Subscribe

McLeod Russel India Limited (MCLEODRUSS.NS)

INR53.16 -1.97 (-3.57%)
IN NSE Consumer Defensive Food Confectioners
Address Four Mangoe Lane 700 001
Kolkata, WB, IN
CEO Aditya Khaitan
IPO 2002-08-12
ISIN INE942G01012

Explore sections of this company profile

Also trades on Bombay Stock Exchange · MCLEODRUSS.BO (INR) National Stock Exchange of India · MCLEODRUSS.NS (INR)
Description

McLeod Russel India Limited, together with its subsidiaries, engages in the cultivation, processing, manufacture, and sale of tea in India, Vietnam, Uganda, the United Kingdom, and internationally. It operates tea estates and blending units. The company was founded in 1869 and is based in Kolkata, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR53.16 -1.97 (-3.57%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
484.8K
Beta
1.12
Float Shares
62.78M
Free Float %
60.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.99% -3.94% +32.56% +91.12% +43.06% +51.34% +129.91% +292.29% +117.37% -58.69% +24.91%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
53.16
Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.02
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Food Confectioners: +6.2%
    -2.6% Q1'26: -21.2% (vs Q1'25)
  • EPS growth Food Confectioners: +8.5%
    +37.5% Q1'26: +58.3% (vs Q1'25)
  • FCF margin FCF growth · Food Confectioners: +8.1%
    +11.7% Q1'26: +14.2% (vs Q1'25)
  • EBIT margin Food Confectioners: +8.2%
    -7.5% Q1'26: -119.1% (vs Q1'25)
  • ROIC Food Confectioners: +7.0%
    -6.3% Q1'26: -26.9% (vs Q1'25)
  • Share dilution Food Confectioners: +0.0%
    -0.1% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Food Confectioners: 0.54×
    -57.74× Q1'26: -2.68× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.98) × ERP
WACC = 34% × Ke + 66% × Kd (9.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 53.16
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2007
actual
Mar 2009
actual
Mar 2010
actual
Mar 2011
actual
Mar 2012
actual
Mar 2013
actual
Mar 2014
actual
Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Revenue
6.04B
est: 6.38B (-5.4%)
8.29B
est: 8.54B (-2.9%)
11.06B
est: 10.81B (+2.3%)
12.69B
est: 12.60B (+0.7%)
14.45B
est: 13.87B (+4.2%)
16.69B
est: 16.45B (+1.4%)
17.89B
est: 18.61B (-3.9%)
16.46B
est: 17.53B (-6.1%)
19.26B
est: 18.80B (+2.5%)
17.76B
est: 19.44B (-8.6%)
20.22B
est: 21.35B (-5.3%)
16.95B
est: 22.43B (-24.4%)
11.17B
est: 23.92B (-53.3%)
EBITDA
1.47B
est: -578.80M (+354.2%)
2.11B
est: 834.68M (+152.6%)
-789.20B
est: -961.37M (-81,991.5%)
3.90B
est: 3.56B (+9.5%)
4.22B
est: 3.52B (+19.9%)
3.94B
est: 4.27B (-7.6%)
4.08B
est: 4.04B (+0.9%)
1.77B
est: 3.43B (-48.2%)
2.60B
est: 1.18B (+121.1%)
2.19B
est: 1.72B (+27.4%)
5.34B
est: 2.21B (+142.0%)
4.82B
est: 3.66B (+31.7%)
1.10B
est: -2.18B (+150.5%)
EBIT
1.21B
est: -940.98M (+228.8%)
1.78B
est: -1.23B (+244.3%)
-789.53B
est: -1.56B (-50,415.4%)
3.52B
est: 3.51B (+0.4%)
3.85B
est: 3.24B (+18.8%)
3.51B
est: 4.16B (-15.6%)
3.54B
est: 3.91B (-9.3%)
966.14M
est: 2.98B (-67.5%)
1.58B
est: 705.65M (+124.1%)
1.15B
est: 985.29M (+17.0%)
4.32B
est: 73.05M (+5,812.4%)
3.98B
est: 531.06M (+649.9%)
322.38M
est: -3.55B (+109.1%)
Net Income
795.74M
est: 640.07M (+24.3%)
856.46M
est: 1.01B (-15.3%)
2.34B
est: 2.34B (-0.3%)
2.49B
est: 2.69B (-7.4%)
2.88B
est: 2.71B (+6.2%)
2.74B
est: 3.42B (-19.8%)
2.57B
est: 3.10B (-17.0%)
311.74M
est: 2.42B (-87.1%)
280.14M
est: 334.33M (-16.2%)
585.68M
est: 289.72M (+102.2%)
2.08B
est: 643.35M (+223.2%)
318.45M
est: 2.22B (-85.6%)
-1.48B
est: 783.47M (-288.6%)
SGA
1.10B
est: 737.17M (+49.8%)
3.27B
est: 967.24M (+238.3%)
3.80B
est: 1.22B (+210.2%)
1.71B
est: 6.04B (-71.6%)
1.90B
est: 7.80B (-75.6%)
1.01B
est: 9.72B (-89.6%)
1.18B
est: 10.80B (-89.1%)
1.30B
est: 8.67B (-85.0%)
1.44B
est: 11.64B (-87.7%)
1.33B
est: 12.48B (-89.4%)
1.38B
est: 14.25B (-90.3%)
1.15B
est: 15.07B (-92.3%)
819.99M
est: 2.78B (-70.5%)
EPS
7.78
est: 6.12 (+27.1%)
7.63
est: 9.72 (-21.5%)
21.10
est: 22.52 (-6.3%)
22.52
est: 25.91 (-13.1%)
26.30
est: 26.34 (-0.2%)
25.03
est: 27.96 (-10.5%)
23.49
est: 31.41 (-25.2%)
2.85
est: 18.76 (-84.8%)
3.40
est: 10.10 (-66.3%)
7.11
est: 12.04 (-40.9%)
24.25
est: 8.47 (+186.4%)
3.51
est: 7.87 (-55.4%)
-14.15
est: 7.45 (-289.8%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-02 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-06-01 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-29 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-26 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-25 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-19 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-18 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-15 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-14 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-13 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-566.60M
OE per share TTM
-5.44
Owner's Yield
-7.19%
Maintenance CapEx ratio
324.20%
Maint CapEx / Avg PPE
96.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-18.5K
Shares Outstanding
104.46M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Aditya Khaitan Chairman & MD 36M male
Alok Kumar Samant Compliance Officer & Company Secretary male
Kavita Khaitan General Manager of Operation & Administration female
Pradip Bhar Senior Vice President & Chief Financial Officer male
Ritwik Palchoudhuri Head of Marketing male
Saneer Gurung Head of HR & Administration male
Subhra Giri Patnaik Vice President & Head of Legal & Secretarial female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits