Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 11 December, 2025
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 526173 | NSE: ANDREWYU

Andrew Yule & Company Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: December 11, 2025, 10:19 pm

Market Cap 1,128 Cr.
Current Price 23.1
High / Low 43.0/22.0
Stock P/E233
Book Value 7.39
Dividend Yield0.00 %
ROCE6.83 %
ROE7.96 %
Face Value 2.00
PEG Ratio26.67

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Andrew Yule & Company Ltd

Competitors of Andrew Yule & Company Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Goodricke Group Ltd 371 Cr. 172 295/162 1490.00 %3.22 %2.86 % 10.0
Diana Tea Company Ltd 42.1 Cr. 28.1 43.8/26.0 47.30.00 %1.40 %7.16 % 5.00
Bengal Tea & Fabrics Ltd 127 Cr. 141 189/12624.7 2231.07 %5.22 %55.3 % 10.0
Bansisons Tea Industries Ltd 8.62 Cr. 13.6 13.6/5.60 9.420.00 %1.01 %1.01 % 10.0
B&A Ltd 127 Cr. 410 689/35413.6 5280.00 %8.96 %6.02 % 10.0
Industry Average8,776.24 Cr398.8869.42265.000.43%7.88%16.74%7.00

All Competitor Stocks of Andrew Yule & Company Ltd

Quarterly Result

MetricJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 5711612081598887775689689856
Expenses 7594114987910010811267798814184
Operating Profit -18226-16-21-12-21-35-1210-20-42-28
OPM % -31%19%5%-20%-36%-14%-25%-46%-21%11%-29%-43%-49%
Other Income 31199108129511103760
Interest 22333345554-75
Depreciation 12122112222172
Profit before tax -182910-12-16-9-15-33-1315-15-1526
Tax % 0%13%55%-13%0%-21%-14%-16%-2%11%-9%-19%7%
Net Profit -9217-6-8-5-12-22-315-14-120
EPS in Rs -0.190.430.14-0.12-0.15-0.11-0.26-0.45-0.050.30-0.29-0.010.41

Last Updated: August 19, 2025, 11:45 pm

Below is a detailed analysis of the quarterly data for Andrew Yule & Company Ltd based on the most recent figures (Jun 2025) and their trends compared to the previous period:

  • For Sales, as of Jun 2025, the value is 56.00 Cr.. The value appears to be declining and may need further review. It has decreased from 98.00 Cr. (Mar 2025) to 56.00 Cr., marking a decrease of 42.00 Cr..
  • For Expenses, as of Jun 2025, the value is 84.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 141.00 Cr. (Mar 2025) to 84.00 Cr., marking a decrease of 57.00 Cr..
  • For Operating Profit, as of Jun 2025, the value is -28.00 Cr.. The value appears strong and on an upward trend. It has increased from -42.00 Cr. (Mar 2025) to -28.00 Cr., marking an increase of 14.00 Cr..
  • For OPM %, as of Jun 2025, the value is -49.00%. The value appears to be declining and may need further review. It has decreased from -43.00% (Mar 2025) to -49.00%, marking a decrease of 6.00%.
  • For Other Income, as of Jun 2025, the value is 60.00 Cr.. The value appears strong and on an upward trend. It has increased from 37.00 Cr. (Mar 2025) to 60.00 Cr., marking an increase of 23.00 Cr..
  • For Interest, as of Jun 2025, the value is 5.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from -7.00 Cr. (Mar 2025) to 5.00 Cr., marking an increase of 12.00 Cr..
  • For Depreciation, as of Jun 2025, the value is 2.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 17.00 Cr. (Mar 2025) to 2.00 Cr., marking a decrease of 15.00 Cr..
  • For Profit before tax, as of Jun 2025, the value is 26.00 Cr.. The value appears strong and on an upward trend. It has increased from -15.00 Cr. (Mar 2025) to 26.00 Cr., marking an increase of 41.00 Cr..
  • For Tax %, as of Jun 2025, the value is 7.00%. The value appears to be increasing, which may not be favorable. It has increased from -19.00% (Mar 2025) to 7.00%, marking an increase of 26.00%.
  • For Net Profit, as of Jun 2025, the value is 20.00 Cr.. The value appears strong and on an upward trend. It has increased from -1.00 Cr. (Mar 2025) to 20.00 Cr., marking an increase of 21.00 Cr..
  • For EPS in Rs, as of Jun 2025, the value is 0.41. The value appears strong and on an upward trend. It has increased from -0.01 (Mar 2025) to 0.41, marking an increase of 0.42.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: October 15, 2025, 3:57 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 382372385421367312299330414374310311312
Expenses 350386381409362330336332423380399374392
Operating Profit 32-144126-19-37-2-8-6-89-64-79
OPM % 8%-4%1%3%2%-6%-12%-0%-2%-2%-29%-20%-25%
Other Income 114622422840293134323864118
Interest 1211109768881016227
Depreciation 57777777667722
Profit before tax 26141038207-2314119-74-2910
Tax % 12%7%11%16%32%24%-5%-46%109%87%-13%-10%
Net Profit 35462145226-2235-513-47-320
EPS in Rs 1.081.380.630.930.460.11-0.440.72-0.110.26-0.97-0.060.41
Dividend Payout % 0%7%0%11%9%0%0%0%0%3%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)31.43%-54.35%114.29%-51.11%-72.73%-466.67%259.09%-114.29%360.00%-461.54%93.62%
Change in YoY Net Profit Growth (%)0.00%-85.78%168.63%-165.40%-21.62%-393.94%725.76%-373.38%474.29%-821.54%555.16%

Andrew Yule & Company Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-2%
5 Years:1%
3 Years:-9%
TTM:2%
Compounded Profit Growth
10 Years:%
5 Years:-3%
3 Years:%
TTM:147%
Stock Price CAGR
10 Years:4%
5 Years:14%
3 Years:8%
1 Year:-45%
Return on Equity
10 Years:0%
5 Years:-2%
3 Years:-6%
Last Year:-8%

Last Updated: September 5, 2025, 2:16 pm

Balance Sheet

Last Updated: December 4, 2025, 2:22 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 65676798989898989898989898
Reserves 239278299238257253245281276287242241264
Borrowings 949888412853817067100114105120
Other Liabilities 178189187212187187179187197257257308273
Total Liabilities 576631641589570591602636638742711752755
Fixed Assets 18118318681858794103112142162192191
CWIP 65118375977758294886163
Investments 97131143169179179202203197201219244240
Other Assets 292313311321270265228255247305242256261
Total Assets 576631641589570591602636638742711752755

Below is a detailed analysis of the balance sheet data for Andrew Yule & Company Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2025, the value is 98.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 98.00 Cr..
  • For Reserves, as of Sep 2025, the value is 264.00 Cr.. The value appears strong and on an upward trend. It has increased from 241.00 Cr. (Mar 2025) to 264.00 Cr., marking an increase of 23.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 120.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 105.00 Cr. (Mar 2025) to 120.00 Cr., marking an increase of 15.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 273.00 Cr.. The value appears to be improving (decreasing). It has decreased from 308.00 Cr. (Mar 2025) to 273.00 Cr., marking a decrease of 35.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 755.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 752.00 Cr. (Mar 2025) to 755.00 Cr., marking an increase of 3.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 191.00 Cr.. The value appears to be declining and may need further review. It has decreased from 192.00 Cr. (Mar 2025) to 191.00 Cr., marking a decrease of 1.00 Cr..
  • For CWIP, as of Sep 2025, the value is 63.00 Cr.. The value appears strong and on an upward trend. It has increased from 61.00 Cr. (Mar 2025) to 63.00 Cr., marking an increase of 2.00 Cr..
  • For Investments, as of Sep 2025, the value is 240.00 Cr.. The value appears to be declining and may need further review. It has decreased from 244.00 Cr. (Mar 2025) to 240.00 Cr., marking a decrease of 4.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 261.00 Cr.. The value appears strong and on an upward trend. It has increased from 256.00 Cr. (Mar 2025) to 261.00 Cr., marking an increase of 5.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 755.00 Cr.. The value appears strong and on an upward trend. It has increased from 752.00 Cr. (Mar 2025) to 755.00 Cr., marking an increase of 3.00 Cr..

Notably, the Reserves (264.00 Cr.) exceed the Borrowings (120.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow - No data available for this post.

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-62.00-112.00-84.00-29.00-22.00-72.00-118.00-72.00-75.00-106.00-203.00-169.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days961071031037979627070115118146
Inventory Days131104132106156203201185193155109134
Days Payable301250281223212227223252231304246351
Cash Conversion Cycle-74-40-46-15235540232-33-19-71
Working Capital Days-25-41-27161-26-87-54-10-53-154-187
ROCE %10%6%4%7%7%2%-4%5%9%4%-14%-7%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters89.25%89.25%89.25%89.25%89.25%89.25%89.25%89.25%89.25%89.25%89.25%89.25%
FIIs0.02%0.02%0.03%0.03%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
DIIs0.02%0.00%0.00%0.00%2.20%2.20%2.20%2.20%2.20%2.20%2.20%2.20%
Government2.20%2.20%2.20%2.20%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public8.52%8.54%8.53%8.52%8.56%8.55%8.55%8.54%8.54%8.54%8.54%8.55%
No. of Shareholders37,89137,20636,86438,27236,79638,34239,97444,24645,70346,29347,40047,115

Shareholding Pattern Chart

No. of Shareholders

Andrew Yule & Company Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) -0.06-0.970.26-0.110.72
Diluted EPS (Rs.) -0.06-0.970.26-0.110.72
Cash EPS (Rs.) -0.38-1.170.150.110.55
Book Value[Excl.RevalReserv]/Share (Rs.) 6.936.947.877.657.74
Book Value[Incl.RevalReserv]/Share (Rs.) 6.936.947.877.657.74
Revenue From Operations / Share (Rs.) 6.386.347.658.476.76
PBDIT / Share (Rs.) 0.00-1.040.510.980.60
PBIT / Share (Rs.) -0.13-1.180.380.850.46
PBT / Share (Rs.) -0.58-1.500.180.220.30
Net Profit / Share (Rs.) -0.52-1.310.02-0.010.41
NP After MI And SOA / Share (Rs.) -0.05-0.970.25-0.100.71
PBDIT Margin (%) 0.00-16.376.7911.628.91
PBIT Margin (%) -2.11-18.625.0710.066.89
PBT Margin (%) -9.14-23.622.392.674.44
Net Profit Margin (%) -8.19-20.730.31-0.236.18
NP After MI And SOA Margin (%) -0.91-15.323.38-1.2810.63
Return on Networth / Equity (%) -0.83-13.993.28-1.429.27
Return on Capital Employeed (%) -1.69-14.424.189.575.42
Return On Assets (%) -0.37-6.681.70-0.835.52
Long Term Debt / Equity (X) 0.000.010.010.010.00
Total Debt / Equity (X) 0.310.330.250.170.18
Asset Turnover Ratio (%) 0.420.420.630.760.62
Current Ratio (X) 0.660.700.981.111.09
Quick Ratio (X) 0.550.590.800.860.87
Inventory Turnover Ratio (X) 8.382.362.571.991.88
Interest Coverage Ratio (X) 0.00-3.272.546.043.64
Interest Coverage Ratio (Post Tax) (X) -0.16-3.111.123.723.62
Enterprise Value (Cr.) 1325.931776.011039.441022.55967.67
EV / Net Operating Revenue (X) 4.255.732.782.472.93
EV / EBITDA (X) -51194.25-35.0040.9021.2332.85
MarketCap / Net Operating Revenue (X) 4.045.492.642.382.92
Price / BV (X) 3.715.012.572.642.55
Price / Net Operating Revenue (X) 4.045.492.642.382.92
EarningsYield 0.00-0.020.01-0.010.03

After reviewing the key financial ratios for Andrew Yule & Company Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 2.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is -0.06. This value is below the healthy minimum of 5. It has increased from -0.97 (Mar 24) to -0.06, marking an increase of 0.91.
  • For Diluted EPS (Rs.), as of Mar 25, the value is -0.06. This value is below the healthy minimum of 5. It has increased from -0.97 (Mar 24) to -0.06, marking an increase of 0.91.
  • For Cash EPS (Rs.), as of Mar 25, the value is -0.38. This value is below the healthy minimum of 3. It has increased from -1.17 (Mar 24) to -0.38, marking an increase of 0.79.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 6.93. It has decreased from 6.94 (Mar 24) to 6.93, marking a decrease of 0.01.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 6.93. It has decreased from 6.94 (Mar 24) to 6.93, marking a decrease of 0.01.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 6.38. It has increased from 6.34 (Mar 24) to 6.38, marking an increase of 0.04.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 2. It has increased from -1.04 (Mar 24) to 0.00, marking an increase of 1.04.
  • For PBIT / Share (Rs.), as of Mar 25, the value is -0.13. This value is below the healthy minimum of 0. It has increased from -1.18 (Mar 24) to -0.13, marking an increase of 1.05.
  • For PBT / Share (Rs.), as of Mar 25, the value is -0.58. This value is below the healthy minimum of 0. It has increased from -1.50 (Mar 24) to -0.58, marking an increase of 0.92.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is -0.52. This value is below the healthy minimum of 2. It has increased from -1.31 (Mar 24) to -0.52, marking an increase of 0.79.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is -0.05. This value is below the healthy minimum of 2. It has increased from -0.97 (Mar 24) to -0.05, marking an increase of 0.92.
  • For PBDIT Margin (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 10. It has increased from -16.37 (Mar 24) to 0.00, marking an increase of 16.37.
  • For PBIT Margin (%), as of Mar 25, the value is -2.11. This value is below the healthy minimum of 10. It has increased from -18.62 (Mar 24) to -2.11, marking an increase of 16.51.
  • For PBT Margin (%), as of Mar 25, the value is -9.14. This value is below the healthy minimum of 10. It has increased from -23.62 (Mar 24) to -9.14, marking an increase of 14.48.
  • For Net Profit Margin (%), as of Mar 25, the value is -8.19. This value is below the healthy minimum of 5. It has increased from -20.73 (Mar 24) to -8.19, marking an increase of 12.54.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is -0.91. This value is below the healthy minimum of 8. It has increased from -15.32 (Mar 24) to -0.91, marking an increase of 14.41.
  • For Return on Networth / Equity (%), as of Mar 25, the value is -0.83. This value is below the healthy minimum of 15. It has increased from -13.99 (Mar 24) to -0.83, marking an increase of 13.16.
  • For Return on Capital Employeed (%), as of Mar 25, the value is -1.69. This value is below the healthy minimum of 10. It has increased from -14.42 (Mar 24) to -1.69, marking an increase of 12.73.
  • For Return On Assets (%), as of Mar 25, the value is -0.37. This value is below the healthy minimum of 5. It has increased from -6.68 (Mar 24) to -0.37, marking an increase of 6.31.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 0.2. It has decreased from 0.01 (Mar 24) to 0.00, marking a decrease of 0.01.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.31. This value is within the healthy range. It has decreased from 0.33 (Mar 24) to 0.31, marking a decrease of 0.02.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.42. There is no change compared to the previous period (Mar 24) which recorded 0.42.
  • For Current Ratio (X), as of Mar 25, the value is 0.66. This value is below the healthy minimum of 1.5. It has decreased from 0.70 (Mar 24) to 0.66, marking a decrease of 0.04.
  • For Quick Ratio (X), as of Mar 25, the value is 0.55. This value is below the healthy minimum of 1. It has decreased from 0.59 (Mar 24) to 0.55, marking a decrease of 0.04.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 8.38. This value exceeds the healthy maximum of 8. It has increased from 2.36 (Mar 24) to 8.38, marking an increase of 6.02.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 3. It has increased from -3.27 (Mar 24) to 0.00, marking an increase of 3.27.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is -0.16. This value is below the healthy minimum of 3. It has increased from -3.11 (Mar 24) to -0.16, marking an increase of 2.95.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 1,325.93. It has decreased from 1,776.01 (Mar 24) to 1,325.93, marking a decrease of 450.08.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 4.25. This value exceeds the healthy maximum of 3. It has decreased from 5.73 (Mar 24) to 4.25, marking a decrease of 1.48.
  • For EV / EBITDA (X), as of Mar 25, the value is -51,194.25. This value is below the healthy minimum of 5. It has decreased from -35.00 (Mar 24) to -51,194.25, marking a decrease of 51,159.25.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 4.04. This value exceeds the healthy maximum of 3. It has decreased from 5.49 (Mar 24) to 4.04, marking a decrease of 1.45.
  • For Price / BV (X), as of Mar 25, the value is 3.71. This value exceeds the healthy maximum of 3. It has decreased from 5.01 (Mar 24) to 3.71, marking a decrease of 1.30.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 4.04. This value exceeds the healthy maximum of 3. It has decreased from 5.49 (Mar 24) to 4.04, marking a decrease of 1.45.
  • For EarningsYield, as of Mar 25, the value is 0.00. This value is below the healthy minimum of 5. It has increased from -0.02 (Mar 24) to 0.00, marking an increase of 0.02.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Andrew Yule & Company Ltd as of December 11, 2025 is: 111.84

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 11, 2025, Andrew Yule & Company Ltd is Undervalued by 384.16% compared to the current share price 23.10

Intrinsic Value of Andrew Yule & Company Ltd as of December 11, 2025 is: 121.61

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 11, 2025, Andrew Yule & Company Ltd is Undervalued by 426.45% compared to the current share price 23.10

Last 5 Year EPS CAGR: 8.73%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -53.92, which is a positive sign.
  2. The stock has a low average Cash Conversion Cycle of -12.17, which is a positive sign.
  3. The company has higher reserves (261.54 cr) compared to borrowings (81.46 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (353.00 cr) and profit (2.54 cr) over the years.
  1. The stock has a low average ROCE of 2.42%, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Andrew Yule & Company Ltd:
    1. Net Profit Margin: -8.19%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: -1.69% (Industry Average ROCE: 7.88%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: -0.83% (Industry Average ROE: 16.74%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): -0.16
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.55
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 233 (Industry average Stock P/E: 69.42)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.31
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Andrew Yule & Company Ltd. is a Public Limited Listed company incorporated on 26/05/1919 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L63090WB1919GOI003229 and registration number is 003229. Currently Company is involved in the business activities of Growing of tea. Company's Total Operating Revenue is Rs. 311.71 Cr. and Equity Capital is Rs. 97.79 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Plantations - Tea & CoffeeYule House, Kolkata West Bengal 700001com.sec@andrewyule.com
http://www.andrewyule.com
Management
NamePosition Held
Mr. Ananta Mohan SinghChairman & Managing Director
Mr. Sanjay VermaDirector - Finance
Mr. Sunder Pal SinghInd. Non-Executive Director
Ms. Swapna TripathyInd. Non-Executive Director
Mr. Vijay MittalNominee Director
Mr. Brajesh Kumar SrivastavaNominee Director

FAQ

What is the intrinsic value of Andrew Yule & Company Ltd?

Andrew Yule & Company Ltd's intrinsic value (as of 11 December 2025) is 111.84 which is 384.16% higher the current market price of 23.10, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's 1,128 Cr. market cap, FY2025-2026 high/low of 43.0/22.0, reserves of ₹264 Cr, and liabilities of 755 Cr.

What is the Market Cap of Andrew Yule & Company Ltd?

The Market Cap of Andrew Yule & Company Ltd is 1,128 Cr..

What is the current Stock Price of Andrew Yule & Company Ltd as on 11 December 2025?

The current stock price of Andrew Yule & Company Ltd as on 11 December 2025 is 23.1.

What is the High / Low of Andrew Yule & Company Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Andrew Yule & Company Ltd stocks is 43.0/22.0.

What is the Stock P/E of Andrew Yule & Company Ltd?

The Stock P/E of Andrew Yule & Company Ltd is 233.

What is the Book Value of Andrew Yule & Company Ltd?

The Book Value of Andrew Yule & Company Ltd is 7.39.

What is the Dividend Yield of Andrew Yule & Company Ltd?

The Dividend Yield of Andrew Yule & Company Ltd is 0.00 %.

What is the ROCE of Andrew Yule & Company Ltd?

The ROCE of Andrew Yule & Company Ltd is 6.83 %.

What is the ROE of Andrew Yule & Company Ltd?

The ROE of Andrew Yule & Company Ltd is 7.96 %.

What is the Face Value of Andrew Yule & Company Ltd?

The Face Value of Andrew Yule & Company Ltd is 2.00.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Andrew Yule & Company Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE