T & I Global Ltd
₹ 239
-1.51%
04 Jul
- close price
About
Incorporated in 1949, T&I Global Ltd is in
the business of manufacturing and selling
of Tea and Coconut processing Machinery
and cultivation
Key Points
- Market Cap ₹ 121 Cr.
- Current Price ₹ 239
- High / Low ₹ 352 / 186
- Stock P/E 12.2
- Book Value ₹ 165
- Dividend Yield 0.00 %
- ROCE 17.7 %
- ROE 12.7 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company is expected to give good quarter
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 12.6% over last 3 years.
- Debtor days have increased from 108 to 134 days.
- Working capital days have increased from 40.7 days to 84.9 days
* 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.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
74 | 67 | 73 | 101 | 138 | 114 | 132 | 96 | 102 | 103 | 152 | 184 | |
70 | 65 | 71 | 98 | 131 | 107 | 120 | 80 | 88 | 93 | 142 | 172 | |
Operating Profit | 3 | 2 | 2 | 3 | 7 | 7 | 12 | 15 | 14 | 10 | 10 | 12 |
OPM % | 4% | 3% | 3% | 3% | 5% | 6% | 9% | 16% | 13% | 10% | 7% | 6% |
1 | 1 | 1 | 2 | 0 | 3 | 2 | 2 | 2 | 4 | 4 | 3 | |
Interest | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit before tax | 3 | 1 | 2 | 3 | 4 | 7 | 10 | 15 | 14 | 12 | 13 | 14 |
Tax % | 32% | 64% | 40% | 62% | 52% | 39% | 30% | 23% | 27% | 26% | 35% | 28% |
2 | 0 | 1 | 1 | 2 | 4 | 7 | 12 | 10 | 9 | 8 | 10 | |
EPS in Rs | 4.58 | 0.97 | 1.82 | 2.39 | 4.18 | 8.03 | 14.05 | 22.91 | 19.91 | 17.21 | 16.63 | 19.61 |
Dividend Payout % | 11% | 52% | 28% | 21% | 12% | 6% | 4% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 11% |
5 Years: | 7% |
3 Years: | 22% |
TTM: | 21% |
Compounded Profit Growth | |
---|---|
10 Years: | 39% |
5 Years: | 7% |
3 Years: | 1% |
TTM: | 29% |
Stock Price CAGR | |
---|---|
10 Years: | 33% |
5 Years: | 27% |
3 Years: | 20% |
1 Year: | 20% |
Return on Equity | |
---|---|
10 Years: | 15% |
5 Years: | 16% |
3 Years: | 13% |
Last Year: | 13% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves | 15 | 15 | 15 | 16 | 18 | 22 | 28 | 39 | 50 | 60 | 68 | 79 |
5 | 4 | 9 | 12 | 25 | 14 | 19 | 0 | 0 | 0 | 0 | 0 | |
19 | 24 | 27 | 36 | 52 | 48 | 37 | 36 | 40 | 43 | 56 | 35 | |
Total Liabilities | 44 | 48 | 57 | 70 | 101 | 89 | 89 | 80 | 94 | 107 | 129 | 118 |
18 | 19 | 18 | 19 | 21 | 20 | 20 | 19 | 20 | 19 | 20 | 20 | |
CWIP | 0 | 1 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 9 | 11 | 16 | 28 | 9 |
23 | 27 | 36 | 48 | 79 | 69 | 69 | 52 | 64 | 72 | 81 | 90 | |
Total Assets | 44 | 48 | 57 | 70 | 101 | 89 | 89 | 80 | 94 | 107 | 129 | 118 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-5 | 6 | -6 | 7 | -9 | 23 | -5 | 31 | 8 | 7 | 5 | -24 | |
1 | 1 | -2 | -2 | -1 | -0 | -0 | -9 | -1 | -5 | -14 | 21 | |
3 | -2 | 5 | -1 | 12 | -13 | 2 | -20 | -1 | -1 | -0 | 0 | |
Net Cash Flow | -2 | 5 | -3 | 4 | 2 | 10 | -3 | 2 | 6 | 1 | -9 | -4 |
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 | 74 | 68 | 100 | 102 | 158 | 116 | 91 | 46 | 74 | 82 | 107 | 134 |
Inventory Days | 23 | 39 | 51 | 41 | 22 | 28 | 20 | 33 | 30 | 37 | 32 | 20 |
Days Payable | 78 | 101 | 95 | 107 | 125 | 98 | 51 | 70 | 56 | 41 | 27 | 25 |
Cash Conversion Cycle | 18 | 7 | 56 | 36 | 56 | 47 | 60 | 9 | 48 | 78 | 111 | 130 |
Working Capital Days | 14 | -11 | 31 | 18 | 49 | 5 | 46 | -5 | 3 | 16 | 21 | 85 |
ROCE % | 17% | 6% | 7% | 14% | 15% | 19% | 27% | 34% | 29% | 21% | 17% |
Documents
Announcements
- Closure of Trading Window 29 Jun
- Compliances-Reg.24(A)-Annual Secretarial Compliance 18 Jun
- Announcement under Regulation 30 (LODR)-Newspaper Publication 29 May
- FINANCIAL RESULT FOR THE QUARTER AND YEAR ENDED 31ST MARCH, 2024 28 May
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
28 May - ANNUAL SECRETARIAL COMPLIANCE FOR THE YEAR ENDED 31ST MARCH, 2024
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:[1]
The company is a family-run business
which manufactures and exports Tea
Processing Machinery and supplies
customized processing equipment
for CTC, Orthodox & Green Tea