SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

The Grob Tea Company Ltd (GROBTEA)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: GROBTEA Tea/Coffee | Small Cap | Grob Tea Co Share Price

BSE Share Price
Not Listed

The Grob Tea Company Ltd (GROBTEA)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: GROBTEA Tea/Coffee | Small Cap | Grob Tea Co Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹105 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹49.5
TTM Sales
₹114 Cr.
Book Value per Share
₹798.5
P/E Ratio
18.24
Higher than its 5-year historical median
Industry PE
62.7
Price to Book (P/B)
1.13
Lower than its 5-year historical median
Price to Sales (P/S)
0.92
Lower than its 5-year historical median
EV/EBITDA
11.31
In line with its 5-year historical median
Dividend Yield
INF%
Profitability Efficiency
Return on Equity (ROE)
12.08%
Outperforms industry median
Return on Capital Employed (ROCE)
13.58%
Outperforms industry median
Return on Assets (ROA)
8.87%
Operating Profit Margin
8.1%
Net Profit Margin
8.49%
Gross Profit Margin
13.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
18.56%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
752.21%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
74.99%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹92 Cr.
Equity
₹1.2 Cr.
Face Value
₹10
All Time Low / High
- / -

The Grob Tea Company stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is The Grob Tea Company Ltd a good quality company?
The Grob Tea Company Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does The Grob Tea Company Ltd performance compare with that of its Peers?
Q.1 Revenue growth of The Grob Tea Company Ltd vs industry peers?
The Grob Tea Company Ltd revenue CAGR is 7.54%, compared to the industry median CAGR of 3.64%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of The Grob Tea Company Ltd?
Promoters hold 74.99% of the The Grob Tea Company Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of The Grob Tea Company Ltd over the last decade?
Over the last 5 year(s), the stock has delivered a CAGR of 1.5% based on the current price.

10 Year X-Ray : 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.
The Grob Tea Company Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 15.7%6.3%6.8%5.1%8%42.1%6.8%4.9%1.4%13.6%-
Value Creation
Index
0.1-0.6-0.5-0.6-0.42.0-0.5-0.7-0.90.0-

Growth Parameters

Sales 77.274.476.979.882.411093102100119114
Sales YoY Gr.--3.6%3.4%3.8%3.3%33.9%-15.7%10%-2.3%18.6%-
Adj EPS 39.614.216.711.914.324135.24.5-0.981.449.5
YoY Gr.--64.3%17.7%-28.8%20.2%1590.1%-85.4%-87.2%-118.9%NA-
BVPS (₹) 319.1338.2357.6376402.8647.9674.7669676.9755798.5
Adj Net
Profit
4.61.61.91.41.7284.10.5-0.19.56
Cash Flow from Ops. 6.25.18.8-1.8-7.225.212.241.616-
Debt/CF from Ops. 1.20.50.5-3.6-1.50.10.335.91.2-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 4.9%7.5%8.4%18.6%
Adj EPS 8.3%41.7%32.2%NA
BVPS10%13.4%3.8%11.5%
Share Price - -7.9% 0.7% -22.3%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
13.44.34.83.23.745.95.30.7-0.111.46.4
Op. Profit
Mgn %
13.687.55.57.5276.54.11.18.16.3
Net Profit
Mgn %
62.22.51.7225.44.40.5-0.185
Debt to
Equity
0.20.10.10.20.2000.20.10.20.3
Working Cap
Days
49575276117111143157180175221
Cash Conv.
Cycle
25292228272144526346130

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales777477808211093102100119
Operating Expenses + 676871757681879899109
Manufacturing Costs25212119202221262728
Material Costs-1123243527
Employee Cost 35394247464856606366
Other Costs 7876777879
Operating Profit 1065463064110
Operating Profit Margin (%) 13.6%8.0%7.1%5.5%7.4%27.0%6.5%4.0%1.1%8.1%
Other Income + 1111112347
Exceptional Items 0000000000
Interest 1101110011
Depreciation 4433223344
Profit Before Tax 623232854012
Tax 20101-01302
Profit After Tax 522122841-010
PAT Margin (%) 6.1%2.3%2.4%1.8%2.0%25.4%4.5%0.6%-0.0%8.5%
Adjusted EPS (₹)40.414.515.912.014.2241.135.75.2-0.186.5
Dividend Payout Ratio (%)5%13.80%12.60%16.70%14.10%1.20%5.60%38.50%-3,184.40%3.50%

Valuation of Grob Tea Co - Standalone

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

Analyst's Notes

data not found
No data found!

Balance Sheet

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

Equity and Liabilities

Shareholders Fund + 37394244477578787988
Share Capital 1111111111
Reserves 36384043467477777887
Debt +7346103311918
Long Term Debt0000000121
Short Term Debt7346103311717
Minority Interest0000000000
Trade Payables2233322212
Others Liabilities 11101216121013161517
Total Liabilities 58546069729197108103124

Fixed Assets

Net Fixed Assets +42403735333434293031
Gross Block70727273737678707477
Accumulated Depreciation28323538404244414447
CWIP 02334567912
Investments 2177225443
Inventories97664913181711
Trade Receivables1115332123
Cash Equivalents 111221515833
Others Assets 33511242422413760
Total Assets 58546069729197108103124

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 659-2-725124216
PBT 623232854012
Adjustment 4343521110
Changes in Working Capital -413-6-14-28114
Tax Paid -1-1-1-0-1-2-2-1-1-0
Cash Flow From Investing Activity + -21-1015-17-11-132-24
Capex -1-4-2-1-1-3-4-8-8-6
Net Investments -22-714-13-4650
Others 12-212-1-3-115-18
Cash Flow From Financing Activity + -8-6112-8-18-48
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -00-0-001-011-1
Interest Paid -1-1-0-1-1-1-0-0-1-1
Dividend Paid -0-0-0-0-0-0-0-0-0-0
Others -6-5224-808-410
Net Cash Flow -3-0-01-0-00-0-00

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)13.654.414.563.273.6445.895.40.77-0.0112.08
ROCE (%)15.736.266.785.078.0342.086.84.851.3513.58
Asset Turnover Ratio1.341.331.341.241.171.350.9910.951.05
PAT to CFO Conversion(x)1.22.54.5-2-3.50.8934N/A1.6
Working Capital Days
Receivable Days3.603.60513.7016.709.5095.405.107.10
Inventory Days343829.5027.1023.4022.1043.5055.1064.2043.80
Payable Days-1,471.80676.90472.30315.40393.60202.20300.70180.10242.7074.90

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

The Grob Tea Company Ltd FAQs

The current trading price of Grob Tea Co on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Grob Tea Co stood at ₹104.9 Cr

The latest P/E ratio of Grob Tea Co as of 31-Dec-1969 is 18.24.

The latest P/B ratio of Grob Tea Co as of 31-Dec-1969 is 1.13.

The 52-week high of Grob Tea Co is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Grob Tea Co is ₹114 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that The Grob Tea Company Ltd is a average quality company.

The key valuation ratios of The Grob Tea Company Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of The Grob Tea Company Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About The Grob Tea Company Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: