Goodricke Group Ltd (GOODRICKE) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 500166 | NSE: GOODRICKE | Tea/Coffee | Small Cap

Goodricke Group Share Price

168.90 -5.60 -3.21%
as on 05-Dec'25 15:31

Goodricke Group Ltd (GOODRICKE) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 500166 | NSE: GOODRICKE | Tea/Coffee | Small Cap

DeciZen - make an informed investing decision on Goodricke Group

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Goodricke Group stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
376.9 Cr.
52-wk low:
162
52-wk high:
295

Is Goodricke Group Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Goodricke Group: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Goodricke Group Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 2.2%17.8%16.5%8.9%5.9%8.8%4%2.2%-15.4%7%-
Value Creation
Index
-0.80.30.2-0.4-0.6-0.4-0.7-0.8-2.1-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 587680731749791892823882824929807
Sales YoY Gr.-16%7.4%2.5%5.7%12.7%-7.7%7.2%-6.6%12.8%-
Adj EPS -4.515.514.64.37.29.32.5-0.5-33.26-2.8
YoY Gr.-NA-5.9%-70.8%69.7%29.1%-73.4%-119.4%NANA-
BVPS (₹) 101.3135.1142.1141.9139.4147.8149.3143.9111.7125.3148.7
Adj Net
Profit
-9.733.431.59.215.620.15.4-1.1-71.812.9-6
Cash Flow from Ops. 54.760.323.639.740.417.667.49.9-2542.9-
Debt/CF from Ops. 000.81.31.94.20.55.8-4.61.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 5.3%3.3%4.1%12.8%
Adj EPS NA-3.7%34%NA
BVPS2.4%-2.1%-5.7%12.2%
Share Price -0.6% -8.3% -7.6% -40%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-511.810.535.16.51.7-0.3-265-2
Op. Profit
Mgn %
2.17.36.14.13.953.21.3-5.92.4-3.3
Net Profit
Mgn %
-1.74.94.31.222.30.7-0.1-8.71.4-0.7
Debt to
Equity
000.10.20.30.20.10.20.50.30
Working Cap
Days
21321016212516019317211312311590
Cash Conv.
Cycle
6533283029323125301919

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Goodricke Group Ltd.

Standalone Consolidated
TTM EPS (₹) -2.8 -
TTM Sales (₹ Cr.) 807 -
BVPS (₹.) 148.7 -
Reserves (₹ Cr.) 300 -
P/BV 1.17 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 162.00 / 295.00
All Time Low / High (₹) 20.50 / 545.00
Market Cap (₹ Cr.) 377
Equity (₹ Cr.) 21.6
Face Value (₹) 10
Industry PE 57.2

Management X-Ray of Goodricke Group:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Goodricke Group - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Goodricke Group

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales733680731749791892823882824929
Operating Expenses 718631686718761848797873873910
Manufacturing Costs119101111123120109113132137139
Material Costs256242260266277357274295268312
Employee Cost 252214237248278295321340370365
Other Costs 927577808686891069793
Operating Profit 154944313044269-4919
Operating Profit Margin (%) 2.0%7.2%6.1%4.1%3.9%4.9%3.2%1.1%-5.9%2.1%
Other Income 12152115121110191420
Interest 312598661010
Depreciation 21141516212121212120
Exceptional Items 0000000005
Profit Before Tax 3494926132693-6614
Tax 15161716-47434-6
Profit After Tax -123332916205-0-6920
PAT Margin (%) -1.7%4.9%4.3%1.3%2.1%2.2%0.6%-0.0%-8.4%2.2%
Adjusted EPS (₹)-5.615.314.74.47.69.02.4-0.2-32.19.3
Dividend Payout Ratio (%)-71%29%31%91%0%33%123%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 274292307306301319322311241271
Share Capital 22222222222222222222
Reserves 252270285285279298301289220249
Minority Interest0000000000
Debt0014497268215311266
Long Term Debt001439322621181714
Short Term Debt0001040420359551
Trade Payables10197141137119138160137156174
Others Liabilities 274287100106332345132138139131
Total Liabilities 649676562598824870636639648641

Fixed Assets

Gross Block230251299364396417436456484467
Accumulated Depreciation2134496481104121138158158
Net Fixed Assets 209217250300315313316317326309
CWIP 33374031343533332421
Investments 01400000001
Inventories149132143155138181165148139154
Trade Receivables36307453556053667375
Cash Equivalents 11191315351814161610
Others Assets 211227424524826356597072
Total Assets 649676562598824870636639648641

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 6860244040186710-2543
PBT 3494926132693-6614
Adjustment 23141619322825233622
Changes in Working Capital 506-32-0-1-3133-1857
Tax Paid -8-9-10-5-3-6-02-01
Cash Flow From Investing Activity -41-40-37-55-25-20-13-18-189
Capex -42-28-50-55-25-21-16-18-186
Net Investments 1-1415-0-0-0-0-3-02
Others 12-21003211
Cash Flow From Financing Activity -22-126174-14-581044-59
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00193426-4-422557-46
Interest Paid -3-1-2-5-8-6-5-5-9-9
Dividend Paid -10-9-10-10-9-0-7-7-0-0
Others -10-2-2-2-5-4-4-4-4-3
Net Cash Flow 69-8219-17-421-7

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-4.9911.7210.63.15.376.31.64-0.1-25.17.84
ROCE (%)2.2117.7716.58.925.938.774.022.22-15.356.98
Asset Turnover Ratio1.211.031.181.291.111.051.091.381.281.44
PAT to CFO Conversion(x)N/A1.820.754.442.50.913.4N/AN/A2.15
Working Capital Days
Receivable Days32182631252325253129
Inventory Days77756973676577656357
Payable Days117149167191169131199184200193

Goodricke Group Ltd Stock News

Goodricke Group Ltd FAQs

The current trading price of Goodricke Group on 05-Dec-2025 15:31 is ₹168.9.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Goodricke Group stood at ₹376.9.
The latest P/E ratio of Goodricke Group as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Goodricke Group as of 04-Dec-2025 is 1.17.
The 52-week high of Goodricke Group is ₹295.0 and the 52-week low is ₹162.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Goodricke Group is ₹807.1 ( Cr.) .

About Goodricke Group Ltd

Goodricke Group was incorporated in West Bengal on 14th June 1977 as a Public Limited Company under the provisions of the Companies Act 1956 (Act). The company grows, cultivates, manufactures, treats, blends, processes, buys, sells and deals in tea in various forms.

All the 17 existing tea gardens of Goodricke Group were owned by eight Sterling Tea Companies. They had established these tea gardens progressively in late 1800’s and were carrying on business in tea in India. Of this, 12 estates are in the district of Jalpaiguri, 3 in Darjeeling in West Bengal and 2 in Darrang district of Assam.

The sterling companies are -- Assam-Dooars Tea, Chulsa Tea, Hope Tea, Leesh River Tea, Lebong Tea, Danguajhar Tea, British Darjeeling Tea and Meenglas Tea.

Pursuant to Section 29(2)(a) of the Foreign Exchange Regulation Act, 1973, the Reserve Bank of India agreed to grant permission to carry on business to the Sterling companies subject to takeover of the Gardens by an Indian Company to be formed.

Accordingly based on schemes of merger and with the sanction of Calcutta High Court, the 8 Sterling Companies were amalgamated with Goodricke Group with effect from 1st January 1978.

Products:

  • Bulk Teas - CTC and Orthodox teas from the Dooars, Darjeeling and Assam gardens are sold in bulk form packed in paper sacks, jute bags or tea chests.
  • Instant tea - The Goodricke Group developed the concept of instant tea from green leaf at its research and development centre for 4 years before setting up the world’s first integrated Instant Tea Plant at Aibheel Tea Garden in the Dooars.

Brands:

The company’s diversified brands are:

  • Castleton Caddy
  • Goodricke Premium CTC leaf
  • Badamtam Chestlet
  • Goodricke Perfect
  • Badamtam Sencha Green Tea Caddy
  • Goodricke Fine Estate Tea Bags
  • Green Tea Carton
  • Goodricke CTC – Leaf & Dust
  • Thurbo Carton
  • Zabardast – Leaf & Dust
  • Margaret’s Hope Caddy
  • Gold Estate Carton – Leaf
  • Premium Darjeeling Carton
  • Nakshatra Carton – Dust
  • Special Darjeeling – Roasted Jar  
  • Three-in-one Pinewood Chestlet  
  • Three-in-one Metal Caddy 

Subsidiaries:

  • Stewart Holl (India),
  • Amgoorie India,
  • Koomber Properties and Leasing Company
  • Lawrie Plantation Services,
  • Borbam Investments,
  • Koomber Tea Company,
  • Lebong Investments 

Awards/ Achievements:

Apart from fetching world record prices in the recent past, Goodricke’s Castleton brand is also the first tea garden in the world to receive the ISO 9002 certification.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×