.2 | -5.0 | -17.3 | -101.1 | -29.8 | -18.9 | -21.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 55 | 41 | 41 | 46 | 44 | 52 | 52 | 52 | 52 | 52 | 52 | 52 |
| 2,037 | 1,909 | 1,918 | 2,121 | 1,971 | 1,802 | 1,771 | 1,597 | 517 | 198 | 4 | 11 |
Current Liabilities Current LiabilitiesCr | 639 | 845 | 1,006 | 1,032 | 2,081 | 2,703 | 2,823 | 2,825 | 2,961 | 3,117 | 3,317 | 3,473 |
Non Current Liabilities Non Current LiabilitiesCr | 334 | 576 | 465 | 620 | 464 | 377 | 262 | 289 | 210 | 169 | 220 | 220 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 684 | 968 | 1,093 | 1,440 | 810 | 459 | 463 | 397 | 318 | 221 | 281 | 442 |
Non Current Assets Non Current AssetsCr | 2,405 | 2,422 | 2,359 | 2,403 | 3,749 | 4,477 | 4,445 | 4,366 | 3,422 | 3,315 | 3,313 | 3,314 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 108 | 207 | 137 | 196 | 280 | 84 | 178 | 105 | 205 | 34 | 72 |
Investing Cash Flow Investing Cash FlowCr | -271 | -289 | -68 | -147 | -323 | -740 | -2 | -57 | -41 | 59 | -19 |
Financing Cash Flow Financing Cash FlowCr | 159 | 85 | -64 | -28 | 320 | 362 | -132 | -120 | -174 | -100 | -50 |
|
Free Cash Flow Free Cash FlowCr | -34 | 62 | 43 | 107 | 804 | 233 | 144 | 45 | 159 | 17 | 50 |
| 317.0 | 590.3 | 212.9 | 89.6 | 721.8 | -56.9 | -340.1 | -58.0 | -19.4 | -11.0 | -36.6 |
CFO To EBITDA CFO To EBITDA% | 83.5 | 122.5 | 124.5 | 138.0 | -631.9 | 213.3 | 91.3 | 154.3 | 219.0 | -31.5 | 345.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 2,618 | 2,032 | 1,817 | 1,564 | 896 | 22 | 200 | 238 | 177 | 251 | 353 |
Price To Earnings Price To Earnings | 99.2 | 54.6 | 23.4 | 6.3 | 23.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 1.6 | 1.1 | 1.0 | 0.8 | 0.5 | 0.0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.3 |
Price To Book Price To Book | 1.7 | 1.0 | 0.8 | 0.7 | 0.4 | 0.0 | 0.1 | 0.2 | 0.6 | -267.0 | -1.9 |
| 24.1 | 16.2 | 23.7 | 17.0 | -49.3 | 53.3 | 12.1 | 33.8 | 22.7 | -19.6 | 107.2 |
Profitability Ratios Profitability Ratios |
| 83.8 | 80.5 | 83.1 | 83.4 | 82.6 | 87.2 | 85.2 | 83.0 | 90.7 | 91.1 | 96.0 |
| 7.8 | 8.8 | 5.9 | 6.9 | -2.6 | 3.5 | 13.6 | 5.0 | 6.8 | -9.6 | 1.8 |
| 2.1 | 1.8 | 3.4 | 10.7 | 2.3 | -12.9 | -3.6 | -13.3 | -77.1 | -27.4 | -16.7 |
| 3.7 | 5.9 | 6.8 | 13.9 | 10.9 | 0.9 | 3.1 | 0.1 | -35.3 | -7.4 | -0.9 |
| 1.6 | 1.8 | 3.3 | 10.1 | 1.9 | -8.0 | -2.9 | -11.0 | -185.6 | -124.6 | -349.3 |
| 1.1 | 1.0 | 1.9 | 5.7 | 0.8 | -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**.