Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 12 March, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 526173 | NSE: ANDREWYU

Andrew Yule & Company Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 12, 2025, 9:31 am

Market Cap 1,362 Cr.
Current Price 27.9
High / Low 65.6/25.8
Stock P/E
Book Value 7.35
Dividend Yield0.00 %
ROCE12.3 %
ROE12.9 %
Face Value 2.00
PEG Ratio0.00

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 375 Cr. 173 357/159 1450.00 %14.8 %25.0 % 10.0
Diana Tea Company Ltd 42.5 Cr. 28.4 53.8/23.5 48.90.00 %3.15 %0.32 % 5.00
Bengal Tea & Fabrics Ltd 146 Cr. 162 227/115 1220.62 %1.98 %2.13 % 10.0
Bansisons Tea Industries Ltd 3.73 Cr. 5.89 8.90/3.34 9.350.00 %2.66 %2.66 % 10.0
B&A Ltd 149 Cr. 480 734/38351.0 4960.00 %8.52 %5.55 % 10.0
Industry Average8,393.33 Cr356.7648.23246.840.34%8.47%12.70%7.00

All Competitor Stocks of Andrew Yule & Company Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 18262571161208159888777568968
Expenses 1867375941149879100108112677988
Operating Profit -4-11-18226-16-21-12-21-35-1210-20
OPM % -2%-18%-31%19%5%-20%-36%-14%-25%-46%-21%11%-29%
Other Income 283119910812951110
Interest 2122333345554
Depreciation 1212122112222
Profit before tax -6-6-182910-12-16-9-15-33-1315-15
Tax % 0%210%0%13%55%-13%0%-21%-14%-16%-2%11%-9%
Net Profit -7-17-9217-6-8-5-12-22-315-14
EPS in Rs -0.14-0.35-0.190.430.14-0.12-0.15-0.11-0.26-0.45-0.050.30-0.29

Last Updated: February 28, 2025, 3:35 pm

Below is a detailed analysis of the quarterly data for Andrew Yule & Company Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

  • For Sales, as of Dec 2024, the value is ₹68.00 Cr.. The value appears to be declining and may need further review. It has decreased from 89.00 Cr. (Sep 2024) to ₹68.00 Cr., marking a decrease of 21.00 Cr..
  • For Expenses, as of Dec 2024, the value is ₹88.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 79.00 Cr. (Sep 2024) to ₹88.00 Cr., marking an increase of ₹9.00 Cr..
  • For Operating Profit, as of Dec 2024, the value is ₹-20.00 Cr.. The value appears to be declining and may need further review. It has decreased from 10.00 Cr. (Sep 2024) to ₹-20.00 Cr., marking a decrease of 30.00 Cr..
  • For OPM %, as of Dec 2024, the value is -29.00%. The value appears to be declining and may need further review. It has decreased from 11.00% (Sep 2024) to -29.00%, marking a decrease of 40.00%.
  • For Other Income, as of Dec 2024, the value is ₹10.00 Cr.. The value appears to be declining and may need further review. It has decreased from 11.00 Cr. (Sep 2024) to ₹10.00 Cr., marking a decrease of 1.00 Cr..
  • For Interest, as of Dec 2024, the value is ₹4.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 5.00 Cr. (Sep 2024) to ₹4.00 Cr., marking a decrease of 1.00 Cr..
  • For Depreciation, as of Dec 2024, the value is ₹2.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 2.00 Cr..
  • For Profit before tax, as of Dec 2024, the value is ₹-15.00 Cr.. The value appears to be declining and may need further review. It has decreased from 15.00 Cr. (Sep 2024) to ₹-15.00 Cr., marking a decrease of 30.00 Cr..
  • For Tax %, as of Dec 2024, the value is -9.00%. The value appears to be improving (decreasing) as expected. It has decreased from 11.00% (Sep 2024) to -9.00%, marking a decrease of 20.00%.
  • For Net Profit, as of Dec 2024, the value is ₹-14.00 Cr.. The value appears to be declining and may need further review. It has decreased from 15.00 Cr. (Sep 2024) to ₹-14.00 Cr., marking a decrease of 29.00 Cr..
  • For EPS in Rs, as of Dec 2024, the value is -0.29. The value appears to be declining and may need further review. It has decreased from ₹0.30 (Sep 2024) to -0.29, marking a decrease of ₹0.59.

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: March 6, 2025, 2:05 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 320382372385421367312299330414374310290
Expenses 300350386381409362330336332423380399346
Operating Profit 2032-144126-19-37-2-8-6-89-56
OPM % 6%8%-4%1%3%2%-6%-12%-0%-2%-2%-29%-19%
Other Income 11114622422840293134323836
Interest 12121110976888101619
Depreciation 5577777776677
Profit before tax 1426141038207-2314119-74-47
Tax % 19%12%7%11%16%32%24%-5%-46%109%87%-13%
Net Profit 2435462145226-2235-513-47-24
EPS in Rs 0.751.081.380.630.930.460.11-0.440.72-0.110.26-0.97-0.49
Dividend Payout % 0%0%7%0%11%9%0%0%0%0%3%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)45.83%31.43%-54.35%114.29%-51.11%-72.73%-466.67%259.09%-114.29%360.00%-461.54%
Change in YoY Net Profit Growth (%)0.00%-14.40%-85.78%168.63%-165.40%-21.62%-393.94%725.76%-373.38%474.29%-821.54%

Andrew Yule & Company Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

No data available for the compounded sales growth chart.

Balance Sheet

Last Updated: November 14, 2024, 5:53 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 65656767989898989898989898
Reserves 162239278299238257253245281276287242262
Borrowings 140949888412853817067100114119
Other Liabilities 177178189187212187187179187197257257278
Total Liabilities 544576631641589570591602636638742711757
Fixed Assets 17718118318681858794103112142162160
CWIP 5651183759777582948892
Investments 8597131143169179179202203197201219231
Other Assets 277292313311321270265228255247305242274
Total Assets 544576631641589570591602636638742711757

Below is a detailed analysis of the balance sheet data for Andrew Yule & Company Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2024, the value is ₹98.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹98.00 Cr..
  • For Reserves, as of Sep 2024, the value is ₹262.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹242.00 Cr. (Mar 2024) to ₹262.00 Cr., marking an increase of 20.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹119.00 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 ₹114.00 Cr. (Mar 2024) to ₹119.00 Cr., marking an increase of 5.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹278.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹257.00 Cr. (Mar 2024) to ₹278.00 Cr., marking an increase of 21.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹757.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹711.00 Cr. (Mar 2024) to ₹757.00 Cr., marking an increase of 46.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹160.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹162.00 Cr. (Mar 2024) to ₹160.00 Cr., marking a decrease of 2.00 Cr..
  • For CWIP, as of Sep 2024, the value is ₹92.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹88.00 Cr. (Mar 2024) to ₹92.00 Cr., marking an increase of 4.00 Cr..
  • For Investments, as of Sep 2024, the value is ₹231.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹219.00 Cr. (Mar 2024) to ₹231.00 Cr., marking an increase of 12.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹274.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹242.00 Cr. (Mar 2024) to ₹274.00 Cr., marking an increase of 32.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹757.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹711.00 Cr. (Mar 2024) to ₹757.00 Cr., marking an increase of 46.00 Cr..

Notably, the Reserves (₹262.00 Cr.) exceed the Borrowings (119.00 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

No data available for this post.

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-120.00-62.00-112.00-84.00-29.00-22.00-72.00-118.00-72.00-75.00-106.00-203.00

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 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days113961071031037979627070115118
Inventory Days140131104132106156203201185193155109
Days Payable273301250281223212227223252231304246
Cash Conversion Cycle-20-74-40-46-15235540232-33-19
Working Capital Days-49151545293612234339-24
ROCE %7%10%6%4%7%7%2%-4%5%9%4%-12%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters89.25%89.25%89.25%89.25%89.25%89.25%89.25%89.25%89.25%89.25%89.25%89.25%
FIIs0.00%0.03%0.07%0.05%0.02%0.02%0.02%0.03%0.03%0.00%0.00%0.00%
DIIs2.21%2.20%2.21%0.01%0.00%0.02%0.00%0.00%0.00%2.20%2.20%2.20%
Government0.00%0.00%0.00%2.20%2.20%2.20%2.20%2.20%2.20%0.00%0.00%0.00%
Public8.55%8.52%8.48%8.49%8.53%8.52%8.54%8.53%8.52%8.56%8.55%8.55%
No. of Shareholders40,58841,71041,58340,15939,59937,89137,20636,86438,27236,79638,34239,974

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) -0.970.26-0.110.72-0.44
Diluted EPS (Rs.) -0.970.26-0.110.72-0.44
Cash EPS (Rs.) -1.170.150.110.55-0.30
Book Value[Excl.RevalReserv]/Share (Rs.) 6.947.877.657.747.01
Book Value[Incl.RevalReserv]/Share (Rs.) 6.947.877.657.747.01
Revenue From Operations / Share (Rs.) 6.347.658.476.766.12
PBDIT / Share (Rs.) -1.040.510.980.60-0.12
PBIT / Share (Rs.) -1.180.380.850.46-0.26
PBT / Share (Rs.) -1.500.180.220.30-0.43
Net Profit / Share (Rs.) -1.310.02-0.010.41-0.44
NP After MI And SOA / Share (Rs.) -0.970.25-0.100.71-0.44
PBDIT Margin (%) -16.376.7911.628.91-2.08
PBIT Margin (%) -18.625.0710.066.89-4.28
PBT Margin (%) -23.622.392.674.44-7.10
Net Profit Margin (%) -20.730.31-0.236.18-7.24
NP After MI And SOA Margin (%) -15.323.38-1.2810.63-7.24
Return on Networth / Equity (%) -13.993.28-1.429.27-6.32
Return on Capital Employeed (%) -14.424.189.575.42-3.32
Return On Assets (%) -6.681.70-0.835.52-3.60
Long Term Debt / Equity (X) 0.010.010.010.000.00
Total Debt / Equity (X) 0.330.250.170.180.23
Asset Turnover Ratio (%) 0.420.630.760.620.58
Current Ratio (X) 0.700.981.111.090.97
Quick Ratio (X) 0.590.800.860.870.75
Inventory Turnover Ratio (X) 2.362.571.991.881.73
Interest Coverage Ratio (X) -3.272.546.043.64-0.73
Interest Coverage Ratio (Post Tax) (X) -3.111.123.723.62-1.39
Enterprise Value (Cr.) 1776.011039.441022.55967.67393.45
EV / Net Operating Revenue (X) 5.732.782.472.931.32
EV / EBITDA (X) -35.0040.9021.2332.85-63.12
MarketCap / Net Operating Revenue (X) 5.492.642.382.921.26
Price / BV (X) 5.012.572.642.551.10
Price / Net Operating Revenue (X) 5.492.642.382.921.26
EarningsYield -0.020.01-0.010.03-0.05

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 24, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 2.00.
  • For Basic EPS (Rs.), as of Mar 24, the value is -0.97. This value is below the healthy minimum of 5. It has decreased from 0.26 (Mar 23) to -0.97, marking a decrease of 1.23.
  • For Diluted EPS (Rs.), as of Mar 24, the value is -0.97. This value is below the healthy minimum of 5. It has decreased from 0.26 (Mar 23) to -0.97, marking a decrease of 1.23.
  • For Cash EPS (Rs.), as of Mar 24, the value is -1.17. This value is below the healthy minimum of 3. It has decreased from 0.15 (Mar 23) to -1.17, marking a decrease of 1.32.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 6.94. It has decreased from 7.87 (Mar 23) to 6.94, marking a decrease of 0.93.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 6.94. It has decreased from 7.87 (Mar 23) to 6.94, marking a decrease of 0.93.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 6.34. It has decreased from 7.65 (Mar 23) to 6.34, marking a decrease of 1.31.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is -1.04. This value is below the healthy minimum of 2. It has decreased from 0.51 (Mar 23) to -1.04, marking a decrease of 1.55.
  • For PBIT / Share (Rs.), as of Mar 24, the value is -1.18. This value is below the healthy minimum of 0. It has decreased from 0.38 (Mar 23) to -1.18, marking a decrease of 1.56.
  • For PBT / Share (Rs.), as of Mar 24, the value is -1.50. This value is below the healthy minimum of 0. It has decreased from 0.18 (Mar 23) to -1.50, marking a decrease of 1.68.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is -1.31. This value is below the healthy minimum of 2. It has decreased from 0.02 (Mar 23) to -1.31, marking a decrease of 1.33.
  • For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is -0.97. This value is below the healthy minimum of 2. It has decreased from 0.25 (Mar 23) to -0.97, marking a decrease of 1.22.
  • For PBDIT Margin (%), as of Mar 24, the value is -16.37. This value is below the healthy minimum of 10. It has decreased from 6.79 (Mar 23) to -16.37, marking a decrease of 23.16.
  • For PBIT Margin (%), as of Mar 24, the value is -18.62. This value is below the healthy minimum of 10. It has decreased from 5.07 (Mar 23) to -18.62, marking a decrease of 23.69.
  • For PBT Margin (%), as of Mar 24, the value is -23.62. This value is below the healthy minimum of 10. It has decreased from 2.39 (Mar 23) to -23.62, marking a decrease of 26.01.
  • For Net Profit Margin (%), as of Mar 24, the value is -20.73. This value is below the healthy minimum of 5. It has decreased from 0.31 (Mar 23) to -20.73, marking a decrease of 21.04.
  • For NP After MI And SOA Margin (%), as of Mar 24, the value is -15.32. This value is below the healthy minimum of 8. It has decreased from 3.38 (Mar 23) to -15.32, marking a decrease of 18.70.
  • For Return on Networth / Equity (%), as of Mar 24, the value is -13.99. This value is below the healthy minimum of 15. It has decreased from 3.28 (Mar 23) to -13.99, marking a decrease of 17.27.
  • For Return on Capital Employeed (%), as of Mar 24, the value is -14.42. This value is below the healthy minimum of 10. It has decreased from 4.18 (Mar 23) to -14.42, marking a decrease of 18.60.
  • For Return On Assets (%), as of Mar 24, the value is -6.68. This value is below the healthy minimum of 5. It has decreased from 1.70 (Mar 23) to -6.68, marking a decrease of 8.38.
  • For Long Term Debt / Equity (X), as of Mar 24, the value is 0.01. This value is below the healthy minimum of 0.2. There is no change compared to the previous period (Mar 23) which recorded 0.01.
  • For Total Debt / Equity (X), as of Mar 24, the value is 0.33. This value is within the healthy range. It has increased from 0.25 (Mar 23) to 0.33, marking an increase of 0.08.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 0.42. It has decreased from 0.63 (Mar 23) to 0.42, marking a decrease of 0.21.
  • For Current Ratio (X), as of Mar 24, the value is 0.70. This value is below the healthy minimum of 1.5. It has decreased from 0.98 (Mar 23) to 0.70, marking a decrease of 0.28.
  • For Quick Ratio (X), as of Mar 24, the value is 0.59. This value is below the healthy minimum of 1. It has decreased from 0.80 (Mar 23) to 0.59, marking a decrease of 0.21.
  • For Inventory Turnover Ratio (X), as of Mar 24, the value is 2.36. This value is below the healthy minimum of 4. It has decreased from 2.57 (Mar 23) to 2.36, marking a decrease of 0.21.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is -3.27. This value is below the healthy minimum of 3. It has decreased from 2.54 (Mar 23) to -3.27, marking a decrease of 5.81.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is -3.11. This value is below the healthy minimum of 3. It has decreased from 1.12 (Mar 23) to -3.11, marking a decrease of 4.23.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 1,776.01. It has increased from 1,039.44 (Mar 23) to 1,776.01, marking an increase of 736.57.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 5.73. This value exceeds the healthy maximum of 3. It has increased from 2.78 (Mar 23) to 5.73, marking an increase of 2.95.
  • For EV / EBITDA (X), as of Mar 24, the value is -35.00. This value is below the healthy minimum of 5. It has decreased from 40.90 (Mar 23) to -35.00, marking a decrease of 75.90.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 5.49. This value exceeds the healthy maximum of 3. It has increased from 2.64 (Mar 23) to 5.49, marking an increase of 2.85.
  • For Price / BV (X), as of Mar 24, the value is 5.01. This value exceeds the healthy maximum of 3. It has increased from 2.57 (Mar 23) to 5.01, marking an increase of 2.44.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 5.49. This value exceeds the healthy maximum of 3. It has increased from 2.64 (Mar 23) to 5.49, marking an increase of 2.85.
  • For EarningsYield, as of Mar 24, the value is -0.02. This value is below the healthy minimum of 5. It has decreased from 0.01 (Mar 23) to -0.02, marking a decrease of 0.03.

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 March 12, 2025 is: ₹11.61

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 March 12, 2025, Andrew Yule & Company Ltd is Overvalued by 58.39% compared to the current share price 27.90

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of Andrew Yule & Company Ltd as of March 12, 2025 is: 9.91

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 March 12, 2025, Andrew Yule & Company Ltd is Overvalued by 64.48% compared to the current share price 27.90

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: -14.67%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of 14.58, which is a positive sign.
  2. The stock has a low average Cash Conversion Cycle of -7.92, which is a positive sign.
  3. The company has higher reserves (255.31 cr) compared to borrowings (84.08 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (352.00 cr) and profit (1.46 cr) over the years.
  1. The stock has a low average ROCE of 3.75%, 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: -20.73%
      • 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: -14.42% (Industry Average ROCE: 8.47%)
      • 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%: -13.99% (Industry Average ROE: 12.7%)
      • 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): -3.11
      • 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: 0.59
      • 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: 0 (Industry average Stock P/E: 48.23)
      • 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: 0.33
      • 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. 309.85 Cr. and Equity Capital is Rs. 97.79 Cr. for the Year ended 31/03/2024.
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. Rajinder Singh MankuDirector - Planning
Mr. Sanjay VermaDirector - Finance
Mr. Om Prakash MittalInd. Non-Executive Director
Mr. Sunder Pal SinghInd. Non-Executive Director
Ms. Namita DeviInd. Non-Executive Director
Mr. Vijay MittalNominee Director
Mr. Aditya Kumar GhoshNominee Director

FAQ

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

The latest intrinsic value of Andrew Yule & Company Ltd as on 12 March 2025 is ₹11.61, which is 58.39% lower than the current market price of 27.90, indicating the stock is overvalued by 58.39%. The intrinsic value of Andrew Yule & Company Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹1,362 Cr. and recorded a high/low of ₹65.6/25.8 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹262 Cr and total liabilities of ₹757 Cr.

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

The Market Cap of Andrew Yule & Company Ltd is 1,362 Cr..

What is the current Stock Price of Andrew Yule & Company Ltd as on 12 March 2025?

The current stock price of Andrew Yule & Company Ltd as on 12 March 2025 is ₹27.9.

What is the High / Low of Andrew Yule & Company Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Andrew Yule & Company Ltd stocks is ₹65.6/25.8.

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

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

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

The Book Value of Andrew Yule & Company Ltd is 7.35.

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 12.3 %.

What is the ROE of Andrew Yule & Company Ltd?

The ROE of Andrew Yule & Company Ltd is 12.9 %.

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