Assembled from the company's filings and exchange data as of today. Download PDF renders this page on the server; the narrative sections arrive with the Nexa composer.
Dossier · TERAI TEA CO. LTD. · 29 October 2026Page 1 of 3
Company Dossier
MarketPing Research · factual · no rating expressed
TERAI TEA CO. LTD.
NSE: TERAI · BSE: 530533
NSE: TERAI · BSE: 530533
Fast Moving Consumer Goods › Fast Moving Consumer Goods › Agricultural Food & other Products › Tea & Coffee
TERAI TEA CO. LTD.
StateQ4 FY26 filed
Last close · 28 Oct 2026₹120.00
Market cap₹0.1k cr
TTM P/E · P/B · EV/EBITDA16.0 · 0.50 · 12.6
TERAI TEA CO. LTD. is a Agricultural Food & other Products company listed on NSE. The annual-report business brief for this company has not been generated yet; the numbers below are as filed.
What a broker report prints here — the analyst's thesis. This dossier prints the filed record instead; the narrative read of the latest results, the guidance ledger and the earnings-call summary are the composer's sections (INSTITUTIONAL-PLAN.md M3) and are not yet produced.
Exhibit 1: Financial summary, FY22–FY26 (all audited; no estimate years)
| ₹ crore · consolidated | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| Revenue | 73 | 93 | 108 | 103 | 89 |
| EBITDA (ex other income) | (3) | 1 | (1) | (2) | (4) |
| margin % | (3.9) | 0.5 | (0.7) | (1.8) | (5.0) |
| Owners' profit | 11 | 0 | 5 | 10 | 5 |
| EPS, as reported (₹) | 15.76 | 2.59 | 7.16 | 13.86 | 7.51 |
| ROE % · ROCE % | 7.5 · 6.7 | 1.2 · 2.2 | 3.3 · 3.2 | 5.9 · 3.7 | 3.1 · 4.5 |
| Debt / equity (x) | 0.22 | 0.25 | 0.21 | 0.42 | 0.23 |
| Cash from operations | 24 | (9) | 5 | 19 | (5) |
| Capex | (1) | (0) | 0 | 0 | (0) |
Source: SEBI results XBRL as filed with BSE/NSE; EBITDA excludes other income.
Every figure is a filed number or a ratio over filed numbers · No rating, target or fair value is expressed · Disclosures on the last pagemarketping.in
Dossier · TERAI TEA CO. LTD. · 29 October 2026Page 2 of 3
Exhibit 2: Quarterly performance, last 8 quarters
| ₹ crore | Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 | Q3 FY26 | Q4 FY26 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 18 | 31 | 35 | 18 | 29 | 15 | 11 | 33 |
| Profit before tax | 5 | 9 | 0 | (9) | 4 | (3) | 2 | 3 |
| Net profit | 5 | 9 | 0 | (5) | 5 | (3) | 2 | 1 |
| EPS (₹) | 7.25 | 13.11 | 0.62 | (7.22) | 7.32 | (4.22) | 3.28 | 1.14 |
Source: quarterly results as filed; the balance sheet is filed half-yearly and is not repeated here.
Exhibit 3: Segment revenue, FY26
| Segment | Revenue, ₹ crore | Share % |
|---|---|---|
| TEA GARDEN & MANUFACTURING | 5 | 5.7 |
| TRADING | 28 | 31.6 |
| Tea Garden & Manufacturing | 27 | 30.9 |
| Trading | 28 | 31.7 |
| Total, before eliminations | 89 | 100.0 |
Source: the filed segment block, four quarters summed.
Exhibit 4: Peers — basic industry group, by market cap
| Company | M.cap ₹ cr | P/E | P/B | EV/EBITDA | ROE % | ROCE % | Rev CAGR 5y % | EBITDA m. % |
|---|---|---|---|---|---|---|---|---|
| TATA CONSUMER PRODUCT LTD | 98,980 | 60.5 | 4.27 | 33.4 | 6.7 | 7.8 | 11.8 | 14.9 |
| CCL PRODUCTS (I) LTD | 12,529 | 28.9 | 5.34 | 18.4 | 16.6 | 16.2 | 29.1 | 16.4 |
| VINTAGE COFFEE N BVRGS L | 2,229 | 28.3 | 3.92 | 21.1 | 12.7 | 14.0 | — | 20.6 |
| ANDREW YULE & CO. LTD. | 1,109 | — | 3.41 | — | (5.9) | (9.5) | (2.2) | (44.3) |
| GOODRICKE GROUP LTD. | 457 | 17.9 | 1.51 | — | 8.4 | 5.0 | — | (22.7) |
| JAYSHREE TEA & INDUSTRIES | 233 | — | 0.59 | 20.3 | (6.3) | (5.1) | 3.0 | 4.9 |
| THE P K TEA PROD CO LTD | 206 | 38.1 | 1.08 | 17.7 | 2.8 | 3.2 | — | 50.0 |
| UNITED NILGIRI TEA LTD | 202 | 10.0 | 0.84 | — | 9.1 | 10.4 | — | 43.5 |
Source: exchange data and filed statements via the screener; multiples at current prices.
Exhibit 5: Where the company sits in its group
| Metric | Company | Group median | Rank | Better than |
|---|---|---|---|---|
| P/E (TTM) | 16.0 | 14.7 | 10 of 18 | 47% |
| P/B | 0.5 | 0.6 | 5 of 27 | 85% |
| ROCE | 2.8 | 3.0 | 14 of 26 | 48% |
| ROE | 3.1 | 2.3 | 12 of 27 | 58% |
| Debt / Equity | 0.2 | 0.2 | 14 of 26 | 48% |
| EBITDA margin | 10.6 | 11.9 | 14 of 26 | 48% |
| Revenue growth | 79.7 | 1.6 | 2 of 25 | 96% |
| Profit growth | 115.8 | 18.5 | 4 of 27 | 89% |
| Market cap | 83 | 112 | 17 of 27 | 39% |
Source: MarketPing peer ranks; a rank is a measurement, not a view.
Every figure is a filed number or a ratio over filed numbers · No rating, target or fair value is expressed · Disclosures on the last pagemarketping.in
Dossier · TERAI TEA CO. LTD. · 29 October 2026Page 3 of 3
Exhibit 6: Filings of the last 90 days, with the measured price reaction
| Date · filing | Category | Importance | Next day % | 5-day % |
|---|---|---|---|---|
| 22 Oct 2026 · Terai Tea says no undisclosed info behind price movement | compliance | minimal | — | — |
| 13 Oct 2026 · BSE asks Terai Tea for clarification on significant price movement | regulatory legal | high | — | — |
| 9 Oct 2026 · Compliance certificate on share demat for quarter ended Sep 2026 | compliance | minimal | — | — |
| 7 Oct 2026 · Special Window Open for Demat of Physical Shares | compliance | minimal | — | — |
| 1 Oct 2026 · Terai Tea 53rd AGM: All 4 resolutions passed with 99.9997% approval | board shareholder meetings | medium | — | — |
| 30 Sept 2026 · Terai Tea holds 53rd AGM; 4 resolutions passed including director designation change | board shareholder meetings | low | — | — |
| 7 Sept 2026 · Annual Report FY25-26 and 53rd AGM notice sent to shareholders | compliance | minimal | — | — |
| 3 Sept 2026 · AGM Notice Published in Newspapers for 53rd Annual General Meeting | compliance | minimal | — | — |
| 2 Sept 2026 · Terai Tea fixes 23 Sep 2026 as record date for FY26 AGM | board shareholder meetings | low | — | — |
| 2 Sept 2026 · Book Closure for AGM from 24 to 30 September 2026 | board shareholder meetings | low | — | — |
Source: exchange announcements; each reaction is measured from the close before the filing. Next day = the close one session after the reaction day (the first session that could trade the filing).
How to read this document
| Where a broker report shows | This document shows | Why |
|---|---|---|
| A rating (BUY / ADD / REDUCE / SELL) | A state: the latest filed quarter and the measured reactions | an event is a fact; a rating is an opinion that requires SEBI RA registration |
| A target price and upside | The current price and the multiples against the group | a target is a forecast; a multiple is a measurement |
| Estimate years marked E | More audited years; no estimates | MarketPing publishes no forecasts — your own model lives on the Models page |
Sources, method and disclosures
This document is a statistical summary of publicly filed information and market data, prepared by software from primary sources: SEBI results XBRL filed with BSE and NSE, LODR disclosures, shareholding patterns, exchange price data. It contains no research recommendation, no price target and no opinion on the merits of any security, and is not a research report within the meaning of the SEBI (Research Analysts) Regulations, 2014, Regulation 2(1)(w)(vii). Financial statements are as filed (consolidated where the company files consolidated results). Ratios are computed over filed lines. Where a figure is unavailable the table shows a dash rather than an estimate. The business brief is written by MarketPing's reader from the annual report and checked against it; no figure in a table was generated by a model. Nothing here constitutes investment advice, an offer or a solicitation; readers should consult a SEBI-registered adviser before acting. MarketPing is not a SEBI-registered intermediary.
Every figure is a filed number or a ratio over filed numbers · No rating, target or fair value is expressed · Disclosures on the last pagemarketping.in