Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹250Cr
Rev Gr TTM
Revenue Growth TTM
4.96%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

PKTEA
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% | 2.5 | 34.9 | -26.4 | 30.4 | -1.1 | 4.6 | 25.2 | -30.1 | -14.1 | 43.6 | -36.1 | 41.2 |
| 12 | 7 | 14 | 16 | 11 | 8 | 11 | 15 | 12 | 7 | 14 | 14 |
Operating Profit Operating ProfitCr |
| -4.9 | 36.6 | -4.8 | 11.1 | 5.1 | 32.0 | 36.4 | -22.0 | -19.8 | 56.9 | -34.5 | 20.8 |
Other Income Other IncomeCr | 0 | 0 | 1 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
| -1 | 2 | -1 | 1 | 5 | 2 | 5 | -4 | -3 | 8 | -5 | 4 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
|
Growth YoY PAT Growth YoY% | 58.4 | 172.1 | -266.2 | 2,633.3 | 371.3 | 32.6 | 510.6 | -542.7 | -191.3 | 201.9 | -210.3 | 111.3 |
| -11.6 | 17.7 | -8.6 | 4.6 | 31.8 | 22.4 | 28.1 | -29.2 | -33.8 | 47.1 | -48.4 | 2.3 |
| -4.4 | 6.3 | -3.6 | 2.6 | 11.9 | 8.4 | 15.0 | -11.7 | -10.9 | 25.4 | -16.5 | 1.3 |
| 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 |
|---|
|
| -17.2 | 29.5 | 14.1 | 10.3 | -1.3 | -20.0 | 84.8 | -35.1 | 9.2 | 4.2 | -5.8 | 8.3 |
| 34 | 39 | 41 | 40 | 40 | 35 | 44 | 40 | 50 | 48 | 46 | 47 |
Operating Profit Operating ProfitCr |
| -12.3 | 0.8 | 9.4 | 18.9 | 18.9 | 11.6 | 39.9 | 15.2 | 2.4 | 11.2 | 10.0 | 13.8 |
Other Income Other IncomeCr | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 6 | 1 | 2 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 3 | 2 | 2 | 3 | 4 |
Depreciation DepreciationCr | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 2 |
| -4 | -2 | 2 | 7 | 4 | -2 | 23 | 1 | -3 | 7 | 1 | 3 |
| 0 | 0 | 1 | 0 | 1 | 2 | 11 | 1 | 0 | 1 | 0 | 4 |
|
| -382.0 | 47.0 | 144.8 | 539.3 | -53.2 | -223.2 | 415.2 | -95.6 | -775.0 | 259.0 | -95.5 | -195.4 |
| -13.5 | -5.5 | 2.2 | 12.6 | 6.0 | -9.2 | 15.7 | 1.1 | -6.5 | 9.9 | 0.5 | -0.4 |
| -13.3 | -7.1 | 3.2 | 20.3 | 9.5 | -11.7 | 36.8 | 1.6 | -10.8 | 17.2 | 0.8 | -0.7 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| 96 | 93 | 125 | 165 | 168 | 161 | 177 | 182 | 179 | 188 | 209 | 215 |
Current Liabilities Current LiabilitiesCr | 12 | 19 | 11 | 16 | 18 | 23 | 8 | 49 | 21 | 26 | 50 | 52 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1 | 2 | 14 | 14 | 12 | 16 | 13 | 13 | 11 | 9 | 10 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 80 | 35 | 21 | 19 | 23 | 42 | 37 | 96 | 66 | 37 | 82 | 80 |
Non Current Assets Non Current AssetsCr | 32 | 81 | 121 | 180 | 180 | 156 | 167 | 152 | 150 | 190 | 190 | 200 |
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 | -3 | 7 | -4 | 7 | -2 | 0 | 3 | 34 | -29 | -1 | -5 |
Investing Cash Flow Investing Cash FlowCr | 4 | 3 | 4 | -17 | 4 | 6 | -2 | -25 | 42 | 6 | -31 |
Financing Cash Flow Financing Cash FlowCr | -1 | -1 | -1 | 11 | -3 | -6 | -2 | -7 | -3 | -3 | 22 |
|
Free Cash Flow Free Cash FlowCr | -8 | 6 | -9 | -15 | -5 | 0 | 1 | 34 | -30 | 2 | -6 |
| 73.9 | -327.9 | -391.1 | 106.4 | -74.6 | -12.1 | 23.8 | 6,886.4 | 877.9 | -27.8 | -1,894.5 |
CFO To EBITDA CFO To EBITDA% | 80.9 | 2,166.2 | -90.3 | 70.8 | -23.5 | 9.6 | 9.3 | 478.1 | -2,348.3 | -24.7 | -90.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 41 | 50 | 92 | 53 | 21 | 68 | 97 | 91 | 101 | 228 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 50.5 | 14.6 | 18.1 | 0.0 | 6.0 | 194.2 | 0.0 | 18.9 | 946.1 |
Price To Sales Price To Sales | 0.0 | 1.0 | 1.1 | 1.8 | 1.1 | 0.5 | 0.9 | 2.0 | 1.8 | 1.9 | 4.5 |
Price To Book Price To Book | 0.0 | 0.4 | 0.4 | 0.5 | 0.3 | 0.1 | 0.4 | 0.5 | 0.5 | 0.5 | 1.1 |
| -1.3 | 137.5 | 12.9 | 11.7 | 8.0 | 9.5 | 2.8 | 20.3 | 79.9 | 18.1 | 54.3 |
Profitability Ratios Profitability Ratios |
| 94.6 | 86.2 | 87.7 | 94.5 | 94.6 | 103.7 | 90.3 | 95.1 | 82.6 | 89.4 | 91.5 |
| -12.3 | 0.8 | 9.4 | 18.9 | 18.9 | 11.6 | 39.9 | 15.2 | 2.4 | 11.2 | 10.0 |
| -13.5 | -5.5 | 2.2 | 12.6 | 6.0 | -9.2 | 15.7 | 1.1 | -6.5 | 9.9 | 0.5 |
| -3.3 | -0.9 | 1.8 | 3.8 | 3.2 | 0.4 | 13.0 | 1.9 | -0.6 | 4.1 | 1.2 |
| -4.2 | -2.3 | 0.8 | 3.7 | 1.7 | -2.2 | 6.3 | 0.3 | -1.9 | 2.8 | 0.1 |
| -3.7 | -1.9 | 0.7 | 3.2 | 1.4 | -1.8 | 5.6 | 0.2 | -1.6 | 2.3 | 0.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
The Peria Karamalai Tea and Produce Company Limited, a prominent member of the **LN Bangur Group**, is an Indian enterprise with a legacy in plantation management that has evolved into a diversified entity. The company’s operations span high-value agricultural production, renewable energy generation, and strategic financial investments. Following a significant corporate restructuring in **November 2023** and subsequent amalgamations, the company has streamlined its asset base to focus on yield optimization and green energy expansion.
---
### **Strategic Corporate Restructuring & Capital Architecture**
The company is currently concluding a transformative phase of consolidation designed to simplify its corporate structure and enhance its balance sheet for future growth.
* **The 2026 Amalgamation:** Effective **April 25, 2026**, the company finalized a **Scheme of Amalgamation** involving **20 Transferor Companies** (including **Placid Limited** and various greenfield private firms) into **Maharaja Shree Umaid Mills Limited (MSUM)**.
* **Equity Consolidation:** As a result of this merger, the company secured a **39.4268%** stake in **The Peria Karamalai Tea & Produce Company Limited (PKTEA)**, represented by **12,20,606 Equity Shares**.
* **Subsidiary Rationalization:** In **November 2023**, the company divested its interests in **PKT Plantations Limited** (sold for **₹40 Lakhs**) and **Shivphal Vinimay Private Limited** (sold for **₹5 Lakhs**) to **MSUM**, transitioning to a more efficient standalone operational structure.
* **Financial Headroom:** To facilitate aggressive expansion, the Board increased borrowing limits from **₹200 Crores** to **₹400 Crores** as of **August 2025**. This includes authorization to provide loans or guarantees up to **₹400 Crores** beyond standard statutory limits, secured by charges on both movable and immovable assets.
**Capital Structure (FY 2024-25):**
| Component | Value |
| :--- | :--- |
| **Authorized Share Capital** | **₹7.50 Crore** (75,00,000 shares at ₹10 each) |
| **Paid-up Share Capital** | **₹3.09 Crore** (30,95,879 shares at ₹10 each) |
| **Borrowing Limit** | **₹400 Crore** |
---
### **Core Plantation Operations: Tea & Crop Diversification**
The Tea segment remains the primary revenue engine, contributing **84.11%** of total revenue in FY 2024-25. The company has pivoted toward **Orthodox tea** production to capture higher market margins.
* **Asset Base:** Operates four primary estates in **Valparai, Tamil Nadu**: **Karamalai**, **Akkamalai**, **Vellamalai**, and **Nadumalai**.
* **Production Dynamics:** In FY 2024-25, the company produced **25.58 lakh kg** of made tea. While volume decreased by **9.16%** due to delayed rainfall, total sales revenue rose to **₹41.58 Crore** (up from **₹38.08 Crore**) due to a significant increase in price realization to **₹147.08/kg**.
* **Diversification Strategy:** To mitigate the risks of aging tea bushes and climate volatility, the company is expanding into high-value alternate crops:
* **Pepper & Tea:** Useful life of **50 years**.
* **Coffee:** Useful life of **15 years**.
* **Cardamom:** Useful life of **10 years**.
* **Avocado:** Targeted as a niche, high-margin expansion crop.
* **Operational Innovation:** The company is aggressively adopting **automation in tea processing** to counter rising labor wages and worker shortages. It also invested **₹31.08 Lakhs** in FY 2024-25 for ecological studies to improve field yields.
---
### **Renewable Energy Portfolio**
The company operates a dual-source renewable energy segment for captive consumption and external sale, contributing to its sustainability mandates and reducing operational costs.
* **Solar Energy:** The primary growth area in power. The existing project at **Kudipatty Village, Madurai**, generated **40.85 lakh units** in FY 2024-25.
* **New Solar Project:** A new **1.8 MW (AC) / 2 MW (DC) Solar PV Power Project** is being commissioned in Madurai for **2025-26**. The EPC contract was awarded to **LNB Renewable Energy Limited**.
* **Wind Energy:** Operates units in **Aralvaimozhi, Kanyakumari**. The company is currently phasing out older turbines that have reached the end of their economic life. Notably, it realized a profit of **₹5.53 crore** from the sale of windmill land in the previous cycle.
**Energy Generation Metrics:**
| Source | FY 2024-25 (Units) | FY 2023-24 (Units) |
| :--- | :--- | :--- |
| **Solar Power** | **40,85,495** | **43,08,107** |
| **Wind Power** | **7,69,450** | **19,93,320** |
---
### **Investment & Financial Management**
The Investment segment contributes **14.16%** of total revenue, focusing on the management of surplus funds through various financial instruments.
* **Lease Accounting:** Under **Ind AS 116**, the company utilizes an incremental borrowing rate of **9%**, with **Right-of-use (ROU)** assets valued at **₹2.66 Lakhs**.
* **Governance:** Non-Executive Director commissions are strictly capped at **1% of net profits** or **₹10,00,000** per director annually.
* **Risk Mitigation:** The company manages a diversified portfolio to hedge against market yield changes and maintains a strict credit approval process for unsecured trade receivables and corporate loans.
---
### **Risk Profile & Regulatory Environment**
The company operates under a structured risk framework, addressing agricultural, financial, and legal exposures.
**1. Agricultural & Market Risks:**
* **Climate Change:** High sensitivity to erratic weather; a shortfall of **3.73 lakh kg** in Q1 FY 2024-25 was attributed directly to delayed rains.
* **Labor & Social Costs:** Increasing wages and social costs are being addressed through technology absorption and scientific field management.
**2. Legal & Tax Contingencies:**
The company is managing several legacy and active disputes:
* **GST:** A demand of **₹2.58 crore** regarding Input Tax Credit (FY 2018-19) is currently under appeal.
* **Sales Tax:** A long-standing dispute (since 2006) regarding levy on export sales via auction centers remains stayed by the **High Court of Madras**.
* **Income Tax:** Multiple disputes regarding **Section 80IA** deductions and other assessments are currently in various stages of appeal with the **ITAT**.
**3. Internal Controls & Personnel:**
* **Leadership:** The CFO, **Mr. Sreenivasan Muthuswamy**, resigned in **November 2025**, marking a transition in key managerial personnel.
* **Audit Observations:** Management is addressing discrepancies noted in quarterly returns filed with banks for working capital limits exceeding **₹5 crore**, ensuring future alignment with unaudited books.
* **Employee Benefits:** The company anticipates a contribution of **₹1.31 crore** to its gratuity scheme in the next period, managing risks related to salary inflation and discount rate fluctuations.