Bansisons Tea Industries Ltd
₹ 5.89
4.99%
27 Feb
- close price
About
Incorporated in 1987, Bansisons Tea Industries Ltd produces tea, and leases tea garden[1]
Key Points
- Market Cap ₹ 3.73 Cr.
- Current Price ₹ 5.89
- High / Low ₹ 8.90 / 3.34
- Stock P/E
- Book Value ₹ 9.35
- Dividend Yield 0.00 %
- ROCE -2.66 %
- ROE -2.66 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 0.63 times its book value
Cons
- Company has low interest coverage ratio.
- Promoter holding is low: 23.2%
- Company has a low return on equity of -0.83% over last 3 years.
* 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
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0.96 | 1.27 | 1.43 | 1.05 | 1.50 | 1.73 | 1.72 | 0.15 | 0.15 | 0.15 | 0.15 | 0.00 | 0.00 | |
| 0.82 | 1.22 | 1.35 | 1.00 | 1.41 | 1.73 | 1.82 | 0.15 | 0.09 | 0.17 | 0.11 | 0.14 | 0.03 | |
| Operating Profit | 0.14 | 0.05 | 0.08 | 0.05 | 0.09 | 0.00 | -0.10 | 0.00 | 0.06 | -0.02 | 0.04 | -0.14 | -0.03 |
| OPM % | 14.58% | 3.94% | 5.59% | 4.76% | 6.00% | 0.00% | -5.81% | 0.00% | 40.00% | -13.33% | 26.67% | ||
| -0.11 | 0.00 | 1.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.04 | 0.01 | 0.00 | 0.00 | |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.02 | 0.02 | 0.06 | 0.04 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Profit before tax | 0.01 | 0.03 | 1.07 | 0.01 | 0.05 | -0.03 | -0.12 | -0.02 | 0.09 | 0.00 | 0.03 | -0.16 | -0.05 |
| Tax % | 0.00% | 0.00% | 0.93% | 100.00% | 60.00% | 33.33% | 0.00% | 0.00% | 11.11% | 0.00% | 66.67% | 0.00% | |
| 0.01 | 0.03 | 1.06 | 0.01 | 0.02 | -0.04 | -0.13 | -0.02 | 0.08 | 0.00 | 0.01 | -0.16 | -0.05 | |
| EPS in Rs | 0.02 | 0.05 | 1.67 | 0.02 | 0.03 | -0.06 | -0.21 | -0.03 | 0.13 | 0.00 | 0.02 | -0.25 | -0.08 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | -100% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | -5% |
| 3 Years: | % |
| TTM: | 71% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | -5% |
| 3 Years: | 8% |
| 1 Year: | 72% |
| Return on Equity | |
|---|---|
| 10 Years: | 0% |
| 5 Years: | 0% |
| 3 Years: | -1% |
| Last Year: | -3% |
Balance Sheet
Figures in Rs. Crores
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6.20 | 6.20 | 6.20 | 6.20 | 6.20 | 6.20 | 6.20 | 6.20 | 6.20 | 6.20 | 6.20 | 6.20 | 6.20 |
| Reserves | -1.02 | -0.99 | -0.06 | -0.04 | -0.02 | -0.06 | -0.19 | -0.20 | -0.13 | -0.12 | -0.11 | -0.27 | -0.28 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 0.22 | 0.21 | 0.10 | 0.22 | 0.42 | 0.38 | 0.18 | 0.08 | 0.15 | 0.13 | 0.16 | 0.19 | 0.08 | |
| Total Liabilities | 5.40 | 5.42 | 6.24 | 6.38 | 6.60 | 6.52 | 6.19 | 6.08 | 6.22 | 6.21 | 6.25 | 6.12 | 6.00 |
| 4.73 | 4.72 | 4.69 | 4.83 | 5.01 | 4.98 | 5.03 | 5.13 | 5.11 | 5.10 | 5.08 | 5.06 | 5.06 | |
| CWIP | 0.00 | 0.00 | 0.09 | 0.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.67 | 0.70 | 1.46 | 1.35 | 1.59 | 1.54 | 1.16 | 0.95 | 1.11 | 1.11 | 1.17 | 1.06 | 0.94 | |
| Total Assets | 5.40 | 5.42 | 6.24 | 6.38 | 6.60 | 6.52 | 6.19 | 6.08 | 6.22 | 6.21 | 6.25 | 6.12 | 6.00 |
Cash Flows
Figures in Rs. Crores
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0.02 | 0.02 | 1.02 | 0.25 | -0.27 | -0.04 | -0.09 | 0.01 | -0.02 | -0.06 | 0.14 | -0.14 | |
| 0.00 | 0.00 | -0.39 | -0.29 | -0.02 | 0.00 | -0.07 | -0.12 | 0.05 | 0.03 | 0.01 | 0.00 | |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Cash Flow | 0.02 | 0.02 | 0.63 | -0.04 | -0.28 | -0.04 | -0.16 | -0.11 | 0.03 | -0.03 | 0.14 | -0.14 |
Ratios
Figures in Rs. Crores
| 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 | 174.90 | 135.08 | 117.41 | 184.24 | 80.30 | 50.64 | 31.83 | 170.33 | 146.00 | 194.67 | 340.67 | |
| Inventory Days | 0.00 | 0.00 | 0.00 | 0.00 | 16.85 | 64.41 | 0.00 | |||||
| Days Payable | 168.46 | 257.65 | ||||||||||
| Cash Conversion Cycle | 174.90 | 135.08 | 117.41 | 184.24 | -71.32 | -142.60 | 31.83 | 170.33 | 146.00 | 194.67 | 340.67 | |
| Working Capital Days | 87.45 | 74.72 | 91.89 | 107.76 | -17.03 | -8.44 | -6.37 | -48.67 | 121.67 | 146.00 | 219.00 | |
| ROCE % | 2.32% | 0.58% | 0.88% | 0.16% | 0.81% | -0.49% | -1.98% | -0.33% | 1.49% | 0.00% | 0.49% | -2.66% |
Documents
Announcements
-
Intimation Of The Independent Directors Meeting Dated 22Nd March, 2025.
2h - Independent Directors Meeting on 22nd March 2025.
- Shareholder Meeting / Postal Ballot-Notice of Postal Ballot 21 Feb
-
Unaudited Financial Result For The Quarter Ended On December 31, 2024
5 Feb - Board approved Q2 results and office relocation.
-
Board Meeting Outcome for Outcome Of The Meeting Of The Board Held On Wednesday, February 05, 2025
5 Feb - Board meeting outcome including financial results and office relocation.
-
Board Meeting Intimation for Meeting Of Board To Be Held On February 05, 2025
30 Jan - Board meeting to discuss financial results and office relocation.
Annual reports
-
Financial Year 2024
from bse
-
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
Business Overview:[1][2]
BTIL is in the business of tea plantation, production, and marketing. Initially,
it concentrated its main activities on increasing
the tea plantation maintenance of tea bushes and tea manufacturing. Currently, it is in the
business of leasing of garden for plucking
of green leaves.