Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 16, 2026, 3:48 am
Author: Getaka|Social: XLinkedIn

Mcleod Russel India Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: March 16, 2026, 3:48 am

Market Cap 386 Cr.
Current Price 37.1
Intrinsic Value₹75.85
High / Low 68.7/29.4
Stock P/E
Book Value 6.08
Dividend Yield0.00 %
ROCE1.85 %
ROE142 %
Face Value 5.00
PEG Ratio0.00

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

View Share Price Target for Mcleod Russel India Ltd

Competitors

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Mcleod Russel India Ltd 386 Cr. 37.1 68.7/29.4 6.080.00 %1.85 %142 % 5.00
Goodricke Group Ltd 320 Cr. 148 240/145110 1490.00 %3.22 %2.86 % 10.0
United Nilgiri Tea Estates Company Ltd (UNITEDTEA) 252 Cr. 504 589/36011.4 4650.59 %10.1 %8.70 % 10.0
Peria Karamalai Tea & Produce Company Ltd (PKTEA) 247 Cr. 797 1,014/565294 6180.13 %1.50 %0.45 % 10.0
Rossell India Ltd 176 Cr. 46.2 87.1/40.09.90 59.20.86 %10.5 %10.8 % 2.00
Industry Average8,312.29 Cr373.0051.85265.000.46%7.88%16.74%7.00

All Competitor Stocks of Mcleod Russel India Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 489226226366349195197453371165216363445
Expenses 517326231243389381185295397291209264438
Operating Profit -28-100-5123-40-18612158-26-1257988
OPM % -6%-44%-2%34%-12%-96%6%35%-7%-76%3%27%2%
Other Income 3-928325621111210
Interest 40745548475448496267464744
Depreciation 18171618161615151516151515
Profit before tax -84-1,120-7360-98-250-3095-102-207-5237-51
Tax % -16%-4%-1%-3%-17%-13%-31%11%-15%-16%-16%22%-28%
Net Profit -71-1,078-7361-82-218-2185-87-174-4329-36
EPS in Rs -6.78-103.23-6.965.85-7.82-20.91-1.988.09-8.36-16.70-4.162.78-3.49

Last Updated: March 3, 2026, 9:46 pm

Below is a detailed analysis of the quarterly data for Mcleod Russel India Ltd based on the most recent figures (Dec 2025) and their trends compared to the previous period:

  • For Sales, as of Dec 2025, the value is 445.00 Cr.. The value appears strong and on an upward trend. It has increased from 363.00 Cr. (Sep 2025) to 445.00 Cr., marking an increase of 82.00 Cr..
  • For Expenses, as of Dec 2025, the value is 438.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 264.00 Cr. (Sep 2025) to 438.00 Cr., marking an increase of 174.00 Cr..
  • For Operating Profit, as of Dec 2025, the value is 8.00 Cr.. The value appears to be declining and may need further review. It has decreased from 98.00 Cr. (Sep 2025) to 8.00 Cr., marking a decrease of 90.00 Cr..
  • For OPM %, as of Dec 2025, the value is 2.00%. The value appears to be declining and may need further review. It has decreased from 27.00% (Sep 2025) to 2.00%, marking a decrease of 25.00%.
  • For Other Income, as of Dec 2025, the value is 0.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1.00 Cr. (Sep 2025) to 0.00 Cr., marking a decrease of 1.00 Cr..
  • For Interest, as of Dec 2025, the value is 44.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 47.00 Cr. (Sep 2025) to 44.00 Cr., marking a decrease of 3.00 Cr..
  • For Depreciation, as of Dec 2025, the value is 15.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2025) which recorded 15.00 Cr..
  • For Profit before tax, as of Dec 2025, the value is -51.00 Cr.. The value appears to be declining and may need further review. It has decreased from 37.00 Cr. (Sep 2025) to -51.00 Cr., marking a decrease of 88.00 Cr..
  • For Tax %, as of Dec 2025, the value is -28.00%. The value appears to be improving (decreasing) as expected. It has decreased from 22.00% (Sep 2025) to -28.00%, marking a decrease of 50.00%.
  • For Net Profit, as of Dec 2025, the value is -36.00 Cr.. The value appears to be declining and may need further review. It has decreased from 29.00 Cr. (Sep 2025) to -36.00 Cr., marking a decrease of 65.00 Cr..
  • For EPS in Rs, as of Dec 2025, the value is -3.49. The value appears to be declining and may need further review. It has decreased from 2.78 (Sep 2025) to -3.49, marking a decrease of 6.27.

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: February 25, 2026, 1:16 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,7891,6461,9261,8712,0551,7231,1431,4381,3561,3701,1361,1851,190
Expenses 1,4361,5161,7541,7611,9031,7631,1011,2431,2881,2751,2451,1641,201
Operating Profit 353130172110152-41421956895-10921-12
OPM % 20%8%9%6%7%-2%4%14%5%7%-10%2%-1%
Other Income 424388184382523732010-91817224
Interest 6072109136180338227205165201203226204
Depreciation 38771021041028478907570666161
Profit before tax 29725495525261-189-80-162-1,093-362-245-272
Tax % 12%-38%29%-18%13%36%-22%-34%12%-3%-14%-19%
Net Profit 26133356421939-148-52-181-1,057-312-198-225
EPS in Rs 23.492.852.565.3519.003.05-14.15-5.02-17.32-101.14-29.83-18.94-21.57
Dividend Payout % 30%105%59%4%2%0%0%0%0%0%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 (%)-87.36%6.06%82.86%242.19%-82.19%-479.49%64.86%-248.08%-483.98%70.48%36.54%
Change in YoY Net Profit Growth (%)0.00%93.42%76.80%159.33%-324.38%-397.30%544.35%-312.94%-235.90%554.46%-33.94%

Mcleod Russel India 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:-3%
5 Years:1%
3 Years:-4%
TTM:9%
Compounded Profit Growth
10 Years:%
5 Years:-3%
3 Years:-7%
TTM:22%
Stock Price CAGR
10 Years:-13%
5 Years:15%
3 Years:16%
1 Year:46%
Return on Equity
10 Years:-7%
5 Years:-17%
3 Years:-39%
Last Year:-142%

Last Updated: Unknown

Balance Sheet

Last Updated: December 4, 2025, 1:38 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 55554141464452525252525252
Reserves 2,1022,0371,9091,9182,1211,9711,8021,7711,596517198411
Borrowings 3046028369361,0911,8122,3462,2612,0891,9611,8931,9021,911
Other Liabilities 4273956045575857337358241,0251,2091,3931,6361,782
Total Liabilities 2,8883,0893,3903,4523,8434,5594,9354,9084,7633,7403,5363,5943,756
Fixed Assets 2,0732,1652,1642,1372,1201,4751,4261,3971,3951,3861,2801,2601,244
CWIP 536396911078993675647454147
Investments 131278729610111536252625870
Other Assets 7498481,0511,1511,5202,8933,4063,3913,2502,2542,1482,2342,395
Total Assets 2,8883,0893,3903,4523,8434,5594,9354,9084,7633,7403,5363,5943,756

Below is a detailed analysis of the balance sheet data for Mcleod Russel India 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 52.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 52.00 Cr..
  • For Reserves, as of Sep 2025, the value is 11.00 Cr.. The value appears strong and on an upward trend. It has increased from 4.00 Cr. (Mar 2025) to 11.00 Cr., marking an increase of 7.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 1,911.00 Cr.. The value appears to be increasing, which may not be favorable. However, Borrowings exceed Reserves, which may signal higher financial risk. It has increased from 1,902.00 Cr. (Mar 2025) to 1,911.00 Cr., marking an increase of 9.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 1,782.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,636.00 Cr. (Mar 2025) to 1,782.00 Cr., marking an increase of 146.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 3,756.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 3,594.00 Cr. (Mar 2025) to 3,756.00 Cr., marking an increase of 162.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 1,244.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,260.00 Cr. (Mar 2025) to 1,244.00 Cr., marking a decrease of 16.00 Cr..
  • For CWIP, as of Sep 2025, the value is 47.00 Cr.. The value appears strong and on an upward trend. It has increased from 41.00 Cr. (Mar 2025) to 47.00 Cr., marking an increase of 6.00 Cr..
  • For Investments, as of Sep 2025, the value is 70.00 Cr.. The value appears strong and on an upward trend. It has increased from 58.00 Cr. (Mar 2025) to 70.00 Cr., marking an increase of 12.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 2,395.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,234.00 Cr. (Mar 2025) to 2,395.00 Cr., marking an increase of 161.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 3,756.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,594.00 Cr. (Mar 2025) to 3,756.00 Cr., marking an increase of 162.00 Cr..

However, the Borrowings (1,911.00 Cr.) are higher than the Reserves (11.00 Cr.), which may signal higher financial risk.

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

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 197108207137196280841781052053472
Cash from Investing Activity + -135-271-289-68-147-323-740-1-57-4257-19
Cash from Financing Activity + -6015985-64-28320362-132-120-174-100-50
Net Cash Flow 2-53521277-29545-72-11-93

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow49.00-472.00-664.00-826.00151.00-42.0040.00193.0066.0094.00-110.0020.00

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 Days 1019242122811813111515
Inventory Days 2813542442742512751,208352288422343
Days Payable 101169132135136212555192204349345
Cash Conversion Cycle 1892041351611377166416897841315
Working Capital Days -14014758-345-734-624-661-708-933-944
ROCE %15%4%6%6%8%3%-0%3%0%1%-7%-2%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%
FIIs 0.01%0.00%0.04%1.37%2.15%1.60%1.86%1.37%1.48%1.56%1.50%1.43%
DIIs 1.48%1.34%1.34%1.34%1.34%1.31%1.31%1.29%1.28%1.28%1.25%0.61%
Public 92.26%92.41%92.38%91.04%90.26%90.85%90.59%91.10%91.00%90.92%91.01%91.71%
No. of Shareholders 66,99766,90666,98065,98565,50164,86565,82664,58763,58062,79563,84061,762

Shareholding Pattern Chart

No. of Shareholders

Mcleod Russel India 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 5.005.005.005.005.00
Basic EPS (Rs.) -18.94-29.83-101.14-17.32-5.02
Diluted EPS (Rs.) -18.94-29.83-101.14-17.32-5.02
Cash EPS (Rs.) -13.08-23.53-94.45-10.163.64
Book Value[Excl.RevalReserv]/Share (Rs.) -17.55-0.0929.39131.63147.22
Book Value[Incl.RevalReserv]/Share (Rs.) 5.4223.9454.50157.84174.55
Revenue From Operations / Share (Rs.) 113.48108.74131.12129.80137.71
PBDIT / Share (Rs.) 2.25-9.3310.577.4820.60
PBIT / Share (Rs.) -3.61-15.633.880.3111.95
PBT / Share (Rs.) -23.41-34.61-104.68-15.53-7.63
Net Profit / Share (Rs.) -18.94-29.83-101.14-17.32-5.02
NP After MI And SOA / Share (Rs.) -18.94-29.83-101.14-17.32-5.02
PBDIT Margin (%) 1.98-8.578.065.7614.95
PBIT Margin (%) -3.18-14.362.950.248.67
PBT Margin (%) -20.63-31.83-79.83-11.96-5.54
Net Profit Margin (%) -16.69-27.43-77.14-13.34-3.64
NP After MI And SOA Margin (%) -16.69-27.43-77.14-13.34-3.64
Return on Networth / Equity (%) 0.000.00-344.11-13.15-3.40
Return on Capital Employeed (%) -13.62-38.995.200.175.98
Return On Assets (%) -5.50-8.81-28.25-3.79-1.06
Long Term Debt / Equity (X) -0.53-52.000.230.080.07
Total Debt / Equity (X) -10.38-1970.696.381.521.31
Asset Turnover Ratio (%) 0.330.310.320.240.23
Current Ratio (X) 0.080.070.100.140.16
Quick Ratio (X) 0.050.030.050.070.08
Inventory Turnover Ratio (X) 11.379.050.440.810.73
Interest Coverage Ratio (X) 0.10-0.470.550.471.05
Interest Coverage Ratio (Post Tax) (X) 0.03-0.550.38-0.090.74
Enterprise Value (Cr.) 2245.842136.782120.152295.302115.56
EV / Net Operating Revenue (X) 1.891.881.551.691.47
EV / EBITDA (X) 95.50-21.9319.2029.389.83
MarketCap / Net Operating Revenue (X) 0.290.220.120.170.13
Price / BV (X) -1.93-262.620.570.170.12
Price / Net Operating Revenue (X) 0.290.220.120.170.13
EarningsYield -0.56-1.24-5.96-0.75-0.26

After reviewing the key financial ratios for Mcleod Russel India Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 5.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 5.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is -18.94. This value is below the healthy minimum of 5. It has increased from -29.83 (Mar 24) to -18.94, marking an increase of 10.89.
  • For Diluted EPS (Rs.), as of Mar 25, the value is -18.94. This value is below the healthy minimum of 5. It has increased from -29.83 (Mar 24) to -18.94, marking an increase of 10.89.
  • For Cash EPS (Rs.), as of Mar 25, the value is -13.08. This value is below the healthy minimum of 3. It has increased from -23.53 (Mar 24) to -13.08, marking an increase of 10.45.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is -17.55. It has decreased from -0.09 (Mar 24) to -17.55, marking a decrease of 17.46.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 5.42. It has decreased from 23.94 (Mar 24) to 5.42, marking a decrease of 18.52.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 113.48. It has increased from 108.74 (Mar 24) to 113.48, marking an increase of 4.74.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 2.25. This value is within the healthy range. It has increased from -9.33 (Mar 24) to 2.25, marking an increase of 11.58.
  • For PBIT / Share (Rs.), as of Mar 25, the value is -3.61. This value is below the healthy minimum of 0. It has increased from -15.63 (Mar 24) to -3.61, marking an increase of 12.02.
  • For PBT / Share (Rs.), as of Mar 25, the value is -23.41. This value is below the healthy minimum of 0. It has increased from -34.61 (Mar 24) to -23.41, marking an increase of 11.20.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is -18.94. This value is below the healthy minimum of 2. It has increased from -29.83 (Mar 24) to -18.94, marking an increase of 10.89.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is -18.94. This value is below the healthy minimum of 2. It has increased from -29.83 (Mar 24) to -18.94, marking an increase of 10.89.
  • For PBDIT Margin (%), as of Mar 25, the value is 1.98. This value is below the healthy minimum of 10. It has increased from -8.57 (Mar 24) to 1.98, marking an increase of 10.55.
  • For PBIT Margin (%), as of Mar 25, the value is -3.18. This value is below the healthy minimum of 10. It has increased from -14.36 (Mar 24) to -3.18, marking an increase of 11.18.
  • For PBT Margin (%), as of Mar 25, the value is -20.63. This value is below the healthy minimum of 10. It has increased from -31.83 (Mar 24) to -20.63, marking an increase of 11.20.
  • For Net Profit Margin (%), as of Mar 25, the value is -16.69. This value is below the healthy minimum of 5. It has increased from -27.43 (Mar 24) to -16.69, marking an increase of 10.74.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is -16.69. This value is below the healthy minimum of 8. It has increased from -27.43 (Mar 24) to -16.69, marking an increase of 10.74.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 15. There is no change compared to the previous period (Mar 24) which recorded 0.00.
  • For Return on Capital Employeed (%), as of Mar 25, the value is -13.62. This value is below the healthy minimum of 10. It has increased from -38.99 (Mar 24) to -13.62, marking an increase of 25.37.
  • For Return On Assets (%), as of Mar 25, the value is -5.50. This value is below the healthy minimum of 5. It has increased from -8.81 (Mar 24) to -5.50, marking an increase of 3.31.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is -0.53. This value is below the healthy minimum of 0.2. It has increased from -52.00 (Mar 24) to -0.53, marking an increase of 51.47.
  • For Total Debt / Equity (X), as of Mar 25, the value is -10.38. This value is within the healthy range. It has increased from -1,970.69 (Mar 24) to -10.38, marking an increase of 1,960.31.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.33. It has increased from 0.31 (Mar 24) to 0.33, marking an increase of 0.02.
  • For Current Ratio (X), as of Mar 25, the value is 0.08. This value is below the healthy minimum of 1.5. It has increased from 0.07 (Mar 24) to 0.08, marking an increase of 0.01.
  • For Quick Ratio (X), as of Mar 25, the value is 0.05. This value is below the healthy minimum of 1. It has increased from 0.03 (Mar 24) to 0.05, marking an increase of 0.02.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 11.37. This value exceeds the healthy maximum of 8. It has increased from 9.05 (Mar 24) to 11.37, marking an increase of 2.32.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 0.10. This value is below the healthy minimum of 3. It has increased from -0.47 (Mar 24) to 0.10, marking an increase of 0.57.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 0.03. This value is below the healthy minimum of 3. It has increased from -0.55 (Mar 24) to 0.03, marking an increase of 0.58.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 2,245.84. It has increased from 2,136.78 (Mar 24) to 2,245.84, marking an increase of 109.06.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 1.89. This value is within the healthy range. It has increased from 1.88 (Mar 24) to 1.89, marking an increase of 0.01.
  • For EV / EBITDA (X), as of Mar 25, the value is 95.50. This value exceeds the healthy maximum of 15. It has increased from -21.93 (Mar 24) to 95.50, marking an increase of 117.43.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 0.29. This value is below the healthy minimum of 1. It has increased from 0.22 (Mar 24) to 0.29, marking an increase of 0.07.
  • For Price / BV (X), as of Mar 25, the value is -1.93. This value is below the healthy minimum of 1. It has increased from -262.62 (Mar 24) to -1.93, marking an increase of 260.69.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 0.29. This value is below the healthy minimum of 1. It has increased from 0.22 (Mar 24) to 0.29, marking an increase of 0.07.
  • For EarningsYield, as of Mar 25, the value is -0.56. This value is below the healthy minimum of 5. It has increased from -1.24 (Mar 24) to -0.56, marking an increase of 0.68.

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 Mcleod Russel India Ltd as of March 16, 2026 is: ₹105.68

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 16, 2026, Mcleod Russel India Ltd is Undervalued by 184.85% compared to the current share price ₹37.10

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

Intrinsic Value of Mcleod Russel India Ltd as of March 16, 2026 is: ₹75.85

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 16, 2026, Mcleod Russel India Ltd is Undervalued by 104.45% compared to the current share price ₹37.10

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

Last 5 Year EPS CAGR: -28.23%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -407.00, which is a positive sign.
  1. The stock has a low average ROCE of 3.08%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 161.50, which may not be favorable.
  3. The company has higher borrowings (1,534.15) compared to reserves (1,381.31), which may suggest financial risk.
  4. The company has not shown consistent growth in sales (1.08) and profit (-44.00).

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 Mcleod Russel India Ltd:
    1. Net Profit Margin: -16.69%
      • 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: -13.62% (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% (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): 0.03
      • 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: 0.05
      • 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: 51.85)
      • 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: -10.38
      • 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

McLeod Russel (India) Ltd. is a Public Limited Listed company incorporated on 05/05/1998 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L51109WB1998PLC087076 and registration number is 087076. Currently Company is involved in the business activities of Growing of tea. Company's Total Operating Revenue is Rs. 1024.36 Cr. and Equity Capital is Rs. 52.23 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Plantations - Tea & CoffeeFour Mangoe Lane, Kolkata West Bengal 700001Contact not found
Management
NamePosition Held
Mr. Aditya KhaitanChairman & Managing Director
Mr. Amritanshu KhaitanNon Executive Director
Mrs. Rupanjana DeIndependent Director
Mr. Indrajit SenguptaIndependent Director
Mr. Amar Nath DharIndependent Director
Mr. Sanjay GinodiaIndependent Director

FAQ

What is the intrinsic value of Mcleod Russel India Ltd?

Mcleod Russel India Ltd's intrinsic value (as of 16 March 2026) is ₹75.85 which is 104.45% higher the current market price of ₹37.10, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's ₹386 Cr. market cap, FY2025-2026 high/low of ₹68.7/29.4, reserves of ₹11 Cr, and liabilities of ₹3,756 Cr.

What is the Market Cap of Mcleod Russel India Ltd?

The Market Cap of Mcleod Russel India Ltd is 386 Cr..

What is the current Stock Price of Mcleod Russel India Ltd as on 16 March 2026?

The current stock price of Mcleod Russel India Ltd as on 16 March 2026 is ₹37.1.

What is the High / Low of Mcleod Russel India Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Mcleod Russel India Ltd stocks is ₹68.7/29.4.

What is the Stock P/E of Mcleod Russel India Ltd?

The Stock P/E of Mcleod Russel India Ltd is .

What is the Book Value of Mcleod Russel India Ltd?

The Book Value of Mcleod Russel India Ltd is 6.08.

What is the Dividend Yield of Mcleod Russel India Ltd?

The Dividend Yield of Mcleod Russel India Ltd is 0.00 %.

What is the ROCE of Mcleod Russel India Ltd?

The ROCE of Mcleod Russel India Ltd is 1.85 %.

What is the ROE of Mcleod Russel India Ltd?

The ROE of Mcleod Russel India Ltd is 142 %.

What is the Face Value of Mcleod Russel India Ltd?

The Face Value of Mcleod Russel India Ltd is 5.00.

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 Mcleod Russel India 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