Mcleod Russel India Ltd Stock Analysis

BSE: 532654 | NSE: MCLEODRUSS | Tea/Coffee | Small Cap

BSE Share Price May 23, 18:01
21.95 -0.25 (-1.13%)

DeciZen - Make an Informed Decision on Mcleod Russel

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

FAQs

1. Is Mcleod Russel India Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Mcleod Russel India Ltd is a average quality company.

2. Is Mcleod Russel India Ltd undervalued or overvalued?

The key valuation ratios of Mcleod Russel India Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Mcleod Russel India Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Mcleod Russel India Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Mcleod Russel:

Analysis of Financial Track Record

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.
Mcleod Russel India Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
ROCE % 14.4%13.4%12.1%4.8%3.2%4.3%7.4%3.5%2.3%2.1%-
Value Creation Index 0.0-0.1-0.1-0.7-0.8-0.7-0.5-0.8-0.8NA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,2381,3781,4751,3881,5071,4851,5961,3138571,1121,141
YoY Gr. Rt. %-11.3%7%-5.9%8.5%-1.4%7.5%-17.7%-34.8%29.8%-
Adj EPS 20.420.519.35.50.41.57.2-11.6-6.6-5.1-8.2
YoY Gr. Rt. %-0.3%-5.7%-71.3%-93.7%337.1%367.3%-262.8%NANA-
BVPS (₹) 100.6113124121.4126.8127.7134.5129.2127.5127.7132.2
Adj Net Profit 22322421160.63.816.778.3-122-69.3-52.8-86
Cash Flow from Ops. 21415416512314781.283.9361-2.8153-
Debt/CF from Ops. 0.81.31.33.34.49.711.64.5-749.213.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -1.2%-5.9%-11.4%29.8%
Adj EPS -185.6%-270.6%-189.1%NA
BVPS 2.70.1-1.70.2
Share Price -22.5% -33.3% -9.9% -23.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
Return on Equity % 141311.43.20.214.4-7-4.2-3.2-6.3
Op. Profit Mgn % 25.321.518.69.15.82.12-6.34.714.76.7
Net Profit Mgn % 1816.214.34.40.31.14.9-9.3-8.1-4.8-7.5
Debt to Equity 0.20.20.20.30.50.60.71.21.61.5-
Working Cap Days 1141672152572733143396041,3231,1430
Cash Conv. Cycle -25142730292512-1010

Recent Performance Summary

Sales growth is good in last 4 quarters at 19.96%

Return on Equity is Poor

Sales growth has been subdued in last 3 years -11.36%

Debt to equity has increased versus last 3 years average to 1.53

Latest Financials - Mcleod Russel India Ltd.

Standalone Consolidated
TTM EPS (₹) -8.2 -9.9
TTM Sales (₹ Cr.) 1,141 1,400
BVPS (₹.) 132.2 149.7
Reserves (₹ Cr.) 1,329 1,511
P/BV 0.17 0.15
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 18.00 / 43.35
All Time Low / High (₹) 1.84 / 386.95
Market Cap (₹ Cr.) 229
Equity (₹ Cr.) 52.2
Face Value (₹) 5
Industry PE 60

Management X-Ray of Mcleod Russel :

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *98.1698.1698.0797.2997.1697.1695.060.080.060.06
* Pledged shares as % of Promoter's holding (%)

Event Update

Analyst's Notes

News

About Mcleod Russel India Ltd

McLeod Russel began planting tea in India in 1869 and today is the largest tea producing Company in the world. We manage forty-eight tea estates in the Assam Valley and five in the Dooars region of West Bengal, three factories in Vietnam, six estates in Uganda and the management control of the world renowned Gisovu estate in Rwanda signify our international presence. Every year our estates produce in excess of 100 million kilograms of black tea, which is marketed worldwide under the registered trademark as shown.

We came into being in 1869, when Captain J.H. Williamson and Richard Boycott Magor, two Englishmen based in Calcutta, formed a partnership firm, Williamson Magor & Company, to service the requirements of tea estates in Assam. The offices were originally at 7 New China Bazaar Street, Calcutta, before they moved in 1894 to Four Mangoe Lane, where the Company is still located albeit in a new office building inaugurated in late 1960s. The Williamson Magor partnership grew in strength over the years and decided to become a Public Limited Co. in 1954 in the name and style of Williamson Magor & Co. Limited.

Brij Mohan Khaitan, (who had a long standing relationship with the Company by virtue of being the principal supplier of Packaging Materials and Fertilizers, was invited to join the Board of Directors in 1963) eventually became the Managing Director in 1964 and took the Company to new heights. In 1975, Williamson Magor merged with Macneill & Barry Ltd. which had also had interests in Tea besides other businesses. The new Company was christened Macneill & Magor Limited.

1987 was another milestone year for the Company. The Guthrie family in the UK sold their shareholding in the McLeod Russel group which included the Makum and Namdang Tea Companies, to the Khaitan family, making the Macneill and Magor Group the single largest producer of Assam tea, a position still held by the Group. In 1992, Macneill and Magor Limited was renamed Williamson Magor & Co. Limited.

In 1994 the Williamson Magor Group through McLeod Russel (India) Limited bought 51% of the Equity Share holdings of Union Carbide India Limited. The Company was renamed Eveready Industries India Limited. Subsequently, McLeod Russel India Limited was merged with Eveready Industries India Limited to form a new Company with two Divisions - the Bulk Tea Division which managed the tea estates of McLeod Russel and the Battery Division which produced and marketed the popular Eveready batteries and flashlights.

In April 2004 Eveready Industries de-merged the two divisions into two separate companies, McLeod Russel India Limited and Eveready Industries India Limited. This enabled McLeod Russel to concentrate on its core business of tea production. Eveready, with the second largest retail distribution network in India, enjoys more than 50% market share in their battery and flashlight business.

In July 2005, McLeod Russel acquired Borelli Tea Holdings Limited from the Magor family based in England and took over the seventeen tea estates of its Indian subsidiary Williamson Tea Assam Ltd. Over the next two years McLeod Russel acquired two more quality tea companies in Assam, namely Doom Dooma Tea Company and the Moran Tea Company India Limited. All three companies acquired between 2005 and 2007 have been merged with McLeod Russel India Limited thereby making the Group the largest tea producing company in the world. In March 2009 our wholly owned subsidiary, Borelli Tea Holdings Limited, U.K., acquired 100% of the Charter Capital of Phu Ben Tea Company Limited, Vietnam. Phu Ben includes three tea estates and produces 4.5 million kilograms of Black CTC, Green CTC & Orthodox Green tea.

Rwenzori Tea Investments Ltd, Uganda, was initially set up as a para-statal in 1994. The company was bought by James Finlay International and the Commonwealth Development Council (CDC) which jointly rehabilitated the tea estates and factories. In 2001 the CDC sold its stake to James Finlay International. In 2010, Borelli Tea Holdings acquired the Rwenzori Tea Investments Limited from James Finlay International Tea Holdings Ltd. McLeod Russel intends to continue the programme of systematic upgrades to the factories and estates.

The Republic of Uganda, described as the "Pearl of Africa", is a landlocked country. It is situated north-west of Lake Victoria bordering Sudan to the north, Democratic Republic of Congo to the west, Rwanda and Tanzania to the south and Kenya to the east. A member of the newly formed East African Community (EAC), it has emerged from a difficult period to become a peaceful and stable nation.

In 2010 Mcleod Russel India Ltd acquired Borelli Tea Holdings Ltd . In 2011 the company set up of a subsidiary in Dubai.In February 2011 Borelli Tea Holdings took over management control of Gisovu Tea Company Limited in Rwanda. The country of Rwanda is also known as the "Land of a Thousand Hills" and borders Lake Kivu and the Democratic Republic of Congo to its west, whilst to the east lies Tanzania and Lake Victoria, to the south is Burundi and to the north is Uganda.

Read More Read Less