Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹12,497Cr
Capital Goods - Mining Equipement
Rev Gr TTM
Revenue Growth TTM
5.70%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

TEGA
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% | 36.7 | 9.7 | 36.7 | 14.6 | 27.9 | 26.8 | -6.4 | 20.3 | 5.8 | 4.7 | 14.7 | -1.4 |
| 294 | 229 | 296 | 284 | 368 | 276 | 319 | 318 | 386 | 300 | 336 | 358 |
Operating Profit Operating ProfitCr |
| 25.9 | 14.7 | 21.6 | 16.5 | 27.4 | 18.9 | 9.7 | 22.3 | 28.0 | 15.6 | 17.1 | 11.4 |
Other Income Other IncomeCr | 8 | 9 | 4 | 7 | 6 | 13 | 15 | 12 | 7 | 17 | 18 | 15 |
Interest Expense Interest ExpenseCr | 3 | 8 | 9 | 8 | 7 | 7 | 7 | 6 | 7 | 6 | 6 | 6 |
Depreciation DepreciationCr | 12 | 14 | 14 | 14 | 22 | 23 | 27 | 26 | 26 | 23 | 23 | 24 |
| 96 | 27 | 63 | 42 | 115 | 48 | 16 | 72 | 124 | 43 | 59 | 32 |
| 18 | 5 | 16 | 6 | 25 | 11 | 9 | 17 | 22 | 8 | 14 | 12 |
|
Growth YoY PAT Growth YoY% | 58.1 | -7.2 | 34.0 | -26.4 | 15.8 | 71.8 | -84.8 | 52.3 | 13.9 | -3.8 | 522.4 | -63.7 |
| 19.5 | 8.0 | 12.6 | 10.5 | 17.6 | 10.8 | 2.0 | 13.3 | 19.0 | 9.9 | 11.1 | 4.9 |
| 11.7 | 3.2 | 7.1 | 5.4 | 13.5 | 5.5 | 1.1 | 8.2 | 15.3 | 5.3 | 6.8 | 2.8 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 10.3 | 15.5 | 8.1 | 17.6 | 18.1 | 27.6 | 23.0 | 9.8 | 3.8 |
| 468 | 477 | 537 | 578 | 618 | 769 | 944 | 1,177 | 1,299 | 1,380 |
Operating Profit Operating ProfitCr |
| 5.8 | 13.1 | 15.3 | 15.6 | 23.3 | 19.2 | 22.3 | 21.2 | 20.7 | 18.9 |
Other Income Other IncomeCr | 24 | 22 | 11 | 13 | 54 | 27 | 25 | 27 | 48 | 58 |
Interest Expense Interest ExpenseCr | 18 | 21 | 24 | 21 | 17 | 16 | 18 | 32 | 27 | 25 |
Depreciation DepreciationCr | 35 | 33 | 38 | 38 | 40 | 39 | 41 | 64 | 101 | 96 |
| 0 | 40 | 46 | 59 | 184 | 155 | 236 | 247 | 259 | 258 |
| 2 | 12 | 14 | -6 | 47 | 38 | 52 | 53 | 59 | 56 |
|
| | 1,319.4 | 16.4 | 100.5 | 108.2 | -14.3 | 57.4 | 5.3 | 3.2 | 0.9 |
| -0.5 | 5.1 | 5.2 | 9.6 | 16.9 | 12.3 | 15.2 | 13.0 | 12.2 | 11.9 |
| -0.4 | 4.9 | 5.8 | 11.6 | 24.1 | 19.6 | 27.8 | 29.2 | 30.1 | 30.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 58 | 58 | 58 | 58 | 58 | 66 | 66 | 67 | 67 | 67 |
| 282 | 311 | 335 | 396 | 547 | 670 | 983 | 1,125 | 1,330 | 1,409 |
Current Liabilities Current LiabilitiesCr | 315 | 298 | 297 | 285 | 277 | 343 | 392 | 526 | 543 | 531 |
Non Current Liabilities Non Current LiabilitiesCr | 87 | 96 | 93 | 140 | 128 | 100 | 193 | 172 | 155 | 143 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 419 | 452 | 438 | 519 | 623 | 797 | 992 | 1,214 | 1,353 | 1,347 |
Non Current Assets Non Current AssetsCr | 333 | 320 | 352 | 368 | 396 | 382 | 642 | 677 | 743 | 803 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 61 | 44 | 69 | 128 | 170 | 14 | 179 | 252 | 195 |
Investing Cash Flow Investing Cash FlowCr | -14 | 8 | -13 | -101 | -80 | -26 | -234 | -91 | -132 |
Financing Cash Flow Financing Cash FlowCr | -44 | -22 | -93 | -9 | -79 | 3 | 63 | -115 | -38 |
|
Free Cash Flow Free Cash FlowCr | 61 | 44 | 43 | 102 | 122 | -27 | 179 | 252 | 195 |
| -2,629.3 | 156.4 | 210.2 | 196.0 | 124.8 | 11.7 | 97.0 | 130.1 | 97.5 |
CFO To EBITDA CFO To EBITDA% | 208.5 | 61.0 | 71.0 | 120.5 | 90.8 | 7.5 | 66.0 | 79.8 | 57.4 |
| Financial Year | 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 | 0 | 0 | 0 | 0 | 3,117 | 4,678 | 8,269 | 9,797 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 26.7 | 25.4 | 42.6 | 49.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 3.9 | 5.5 | 6.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.2 | 4.5 | 6.9 | 7.0 |
| 6.8 | 2.5 | 2.1 | 2.1 | 0.9 | 18.2 | 18.4 | 26.9 | 29.4 |
Profitability Ratios Profitability Ratios |
| 65.6 | 61.5 | 59.4 | 60.0 | 59.8 | 57.7 | 56.5 | 56.8 | 57.4 |
| 5.8 | 13.1 | 15.3 | 15.6 | 23.3 | 19.2 | 22.3 | 21.2 | 20.7 |
| -0.5 | 5.1 | 5.2 | 9.6 | 16.9 | 12.3 | 15.2 | 13.0 | 12.2 |
| 3.1 | 9.9 | 11.5 | 11.2 | 24.4 | 17.4 | 18.0 | 18.6 | 16.6 |
| -0.7 | 7.6 | 8.3 | 14.4 | 22.6 | 15.9 | 17.5 | 16.3 | 14.3 |
| -0.3 | 3.6 | 4.1 | 7.4 | 13.4 | 9.9 | 11.3 | 10.3 | 9.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Tega Industries Ltd, founded in 1976 and headquartered in Kolkata, India, is a global leader in the design, manufacturing, and supply of *critical-to-operate consumables* and *equipment* for the mining, mineral processing, and bulk solids handling industries. A flagship company of the Mohanka family-promoted Tega Group, the company serves over 700 customers in more than 92 countries. With a strong focus on innovation, sustainability, and vertical integration, Tega has evolved into a comprehensive solutions provider offering end-to-end support across the mineral beneficiation and extractive metallurgy value chain.
---
### **Strategic Transformation: The Molycop Acquisition (2025)**
- **September–October 2025** marked a pivotal milestone with the **acquisition of Molycop**, a globally leading supplier of forged grinding media, for an **enterprise value of ~USD 1.5 billion**, co-invested in consortium with Apollo Funds and the promoter family.
- Funding: Approximately **₹2,179 crores (USD 248 million)** from internal accruals and debt, with **non-recourse financing** on the acquired entity, minimizing parent-level financial risk.
- The **combined entity** is projected to generate:
- **~$1.7 billion in annual revenue**
- **~$217 million in EBITDA (pre-minority interest)**
- Tega maintains **full operational control**, with plans to consolidate Molycop as a key pillar of its global growth strategy.
#### **Strategic Rationale**
- **Market Leadership**: Positions Tega as one of the **world’s leading integrated providers** of mill liners, grinding media, wear components, and material handling solutions.
- **Geographic & Product Synergy**:
- Molycop brings a **strong presence in the US, Canada, Latin America (Chile, Peru), and Australia**—key gold and copper mining regions.
- Tega’s existing footprint in **Africa, India, and Australasia** complements Molycop’s operations.
- **Manufacturing Scale**: Combined entity operates **26 global manufacturing sites**:
- Tega: 16 facilities (10 plants + 6 equipment hubs via TMML)
- Molycop: 13 grinding ball facilities (including JVs in key mining zones)
- **Full Value Chain Coverage**: Seamless solutions across **crushing, grinding, concentrating, refining, and beneficiation**.
---
### **Core Business Segments & Portfolio**
Tega operates across two integrated business units:
#### **1. Consumables (Organic + Molycop Integration)**
- **Core Products**:
- Mill Liners: *DynaPrime®, DynaSteel®, DynaPulp®, DynaWear®* (composite and polymer-based)
- **Grinding Media**: SAG and ball grinding balls (now enhanced by Molycop)
- Wear Products: Chute liners, screens, trommels, conveyor components
- Flotation Chemicals: Frothers, collectors, modifiers
- Instrumentation: *FloCam, LTM Level Probe, Cynoprobe*
- **Key Innovations**:
- **DynaPrime®**: Hybrid steel-rubber mill liner; enables **3–5% productivity gain**, eliminates 1-week ramp-up, and reduces energy consumption by up to 5%.
- **Rapido® Screen & Combi-Screen**: High-efficiency modular screening solutions.
- **MaxxKleen®**: Automated conveyor cleaning system for zero carryback.
- **Material Expertise**: Rubber, polyurethane, steel, ceramics, and composites optimized for abrasion, impact, and corrosion resistance.
#### **2. Equipment (Tega McNally Minerals Ltd – TMML)**
- Formed via **acquisition of McNally Sayaji Engineering Ltd (MSEL)** in **February 2023**, now fully integrated and rebranded as **Tega McNally Minerals Limited (TMML)**.
- **Product Portfolio**:
- Crushers (Jaw, Impact, Roll), Screens, Feeders, Ball & Rod Mills
- Slurry Pumps, Thickeners (HRT), Flotation Cells, Filter Presses, Scrubbers
- Mobile & Skid-mounted Plants
- **Turnkey Capability**: Now capable of executing **greenfield and brownfield EPC projects**, as demonstrated in the **₹8,716 crore consortium contract with NMDC** (Tega share: ₹1,199 crore).
- TMML’s four Indian plants: Vadodara, Asansol, Bengaluru, and Kumardubi.
---
### **Global Footprint & Manufacturing**
- **Manufacturing Presence**:
- **India**: Dahej (Gujarat), Samali & Kalyani (West Bengal)
- **International**: Chile, South Africa, Australia, USA (via Molycop)
- **Strategic Locations**: Near **major copper and gold mining hubs** to enable JIT delivery and reduce logistics cost.
- **Expansion Initiatives**:
- **Chile Greenfield Facility**: Under development to double capacity; to serve Brazil, Argentina, Chile, Peru. Expected to be operational by **FY2026–27**, adding **INR 1,000 crores in annual revenue**.
- **Dahej Debottlenecking**: Output set to double to meet rising demand.
- **Sales Network**: 18 global sales offices and 14 domestic offices; supports direct engagement with top mining firms.
---
### **Technology, Innovation & Digital Transformation**
- **Industry 4.0 Integration**:
- **Digital Twins** for real-time manufacturing monitoring.
- Connected machines with **SAP S/4HANA**, **Siemens** automation, and **IoT-enabled sensors**.
- **Salesforce CRM** and **Darwin Box HR** platforms deployed globally.
- **Smart Products**:
- Wear sensors and **Continuous Operational Intelligence** on *DynaPrime®* liners for real-time performance analytics.
- **Bolt Tension Monitoring System**: Prevents failures with predictive alerts.
- **FloCam & Cynoprobe**: Automated process monitoring for efficient flotation and density measurement.
- **AI & Big Data**: Used for predictive maintenance, cycle time reduction, and operational optimization.
---
### **R&D & Sustainability**
- **Innovation Focus Areas**:
1. Advanced Materials
2. Digitalization
3. Sustainability (ESG-aligned)
4. Continuous Improvement
5. Strategic Collaborations
- **R&D Team**: 36+ scientists and engineers driving *built-to-suit* solutions.
- **Patents & IP**: Holds **10 global patents**; brands like *DynaPrime*, *Rapido*, *Opti Screen*, *Aggression®*.
- **Sustainability Initiatives**:
- **DynaGreen™ Initiative**: Enhances material separation efficiency and promotes waste minimization.
- **Polymer Liner Recycling Technology**: In-house capability to recycle used liners; *target: 100% recyclable products by 2027*.
- **Solar-powered facilities and energy-efficient manufacturing**.
- **Investment**: R&D spend to rise from **1% to 3% of revenue** to accelerate innovation.
---
### **Market Position & Competitive Advantage**
- **Market Leadership**:
- **World’s 2nd largest producer** of polymer-based mill liners by revenue.
- **Global leader** in grinding media (post-Molycop) by volume and reach.
- **Top 5 global player** in mill liners market overall.
- **Customer Base**:
- Serves **all Top 10 global copper and gold miners** (Molycop client base).
- 85% of Molycop’s volume to gold and copper mines.
- Over **400 mines served annually** by Molycop with **25-year avg. customer relationship** among top clients.
- **High Barriers to Entry**: Oligopolistic market, technology & knowledge-intensive, high trust requirements, proven performance.
- **Revenue Mix**:
- Mill Liners: **75.4%**
- Bulk Material Handling (Hydrocyclones, Screens, Conveyors): **24.6%**
- **Order Book**: **₹10,292 million** as of March 2025; ~60% executable within 1 year.
- **Key Strategic Contract**:
- **Europe’s largest copper mine**: 6-year agreement (extendable) worth **₹6,852 million** for supply, installation, and management.
---
### **Financial & Operational Highlights**
- **Revenue Contribution** (pre-acquisition):
- Gold: **40–45%**
- Copper: **20–22%**
- Iron Ore: **~15%**
- Others (Zinc, Platinum, Lithium, Nickel, etc.): **15–20%**
- **Recurring Revenue**: ~75% from repeat customers; consumption tied to **OPEX, not CAPEX**, insulating revenue from capital cycle volatility.
- **SG&A Synergies**: Significant cost savings expected post-Molycop integration from shared operations, procurement, and distribution.
- **EBITDA Margin Expansion**: Driven by economies of scale, vertical integration, and premium product mix.
---
### **Leadership & Governance**
- **Promoter & Leadership**: **Mehul Mohanka**, Managing Director & Group CEO since 2016, has led the company’s global expansion and transformation.
- **Promoter Stake**: No intention to divest; long-term commitment confirmed.
- **Global Subsidiaries**:
- Tega McNally Minerals Ltd (India)
- Tega Industries Africa Proprietary Limited (South Africa)
- Tega Holdings Pty Ltd (Australia)
- Tega Industries Chile SpA
- Losugen Pty Ltd (Australia)