Rossell India Ltd (ROSSELLIND) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 533168 | NSE: ROSSELLIND | Tea/Coffee | Small Cap

Rossell India Share Price

56.04 -0.42 -0.74%
as on 05-Dec'25 16:59

Rossell India Ltd (ROSSELLIND) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 533168 | NSE: ROSSELLIND | Tea/Coffee | Small Cap

DeciZen - make an informed investing decision on Rossell India

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.

Rossell India stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
10.92
Market Cap:
212.8 Cr.
52-wk low:
53
52-wk high:
98

Is Rossell India Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Rossell India: 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.
Rossell India 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 % 8.9%0.3%2.8%4.1%12.2%14.8%10.9%10.1%6.4%6.5%-
Value Creation
Index
-0.4-1.0-0.8-0.7-0.10.1-0.2-0.3-0.5-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 161163198249316322299354367182192
Sales YoY Gr.-1.3%21.5%25.4%26.9%2.1%-7.2%18.2%3.7%-50.5%-
Adj EPS 1.9-0.8-0.20.15.796.36.82.64.95.2
YoY Gr.--143%NANA3971.4%58.3%-30.2%7.5%-61%84.9%-
BVPS (₹) 46.246.24646.150.758.967.176.178.850.459.2
Adj Net
Profit
6.8-3-0.70.520.933.123.125.59.918.419
Cash Flow from Ops. 7.3-4.2-3.2-528.135.333.825.45.432.6-
Debt/CF from Ops. 9.8-19.4-31.1-26.26.954.56.436.22.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 1.3%-10.5%-15.3%-50.5%
Adj EPS 11.3%-3.1%-8.2%84.9%
BVPS1%-0.1%-9.1%-36.1%
Share Price -9.6% -14.9% -45.5% -38.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
3.2-1.5-0.40.311.816.5109.63.47.69.4
Op. Profit
Mgn %
14.82.36.88.31721.51514.910.514.414.1
Net Profit
Mgn %
4.2-1.8-0.30.26.610.37.77.22.710.110.2
Debt to
Equity
0.40.50.60.81.10.80.60.60.70.50.2
Working Cap
Days
109135138150155177212210245300207
Cash Conv.
Cycle
628792103106129156151181198-8

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Rossell India Ltd.

Standalone Consolidated
TTM EPS (₹) 5.2 3.7
TTM Sales (₹ Cr.) 192 364
BVPS (₹.) 59.2 79.4
Reserves (₹ Cr.) 216 292
P/BV 0.95 0.71
PE 10.92 15.34
From the Market
52 Week Low / High (₹) 53.00 / 98.00
All Time Low / High (₹) 10.00 / 665.00
Market Cap (₹ Cr.) 213
Equity (₹ Cr.) 7.5
Face Value (₹) 2
Industry PE 57.2

Management X-Ray of Rossell India:

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 Rossell India - 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 Rossell India

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
Sales161163198249316322299354367182
Operating Expenses 138160185228268254254301328156
Manufacturing Costs30313233343536434033
Material Costs7193459918374951225
Employee Cost 798794109111116121132137109
Other Costs 2223252632202431299
Operating Profit 2341321476845533826
Operating Profit Margin (%) 14.4%2.2%6.7%8.3%15.0%21.2%15.0%14.9%10.5%14.4%
Other Income 7641324464
Interest 8991111161012144
Depreciation 10910109121214145
Exceptional Items 000-0-0-17-0-0-0
Profit Before Tax 12-8-20314133311621
Tax 2-7-2-01283431
Profit After Tax 10-101193330271320
PAT Margin (%) 5.9%-0.8%0.1%0.2%5.9%10.2%10.0%7.7%3.6%10.8%
Adjusted EPS (₹)2.6-0.40.10.25.19.08.17.33.55.2
Dividend Payout Ratio (%)19%-56%0%0%4%3%4%6%9%8%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 218170169169186216246287297190
Share Capital 7777777888
Reserves 211162161162179209239279289182
Minority Interest0000000000
Debt62729312718616714315218484
Long Term Debt121591147352515543
Short Term Debt50578511614013211813717941
Trade Payables65101524102328445
Others Liabilities 33241617334335484625
Total Liabilities 318270288328429436448514572304

Fixed Assets

Gross Block261222233238232318318346352275
Accumulated Depreciation484857666775839510866
Net Fixed Assets 212174176172166242234250243209
CWIP 268159211951410
Investments 46211819191919344455
Inventories193252841031111221521829
Trade Receivables2018151826293348630
Cash Equivalents 2423312121
Others Assets 15151817212229242320
Total Assets 318270288328429436448514572304

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 7-4-3-528353425533
PBT 12-8-20314133311621
Adjustment 1212162023271922236
Changes in Working Capital -8-7-18-26-22-28-8-25-327
Tax Paid -3-1-00-3-5-4-3-1-1
Cash Flow From Investing Activity -185-8-13-82-4-0-40-24-90
Capex -25-21-12-13-82-9-0-26-16-16
Net Investments 72530001-15-8-10
Others 110005-100-64
Cash Flow From Financing Activity 12191953-33-33142057
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 02-9-143-20-10-10-100
Interest Paid 0-6-7-10-14-16-10-10-14-3
Dividend Paid -40-100-1-1-1-2-1
Others 1652630254-12354660
Net Cash Flow 22-31-0-11-11-0

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)5.78-0.770.140.3410.4416.3812.8810.274.528.09
ROCE (%)8.850.32.834.0812.1614.8310.910.086.386.49
Asset Turnover Ratio0.530.550.710.810.830.750.680.730.680.41
PAT to CFO Conversion(x)0.7N/AN/A-51.471.061.130.930.381.65
Working Capital Days
Receivable Days43433024263138425564
Inventory Days33587799108121142141166192
Payable Days2401058478787583981081,896

Rossell India Ltd Stock News

Rossell India Ltd FAQs

The current trading price of Rossell India on 05-Dec-2025 16:59 is ₹56.04.
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 Rossell India stood at ₹212.8.
The latest P/E ratio of Rossell India as of 04-Dec-2025 is 10.92.
The latest P/B ratio of Rossell India as of 04-Dec-2025 is 0.95.
The 52-week high of Rossell India is ₹98.00 and the 52-week low is ₹53.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Rossell India is ₹191.6 ( Cr.) .

About Rossell India Ltd

Rossell India, earlier known as Rossell Tea was incorporated in 1975 and is based in Kolkata, India. The company operates as a subsidiary of BMG Enterprises. Rossell Tea manufactures black tea. The company owns tea estates in India. In 2011 the name of the Company was changed from Rossell Tea Ltd to Rossell India Ltd.

The Company immediately after taking over the management of Dikom, Nokhroy and Borahi T.Es., took effective steps for upgrading the quality further and at present all the Tea Estates are well established quality marks in overseas markets. The saleable production at the time of takeover was 2.7 Million Kgs of Black Tea, which after recent corporate restructuring and three successive acquisitions is around 5.0 Million Kgs of Black Tea. At present, the Company owns Dikom, Nokhroy, Nagrijuli, Bokakhat and Romai T.Es., all located in Assam. After corporate restructuring, Borahi T.E. was demerged and transferred to another Company viz. Jyoti Holdings Pvt. Ltd., which Company is no more under the management of Rossell Tea.

The Company diversified into Aviation Industry and created a new division viz. Aerotech Services which became fully operational on and from April 1, 2006. This division acquired 56.25% Share Capital of Sigma Microsystems Pvt. Ltd., Hyderabad, the Company engaged in the business of manufacturing, design and development of Avionics, Electronics and Aviation Equipment, thereby making that Company a Subsidiary of the Company on and from that date

Milestones:

1975 - The Company was incorporated on 10th October, and the certificate of commencement of business was obtained on 15th January, 1976. The objects and activities of the Company are cultivation of Tea, Coffee and Rubber plantations and manufacturing of these products. 1976 The company acquired by way of amalgamation the whole of the undertaking including all properties and liabilities in India of the Jokai (Assam) Tea Co. Ltd., U.K. which was a wholly owned subsidiary of Jokai Tea Holdings, Ltd. U.K. 

1991 - The Company added another 31.73 hectares to its area under tea and expended Rs 303 lakhs for modernization of its plant and equipments. The Company promoted two companies viz., Rossell Granite, a 100% EOU for slabs and tiles, in the State of Tamil Nadu, and another Rossell Telecommunication Pvt. Ltd., for manufacture of electronic and bio-medical equipments. The Company commenced export of shrimps to Japan under the brand name Mermaid.  A plant on lease was taken up for supervision, control of processing of shrimps. The company took all steps to ascertain the feasibility of two projects viz., one for setting up a cement plant in Assam and another for growing mushrooms in the Company's tea estates in Assam. The name of the company has been changed from Jokai Indian, to Rossell Industries Ltd., with effect from 7th March. 

1992 - The Company acquired a tea estate in Assam called `Borahi' comprising 603 hectares of land located in Sibsagar district of Assam. 

1993 - The company suffered a major setback in exports on account of deferment of the committed off takes by Iran government. 

1994 - The Company faced acute problems due to cancellation of Iranian government imports and downward price trends in overseas markets. The Company carried out extension planning in respect of 6.69 hectares besides adding 5.29 hectares to mature tea area. Pursuant to the Scheme of Arrangement effective 1st July Wilton Tea division comprising three tea estates viz., Dikom, Nokhroy & Borahi were transferred to Rossel Tea Ltd. (RTL).  As per the scheme the shareholders of erstwhile Wilton Tea would be allotted 3 equity shares of Rs 10 each of Rossel India for 10 shares held in RTL.

1995 - The Company suffered a setback on account of large crop loss. The situation was further aggravated due to poor market conditions leading to substantial fall in realization.

2011 -The Company's wholly owned subsidiary Company, Rossell Aviation Private Ltd. (Rossell Aviation) entered into an agreement with CAE International Holding Ltd., Canada (CAE) for jointly undertaking the business of providing training solution in projects primarily related to the offset obligations in India for aerospace industry.

2012 -The Company have entered into an agreement with Dhunseri Petrochem & Tea Limited for acquisition of their Namsang Tea Estate, Assam ‘as a going concern’ for an agreed consideration of Rs. 28.29 Crores.

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.

×