B & A Ltd
- Market Cap ₹ 193 Cr.
- Current Price ₹ 623
- High / Low ₹ 734 / 217
- Stock P/E 75.4
- Book Value ₹ 266
- Dividend Yield 0.08 %
- ROCE 6.00 %
- ROE 3.15 %
- Face Value ₹ 10.0
Pros
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 6.06% over past five years.
- Company has a low return on equity of 10.1% over last 3 years.
- Earnings include an other income of Rs.8.87 Cr.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Plantation & Plantation Products Industry: Tea
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
100 | 101 | 102 | 110 | 103 | 122 | 121 | 132 | 150 | 163 | 161 | 162 | |
81 | 82 | 86 | 95 | 93 | 109 | 112 | 127 | 135 | 136 | 154 | 161 | |
Operating Profit | 19 | 18 | 16 | 15 | 10 | 13 | 9 | 5 | 15 | 27 | 7 | 1 |
OPM % | 19% | 18% | 16% | 14% | 9% | 11% | 7% | 4% | 10% | 17% | 4% | 1% |
0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 6 | 9 | |
Interest | 6 | 5 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 3 | 2 | 4 |
Depreciation | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Profit before tax | 12 | 12 | 9 | 10 | 5 | 8 | 2 | -2 | 8 | 22 | 7 | 3 |
Tax % | 23% | 20% | 17% | 24% | 26% | 22% | -7% | 36% | 20% | 20% | 21% | 17% |
9 | 10 | 8 | 8 | 3 | 6 | 2 | -1 | 7 | 18 | 6 | 3 | |
EPS in Rs | 28.48 | 32.00 | 25.32 | 24.97 | 10.97 | 19.52 | 5.71 | -3.74 | 21.74 | 56.71 | 19.00 | 8.26 |
Dividend Payout % | 9% | 9% | 12% | 12% | 27% | 15% | 18% | 0% | 5% | 4% | 3% | 24% |
Compounded Sales Growth | |
---|---|
10 Years: | 5% |
5 Years: | 6% |
3 Years: | 3% |
TTM: | 0% |
Compounded Profit Growth | |
---|---|
10 Years: | -13% |
5 Years: | 8% |
3 Years: | -28% |
TTM: | -14% |
Stock Price CAGR | |
---|---|
10 Years: | 14% |
5 Years: | 36% |
3 Years: | 37% |
1 Year: | 148% |
Return on Equity | |
---|---|
10 Years: | 8% |
5 Years: | 8% |
3 Years: | 10% |
Last Year: | 3% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves | 54 | 63 | 68 | 74 | 48 | 52 | 52 | 51 | 58 | 75 | 77 | 79 |
28 | 31 | 29 | 28 | 37 | 33 | 36 | 33 | 30 | 12 | 19 | 46 | |
24 | 23 | 24 | 28 | 28 | 27 | 33 | 30 | 27 | 27 | 27 | 35 | |
Total Liabilities | 110 | 120 | 124 | 133 | 116 | 116 | 124 | 116 | 118 | 116 | 126 | 164 |
82 | 84 | 84 | 86 | 48 | 61 | 64 | 64 | 65 | 66 | 63 | 92 | |
CWIP | 0 | 1 | 5 | 9 | 20 | 10 | 8 | 6 | 5 | 4 | 5 | 9 |
Investments | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
24 | 31 | 31 | 35 | 44 | 41 | 48 | 42 | 44 | 43 | 53 | 59 | |
Total Assets | 110 | 120 | 124 | 133 | 116 | 116 | 124 | 116 | 118 | 116 | 126 | 164 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
13 | 5 | 12 | 13 | 0 | 12 | 9 | 5 | 16 | 21 | 0 | 11 | |
-8 | -5 | -9 | -7 | -6 | -5 | -4 | -1 | -3 | -4 | -9 | -34 | |
-8 | 2 | -5 | -4 | -5 | -7 | -7 | -5 | 2 | -3 | -5 | 10 | |
Net Cash Flow | -4 | 2 | -1 | 1 | -11 | -1 | -3 | -1 | 15 | 14 | -14 | -14 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 5 | 4 | 4 | 3 | 4 | 3 | 6 | 2 | 1 | 0 | 3 | 4 |
Inventory Days | 71 | 104 | 115 | 124 | 219 | 118 | 148 | 70 | 61 | 69 | 73 | 52 |
Days Payable | 180 | 159 | 186 | 250 | 187 | 106 | 136 | 89 | 55 | 47 | 56 | 44 |
Cash Conversion Cycle | -105 | -51 | -66 | -123 | 36 | 15 | 18 | -17 | 7 | 22 | 20 | 12 |
Working Capital Days | -43 | -25 | -20 | -22 | 12 | 5 | 9 | 12 | 10 | 15 | 41 | 32 |
ROCE % | 21% | 19% | 14% | 13% | 8% | 13% | 7% | 3% | 14% | 28% | 6% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 28 Jun
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
25 Jun - Exchange is hereby posted with the newspaper notices informing shareholders of the Company with respect to transfer of equity shares to IEPF.
- Closure of Trading Window 25 Jun
- Notice Sent To The Shareholders Of The Company Intimating Transfer Of Equity Shares To Investor Education And Protection Fund 25 Jun
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 18 Jun
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overview:
Company is engaged in the business of cultivation, production and sale of black tea which is seasonal in nature.[1] Company is operating 11 tea estates, including the latest acquisition in and around different locations of upper Assam, like Jorhat, Sibsagar and Golaghat. The Company produced around 5.5 million kgs. super quality tea.[2] Company produces superior quality of tea, which commands a premium over industry average levels. All the tea gardens are located in upper Assam which is well-known for its superior quality of tea due to its favourable climatic conditions and better soil structure. Accordingly, the average realisations of tea manufactured by the company are higher than the average realisations in the tea auctions. From April 2022 onwards, company’s Gatoonga Tea Estate was ranked as no.1 followed by Mokrung Tea Estate at no.3 and Salkathoni Tea Estate at no.7 in All India Batting Order in terms of price fetched by the company in Assam for CTC tea in the auctions. [3]