Fin Cascade
Get Android appGet iOS app

Prices as of 9 Oct 2026 close · Not investment advice

Neelamalai Agro Industries Limited

NSE: NEAGITea & Coffee

Share price

₹3,250.00

+1.73% close of 9 Oct 2026

Market cap ₹202 CrP/E 5.6

Price-based ratios (P/B, dividend yield, EV/EBITDA) are as of 8 Oct 2026, the close above is 9 Oct 2026.

Business score

How strong the business is, in one number. The parts behind it are in Pro.

54

out of 100 · worked out 9 Oct 2026

How the business score works

Your ratios

The numbers you want to see first. Tap Edit to change them.

Market cap

₹202 Cr

P/E ratio

5.6

P/B ratio

0.6

ROCE

9.7%

ROE

9.3%

Dividend yield

0.6%

Price & valuation chart

How the share price and its valuation have moved. Hover over the chart to see any day. Prices as of the last close.

Prices as of 9 Oct 2026 close52-week high ₹3,699.6552-week low ₹3,026.10

Answers

Simple answers to the questions investors ask most, from the company's own numbers.

How fast it has been growing

Sales grew 9.8% over the past year, and -4.0% a year over its longer record. Meanwhile what it keeps of every 100 rupees of sales held steady, near -7.3% over the last four years.

Whether it grew faster than its sector

It grew -4.0% a year against a sector median of 9.9% — 13.9 percentage points slower.

Room to re-rate, or risk of de-rating

At 5.6× earnings against a market that pays 24.1× across 2199 companies we can price. Its own industry sits at 32.2×, across 3 companies. It is against its own five-year median of 8.4×, the 0th percentile of its own range.

Whether growth justifies the valuation

Priced at 2.8 times its growth rate, on earnings growth of 2%.

Profit growthPrice per ₹1 profitPer 1% growth
Neelamalai Agro Industries Limited — this one2%/yr5.6×₹2.8
CCL Products (India) Limited11%/yr32.8×₹3.0
Vintage Coffee And Beverages Limited165%/yr32.2×—
Andrew Yule & Company Limited———
Mcleod Russel India Limited30%/yr7.9×₹0.26
The Peria Karamalai Tea & Produce Company Limited-61%/yr——

Compared with companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.

How it compares with its peers

Against companies the exchange files under the same label (Tea & Coffee), it ranks 4 of 19 on returns, 18 of 18 on growth, 18 of 19 on margin. That grouping comes from the exchange's filing category, so some of them may not be real rivals.

What makes it hard to beat — and is that still true?

No durable advantage shows in the numbers: it earns 9.7% on capital, ahead of 79% of companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.

Whether its growth pays for itself

No — Over the last five years the business itself consumed ₹18 crore of cash before any plant spend. But only about 2 of every 100 rupees of profit it reported over 12 years arrived as cash — the rest is tied up. Its cash comes back faster than it used to: it went from being paid 2 days before it paid its own suppliers to paid 59 days before it paid its own suppliers.

Profit reality check

Is the profit real cash? Simple checks on the accounts. Facts only, not advice.

5 of 8 checks clear · 63%

How the profit check works

Latest result · Q1 FY27

What the last results showed. Whether management kept its word is in Pro.

Announced 14 Aug 2026 · Consolidated · Unaudited

Revenue

₹6 Cr

Revenue vs last year

-0.3%

Revenue vs last quarter

-8.2%

Net profit

₹15 Cr

Profit vs last year

+91.7%

Profit vs last quarter

+119.0%

Net margin

239.2%

Checklist before you investPRO

Points for and against, in one list.

Key numbers & peers

The main numbers grouped by topic, and how the company compares with similar ones.

Price

Market cap
₹202 Cr
Prev close
₹3,250.00
52w High
₹3,899
52w Low
₹3,001
Enterprise value
₹200 Cr
Beta
0.6
Price CAGR 1y
-10.0%
Price CAGR 3y
-1.0%
Price CAGR 5y
-2.0%
Price CAGR 10y
13.0%

Ratios

Return on assets
8.6%
PEG ratio
2.8
P/E ratio
5.6
P/B ratio
0.6
EV / EBITDA
—
Industry P/E
15.4
ROCE
9.7%
ROCE 5y average
11.2%
ROE
9.3%
Debt / Equity
0.0
Interest coverage
—
Dividend yield
0.6%
ROE 3y average
9.0%
ROE last year
9.0%

Annual P&L

Annual revenue
₹25 Cr
Annual profit
₹29 Cr
Operating margin
-6.0%
Net profit margin
116.0%
EBITDA margin
-8.0%
Sales growth 3y
0.0%
Sales growth 5y
-2.9%
Profit growth 3y
2.0%
Profit growth 5y
5.0%
EPS
₹468
Sales growth TTM
10.0%
Profit growth TTM
37.0%
Dividend payout
0.0%

Quarter P&L

Sales latest quarter
₹6 Cr
Profit latest quarter
₹15 Cr
YoY quarterly sales growth
-0.3%
YoY quarterly profit growth
87.5%
OPM latest quarter
-0.8%

Balance Sheet

Book Value
₹5,284
Face Value
₹10.0
Total debt
₹0 Cr
Total cash
₹1 Cr
Borrowings
₹0 Cr
Reserves / Equity
527.4

Cash Flow

Operating cash flow
-₹4 Cr
Free cash flow
-₹7 Cr
FCF yield
-3.7%
Net cash flow
₹0 Cr

Shareholding

Promoter holding
72.5%
FII holding
—
DII holding
0.6%
Public holding
26.9%

Peer comparison

CompanyPrice ₹P/EMkt cap ₹ CrDiv yield %Profit qtr ₹ CrProfit var %Sales qtr ₹ CrSales var %ROCE %
Tata Consumer961.0057.695,1101.02427.227.85,348.911.99.2
CCL Products1,043.7532.213,9370.55116.961.31,200.513.715.8
Vintage Coffee177.5033.02,6000.0820.846.1161.058.518.2
Andrew Yule & Co24.501,1980.00-2.3-111.658.33.9-16.2
Goodricke Group226.3510.14890.8940.91033.2211.321.15.1
Mcleod Russel41.578.24340.00-13.469.2261.121.0-4.6
The Peria Karamalai Tea934.002890.089.926.220.623.3-0.3
Neelamalai Agro3,300.005.62050.6115.399.16.4-0.39.7
Median177.5016.32320.224.534.871.611.95.1

Competes with: Andrew Yule & Company Limited, CCL Products (India) Limited, Jayshree Tea & Industries Limited, Mcleod Russel India Limited, Tata Consumer Products, The Peria Karamalai Tea & Produce Company Limited, The United Nilgiri Tea Estates Company Limited, Vintage Coffee And Beverages Limited

Quarterly results

Sales and profit for each of the last 13 quarters. Newest on the right. ₹ crore.

Consolidated · to 30 Jun 2026
Line itemJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales5.227.827.105.216.536.305.864.566.434.877.176.986.41
Expenses6887768776776
Material Cost0.78
Change in Inventories-0.41
Purchases of Stock-in-Trade0
Employee Cost3.69
Other Expenses-12
Operating Profit-10-1-2-0-0-2-2-0-1-0-0-0
OPM %-172.43-13-42-3.52-0.48-30-49-3.11-20-2.65-5.87-0.78
Other Income4191111561179710816
Exceptional items (within Other Income)0
Interest0000000000000
Depreciation0000000100110
Profit before tax3191094694869716
Tax %-260100-0-2357132
Net Profit3181084694859715
EPS in Rs5628816012466981426712486151106246

Profit & loss

Yearly sales, costs and profit for 12 years, plus the last 12 months (TTM). ₹ crore.

Consolidated · to 31 Mar 2026
Line itemMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales30332930372629302525232525
Expenses28323029342729302829262727
Operating Profit20-112-11-1-4-4-3-2-2
OPM %71.40-2.602.106-4.502.50-3.10-14-15-12-6-6
Other Income121413131925353446273442
Interest000000000000.010
Depreciation11111111111.342.192
Profit before tax211213141725342941233038
Tax %3757361-1744503
Net Profit1291212141724332839232937
EPS in Rs189142186192221273378523452627373468591
Dividend Payout %21281110147867880

Compounded growth

Average yearly growth over different spans, as stored. A span can cross a demerger or an acquisition.

Compounded sales growth

10 years
-3%
5 years
-3%
3 years
0%
TTM
10%

Compounded profit growth

10 years
13%
5 years
5%
3 years
2%
TTM
37%

Stock price CAGR

10 years
13%
5 years
-2%
3 years
-1%
1 year
-10%

Return on equity

10 years
10%
5 years
10%
3 years
9%
Last year
9%

Balance sheet

What the company owns and what it owes, at the end of each year. ₹ crore.

Consolidated
Line itemMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital0.630.630.630.630.630.630.620.620.620.620.620.62
Reserves103109135143155167189218245276299327
Borrowings000000000000
Other Liabilities75566681188911
Total Liabilities111115141150162174198230254285309338
Fixed Assets77109108634688
CWIP000111111001
Investments9497122126141150184213241272291316
Other Assets11118131114812981013
Total Assets111115141150162174198230254285309338

Cash flows

Real money coming in and going out each year — from the business, from investments and from loans. ₹ crore.

Consolidated
Line itemMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity1191-32-35-4-2-4-4-4.03
Cash from Investing Activity-6-3-16-18-574676
Cash from Financing Activity-5-5-0-2-2-2-2-3-1-2-3-2
Net Cash Flow00-01-13-3-0-0000
Free Cash Flow108-1-51-24-5-311-8-7.43

Ratios

How fast customers pay, how long stock sits, and how well capital earns — year by year.

Consolidated
Line itemMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days39371533181312221193320
Inventory Days212136108228193484175387255521919883
Days Payable17013069875653741077395181207
Cash Conversion Cycle814454174155444113302193435771696
Working Capital Days28402221037-27-2-29-32-40-59
ROCE %1999101417129810

Shareholding pattern

Who owns the company — founders (promoters), foreign funds, Indian funds and the public. In %.

Consolidated · to 30 Jun 2026
Line itemSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters727272727272727272727272
DIIs0.680.680.680.680.680.680.680.680.680.600.600.60
Public272727272727272727272727
No. of Shareholders1,2011,2421,2941,3671,5261,5511,5991,5831,5971,5501,5191,519

Price trend

The price as a Renko brick chart: small moves drop out so the bigger path stands out.

Change over 1 year -10.6% (₹3,633.75 → ₹3,250.00)Brick size ₹98.84 (fixed)Bricks 14
₹3,000₹3,400₹3,600₹3,250Jan '26Jul '26
Price moved up one brickPrice moved down one brickLast close ₹3,250.00 on 9 Oct 2026

Every brick is the same size, about one typical day's move. A new brick needs a full brick's move; turning the other way needs two. Bricks show where the price went, not where it will go.

Open interestPRO

Where option traders are positioned on this stock.

Industry numbers

The numbers that matter most in this industry, from the company's own filings.

the company's own unlisted debt securities in default at period end

0.00cr

2026-06-30

the company's own loans / revolving facilities in default at period end (standalone filing)

0.00cr

2026-06-30

net debt from the filed balance sheet at the newest year end: Borrowings − Cash Equivalents − Investments (Current); negative = net cash

-1.43inr_cr

2026-03-31

guarantees / comfort given for promoter, promoter group, directors and KMP

0.00cr

2026-03-31

loans outstanding to promoter, promoter group, directors and KMP (governance filing)

0.00cr

2026-03-31

security given for the borrowing of promoter, promoter group, directors and KMP

0.00cr

2026-03-31

News

News and filings about Neelamalai Agro Industries Limited. Open one to see why it matters.

No recent news for this company.

Supply chain

Who it buys from, sells to and competes with — as recorded in our map of company links.

Competes with

Uses as raw material

  • Green tea leaf (bought leaf) for tea manufacture
  • Power and fuel
  • Stores and spares

Depends on the price of

  • Tea Leaves

About

What the company is, from our own records: where it sits, where it makes things, and what it is made of.

Sector
Fast Moving Consumer Goods
Industry
Tea & Coffee
Classification
Fast Moving Consumer Goods › Tea & Coffee
ISIN
INE605D01012

Plants

  • Katary Tea Estate, Nilgiris
  • Katary Tea Factory, Coonoor
  • Sutton Tea Estate, Nilgiris

News impact

Big market events that reach Neelamalai Agro Industries Limited, and how the effect spreads.

No recent market events reach this company.

Dividends, splits & big trades

Money paid out, share splits and buybacks, and big buys or sells by funds and insiders.

Dividends

12 Aug 2026unspecified₹20

Documents

Annual reports, results presentations and earnings calls, straight from the source.

Facts from company filings and exchange data. Not investment advice: nothing here tells you to buy or sell.