| P&L Statement | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 207 | 216 | 233 | 246 |
| Cost of Material Consumed | 57 | 61 | 65 | 70 |
| Change in Inventory | 5 | -2 | -3 | -3 |
| Gross Margins | 70.05 | 72.69 | 73.39 | 72.76 |
| Employee Benefit Expenses | 89 | 97 | 113 | 113 |
| Other Expenses | 59 | 64 | 69 | 65 |
| EBITDA | -3 | -4 | -11 | 1 |
| OPM | -1.45 | -1.85 | -4.72 | 0.41 |
| Other Income | -4 | 7 | 7 | 5 |
| Finance Cost | 0.2 | 0.2 | 0.22 | 0.2 |
| D&A | 6 | 5 | 5 | 5 |
| EBIT | -9 | -9 | -16 | -4 |
| EBIT Margins | -4.35 | -4.17 | -6.87 | -1.63 |
| PBT | -14 | -4 | -7 | 0.69 |
| PBT Margins | -6.76 | -1.85 | -3 | 0.28 |
| Tax | 0 | 0 | 0.5 | 0.86 |
| PAT | -14 | -4 | -7.5 | -0.17 |
| NPM | -6.76 | -1.85 | -3.22 | -0.07 |
| EPS | -37.33 | -10.67 | -20 | -0.45 |
| Financial Ratios | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Operating Profit Margin | -1.45 | -1.85 | -4.72 | 0.41 |
| Net Profit Margin | -6.76 | -1.85 | -3.22 | -0.07 |
| Earning Per Share (Diluted) | -37.33 | -10.67 | -20 | -0.45 |
| Assets | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Fixed Assets | 47 | 45 | 44 | 46 |
| CWIP | 7.5 | 7 | 7 | 4 |
| Investments | 19 | 21 | 14 | 16 |
| Trade Receivables | 6 | 5 | 6 | 6.5 |
| Inventory | 27 | 28 | 31 | 33 |
| Other Assets | 23.5 | 19 | 12 | 11.5 |
| Total Assets | 130 | 125 | 114 | 117 |
| Liabilities | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Share Capital | 3.75 | 3.75 | 3.75 | 3.75 |
| FV | 10 | 10 | 10 | 10 |
| Reserves | 79 | 73 | 62 | 65 |
| Borrowings | 0 | 0 | 0 | 0 |
| Trade Payables | 24 | 25 | 26 | 4 |
| Other Liabilities | 23.25 | 23.25 | 22.25 | 44.25 |
| Total Liabilities | 130 | 125 | 114 | 117 |
| Cash-Flow Statement | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| PBT | -14 | -4 | -7 | 0.69 |
| OPBWC | -3 | -4.6 | -9 | 2.6 |
| Change in Receivables | 4 | 0.17 | -0.03 | -1 |
| Change in Inventories | 3 | -1.34 | -3 | -2 |
| Change in Payables | -8 | 0.82 | 1.18 | -1 |
| Other Changes | 0 | 5 | 4.12 | -0.99 |
| Working Capital Change | -1 | 4.65 | 2.27 | -4.99 |
| Cash Generated From Operations | -4 | 0.05 | -6.73 | -2.39 |
| Tax | -2 | 0 | -0.12 | 0 |
| Cash Flow From Operations | -6 | 0.05 | -6.85 | -2.39 |
| Purchase of PPE | -1 | -0.5 | -1 | -3.3 |
| Sale of PPE | 0 | 0 | 0.2 | -0.2 |
| Cash Flow From Investment | 11 | 0.29 | 8.16 | -1.95 |
| Borrowing | 0 | 0 | 0 | 0 |
| Dividend | -4 | 0 | 0 | 0 |
| Equity | 0 | 0 | 0 | 0 |
| Others From Financing | -0.49 | -0.51 | -0.49 | -0.49 |
| Cash Flow from Financing | -4.49 | -0.51 | -0.49 | -0.49 |
| Net Cash Generated | 0.51 | -0.17 | 0.82 | -4.83 |
| Cash at the Start | 1.03 | 1.55 | 1.39 | 2.21 |
| Cash at the End | 1.54 | 1.38 | 2.21 | -2.62 |
Parry Agro Industries Limited, a part of the reputed Murugappa Group, is one of India’s leading producers of high-quality tea with a strong legacy in plantation management and agro-based industries. The company owns and operates several tea estates across Assam and Tamil Nadu, producing a wide range of teas including CTC, orthodox, green tea, and specialty variants. Known for its sustainable cultivation practices and commitment to environmental conservation, Parry Agro has built a strong reputation for premium-quality produce that caters to both domestic and international markets. Its focus on innovation, superior leaf quality, and modern manufacturing processes has helped the brand maintain its competitiveness in the global tea industry.
From a business standpoint, Parry Agro benefits from its vertically integrated operations, efficient supply chain, and deep expertise in plantation management. The company’s estates are known for high-yield, well-maintained gardens and consistent production quality. Additionally, Parry Agro has made strategic investments in modernization, technology adoption, and value addition, strengthening its performance in export markets such as Europe, the Middle East, and North America. The backing of the Murugappa Group further enhances operational stability, financial discipline, and long-term strategic vision. Together, these factors contribute to steady revenue streams and strong brand recall among premium tea buyers worldwide.
In the unlisted shares market, Parry Agro Industries Limited attracts investor interest due to its stable business model, reputed promoter group, and consistent performance in the agro-commodity sector. While the tea industry is influenced by variables such as weather, global demand, and commodity cycles, Parry Agro’s diversified estates and emphasis on quality help mitigate volatility. Investors pursuing long-term, fundamentally strong companies often view Parry Agro’s unlisted shares as an opportunity to gain exposure to India’s premium plantation sector. However, as with any unlisted security, liquidity may be relatively limited, and price discovery depends on market demand and availability. Even so, the company’s legacy, governance standards, and sustained operational performance make it an appealing consideration for informed investors.
Q:1 How do I confirm my booking for Parry Agro Industries Limited Unlisted Shares?Answer: You can confirm your booking by contacting us and agreeing to the trading price for the shares you wish to purchase.
Q:2 What documents do I need to provide for purchasing the shares?Answer: You need to provide your client master report, PAN Card, and a cancelled cheque if you are not transferring funds from the bank account mentioned in the CMR Copy.
Q:3 Where can I obtain my client master report if I don't have one?
Answer: You can request your client master report from your broker if it is not available to you.
Q:4 What are the KYC documents required for buying the shares?Answer: The KYC documents required are your client master report, PAN Card, and a cancelled cheque, as per SEBI regulations.
Q:5 How will I receive the bank details for the fund transfer?
Answer: We will provide you with the necessary bank details once your booking is confirmed.
Q:6 What payment methods are accepted for the purchase of shares?Answer: Payments can be made via RTGS, NEFT, IMPS, or cheque transfer.Please note that cash deposits are not accepted.
Q:7 Is there a specific payment method I should use to avoid issues?
Answer: It is recommended to use RTGS, NEFT, or IMPS for transferring funds to ensure a smooth transaction.
Q:8 Can I make a cash deposit for the purchase of shares?
Answer: No, cash deposits are not accepted.You must use one of the electronic transfer methods or cheque transfer.