Market cap
₹14 Cr
Revenue (TTM)
₹30 Cr
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | -- | -- | 42.28 | 15.90 | 14.38 |
| EBIT | -- | -- | 144.28 | 9.95 | 21.76 |
| Net Profit | -- | -- | 123.80 | 53.01 | 23.54 |
| EPS | -- | -- | 118.38 | 41.18 | 17.41 |
| Book Value | -- | -- | 33.87 | 37.02 | 31.56 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | Mar-25 | Mar-24 | Mar-23 |
| EBIT-Margin
| -4.04 | 1.34 | 3.82 | -12.26 | -3.66 |
| Net Margin
| -0.01 | 0.89 | 1.06 | -5.75 | 4.67 |
| Return on equity
| 0.92 | -1.93 | 1.31 | -7.16 | 8.61 |
| Return on Capital
| 4.26 | 8.41 | 3.70 | -1.31 | 10.39 |
| Return on Assets
| 0.10 | 0.59 | 0.45 | -2.07 | 1.92 |
| Debt to Equity (x)
| -- | -- | 0.32 | 0.58 | 0.43 |
Profitability
ROCE
3.70
Lower than Peers by 2.91
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
3.70
|
-1.31
|
10.39
|
8.39
|
20.89
|
|
Peer Median
|
6.61
|
--
|
5.96
|
8.16
|
--
|
ROE
1.31
Lower than Peers by 4.52
Profit after tax / Average Net worth * 100
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
1.31
|
-7.16
|
8.61
|
-12.40
|
--
|
|
Peer Median
|
5.83
|
--
|
3.84
|
5.98
|
--
|
ROA
0.45
Lower than Peers by 3.88
Profit after tax / Average Total assets * 100
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
0.45
|
-2.07
|
1.92
|
-0.44
|
3.12
|
|
Peer Median
|
4.33
|
--
|
2.85
|
3.07
|
--
|
EBIT Margin
3.82
Lower than Peers by 4.63
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
3.82
|
-12.26
|
-3.66
|
4.47
|
14.32
|
|
Peer Median
|
8.44
|
--
|
2.70
|
4.08
|
--
|
Net Margin
1.06
Lower than Peers by 7.36
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
1.06
|
-5.75
|
4.67
|
-1.02
|
5.51
|
|
Peer Median
|
8.42
|
--
|
3.01
|
8.09
|
--
|
Cash Profit Margin
7.23
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
7.23
|
0.77
|
17.52
|
11.90
|
9.45
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
42.28
Higher than Peers by 27.46
Year on year growth in net sales
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
42.28
|
1.33
|
7.97
|
-15.52
|
48.90
|
|
Peer Median
|
14.82
|
--
|
13.39
|
6.03
|
--
|
EBIT Growth
144.28
Higher than Peers by 77.57
Year on year growth in operating profit (EBIT)
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
144.28
|
-239.37
|
-188.46
|
-73.65
|
664.12
|
|
Peer Median
|
66.71
|
--
|
15.02
|
-40.25
|
--
|
Net Profit Growth
123.80
Higher than Peers by 44.44
Year on year growth in profit after tax
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
123.80
|
-220.47
|
651.84
|
-115.98
|
447.05
|
|
Peer Median
|
79.35
|
--
|
12.43
|
-17.37
|
--
|
EPS Growth
118.38
Higher than Peers by 41.18
Year on year growth in earnings per share
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
118.38
|
-220.46
|
467.70
|
-108.17
|
447.05
|
|
Peer Median
|
77.20
|
--
|
22.08
|
3.67
|
--
|
Book Value Growth
73.32
--
Year on year growth in book value per share
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
73.32
|
-9.75
|
219.51
|
311.73
|
30.24
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
0.32
Lower than Peers by 0.02
Total debt / Net worth
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
0.32
|
0.58
|
0.43
|
1.54
|
-6.26
|
|
Peer Median
|
0.34
|
--
|
0.35
|
0.36
|
--
|
Short term debt to equity ratio
0.09
--
(Short term borrowings / Net worth)
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
0.09
|
0.10
|
0.01
|
0.13
|
0.23
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
1.76
Higher than Peers by 0.53
Current Assets / Current Liabilities and Provisions
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
1.76
|
0.47
|
2.85
|
0.44
|
0.34
|
|
Peer Median
|
1.22
|
--
|
1.50
|
1.41
|
--
|
Quick Ratio
1.33
Higher than Peers by 0.46
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
1.33
|
0.26
|
2.11
|
0.22
|
0.10
|
|
Peer Median
|
0.87
|
--
|
0.77
|
1.01
|
--
|
Interest Coverage
1.38
Lower than Peers by 2.08
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
1.38
|
-0.46
|
2.28
|
0.81
|
1.59
|
|
Peer Median
|
3.46
|
--
|
3.46
|
5.82
|
--
|
Operating Efficiency
Debtors to sales
26.10
Higher than Peers by 16.93
Debtors outstanding / Net Sales * 100
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
26.10
|
0.51
|
2.78
|
2.91
|
0.56
|
|
Peer Median
|
9.17
|
--
|
12.40
|
10.58
|
--
|
Asset Turnover
0.42
Lower than Peers by 0.38
Sales / Average Total Assets
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
0.42
|
0.33
|
0.36
|
0.42
|
0.56
|
|
Peer Median
|
0.80
|
--
|
0.66
|
0.56
|
--
|
Receivable days
48.29
--
Average Debtors / Sales * 365
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
48.29
|
5.93
|
9.98
|
6.52
|
1.24
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
36.08
--
Average Inventory / Sales * 365
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
36.08
|
37.36
|
36.62
|
35.81
|
29.02
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
49.57
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
49.57
|
89.63
|
-2,108.48
|
1,188.88
|
249.88
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
34.80
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
34.80
|
-46.34
|
2,155.08
|
-1,146.55
|
-219.63
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
106.26
Higher than Peers by 73.39
Current share price divided by earning per share in the last twelve months
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
106.26
|
--
|
18.26
|
--
|
--
|
|
Peer Median
|
32.87
|
--
|
66.86
|
60.13
|
--
|
Price / Book Value
1.10
Lower than Peers by 0.37
Current share price divided by book value per share in the latest financial year
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
1.10
|
1.42
|
1.03
|
--
|
--
|
|
Peer Median
|
1.47
|
--
|
1.15
|
1.72
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
0.41
|
--
|
0.81
|
0.38
|
--
|
EV/EBITDA
13.63
Lower than Peers by 1.10
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
13.63
|
31.19
|
5.15
|
5.02
|
5.49
|
|
Peer Median
|
14.73
|
--
|
13.60
|
16.95
|
--
|
Market Cap
34
Lower than Peers by 332
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Indong Tea
|
34
|
26
|
21
|
--
|
--
|
|
Peer Median
|
366
|
--
|
406
|
504
|
--
|