Peria Karamalai Tea & Produce Company Ltd
Incorporated in 1913, Peria Karamalai
Tea & Produce Co Ltd deals in production
and distribution of Tea, generation and distribution of power and investment in
financial instruments[1]
- Market Cap ₹ 167 Cr.
- Current Price ₹ 541
- High / Low ₹ 595 / 265
- Stock P/E 22.2
- Book Value ₹ 643
- Dividend Yield 0.18 %
- ROCE 1.50 %
- ROE 0.42 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.84 times its book value
- Company has been maintaining a healthy dividend payout of 21.1%
- Company's working capital requirements have reduced from 363 days to 92.8 days
Cons
- The company has delivered a poor sales growth of 1.77% over past five years.
- Company has a low return on equity of -0.43% over last 3 years.
- Earnings include an other income of Rs.5.52 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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
40 | 37 | 31 | 40 | 45 | 50 | 49 | 39 | 73 | 47 | 52 | 54 | 58 | |
39 | 36 | 34 | 39 | 41 | 40 | 40 | 35 | 44 | 40 | 50 | 48 | 45 | |
Operating Profit | 1 | 1 | -4 | 0 | 4 | 9 | 9 | 5 | 29 | 7 | 1 | 6 | 12 |
OPM % | 3% | 2% | -12% | 1% | 9% | 19% | 19% | 12% | 40% | 15% | 2% | 11% | 21% |
2 | 3 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 6 | 6 | |
Interest | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 3 | 2 | 2 | 2 |
Depreciation | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 3 |
Profit before tax | 2 | 2 | -4 | -2 | 2 | 7 | 4 | -2 | 23 | 1 | -3 | 7 | 13 |
Tax % | 19% | 25% | 4% | -0% | 43% | 4% | 28% | 100% | 50% | 58% | 6% | 18% | |
1 | 1 | -4 | -2 | 1 | 6 | 3 | -4 | 11 | 0 | -3 | 5 | 12 | |
EPS in Rs | 4.62 | 4.72 | -13.34 | -7.07 | 3.17 | 20.25 | 9.50 | -11.69 | 36.82 | 1.62 | -10.85 | 17.25 | 37.96 |
Dividend Payout % | 43% | 32% | -56% | -11% | 32% | 4% | 8% | -4% | 4% | 62% | -5% | 6% |
Compounded Sales Growth | |
---|---|
10 Years: | 4% |
5 Years: | 2% |
3 Years: | -10% |
TTM: | 16% |
Compounded Profit Growth | |
---|---|
10 Years: | -6% |
5 Years: | -23% |
3 Years: | -59% |
TTM: | 1608% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 32% |
3 Years: | 20% |
1 Year: | 91% |
Return on Equity | |
---|---|
10 Years: | 1% |
5 Years: | 1% |
3 Years: | 0% |
Last Year: | 0% |
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 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves | 99 | 100 | 96 | 93 | 125 | 165 | 168 | 161 | 177 | 182 | 179 | 188 | 196 |
3 | 3 | 6 | 14 | 7 | 22 | 24 | 26 | 15 | 51 | 22 | 22 | 21 | |
6 | 7 | 7 | 6 | 6 | 8 | 8 | 8 | 9 | 11 | 12 | 15 | 16 | |
Total Liabilities | 112 | 114 | 112 | 116 | 142 | 199 | 203 | 198 | 204 | 248 | 216 | 228 | 236 |
17 | 16 | 18 | 17 | 19 | 38 | 37 | 36 | 34 | 32 | 29 | 28 | 26 | |
CWIP | 0 | 0 | 1 | 0 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 |
Investments | 71 | 64 | 63 | 66 | 90 | 131 | 128 | 111 | 133 | 114 | 116 | 159 | 170 |
24 | 34 | 30 | 33 | 31 | 28 | 36 | 50 | 36 | 100 | 69 | 40 | 38 | |
Total Assets | 112 | 114 | 112 | 116 | 142 | 199 | 203 | 198 | 204 | 248 | 216 | 228 | 236 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4 | -4 | -3 | 7 | -4 | 7 | -2 | 0 | 3 | 34 | -29 | 1 | |
0 | -1 | 4 | 3 | 4 | -17 | 4 | 6 | -2 | -25 | 42 | 6 | |
-2 | -1 | -1 | -1 | -1 | 11 | -3 | -6 | -2 | -7 | -3 | -5 | |
Net Cash Flow | 2 | -7 | -0 | 8 | -1 | 1 | -1 | 1 | -1 | 2 | 10 | 2 |
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 | 6 | 34 | 28 | 22 | 26 | 23 | 29 | 20 | 15 | 24 | 14 | 11 |
Inventory Days | 1,597 | 378 | 230 | 615 | 845 | 343 | 294 | 675 | ||||
Days Payable | 1,210 | 333 | 347 | 757 | 560 | 174 | 236 | 456 | ||||
Cash Conversion Cycle | 6 | 34 | 416 | 67 | -92 | -118 | 314 | 20 | 184 | 24 | 72 | 230 |
Working Capital Days | 84 | 237 | 251 | 147 | 102 | 49 | 94 | 246 | 135 | 671 | 325 | 93 |
ROCE % | 2% | 2% | -4% | -1% | 2% | 4% | 3% | 0% | 13% | 2% | -1% | 2% |
Documents
Announcements
-
Financial Result Updates
5 November 2024 - Peria Karamalai Tea & Produce Company Limited has submitted to the Exchange, the financial results for the period ended September 30, 2024.
-
Outcome of Board Meeting
5 November 2024 - Peria Karamalai Tea & Produce Company Limited has informed regarding Board meeting held on November 05, 2024.
-
Board Meeting Intimation
28 October 2024 - PERIA KARAMALAI TEA & PRODUCE COMPANY LIMITED has informed about Board Meeting to be held on 05-Nov-2024 to inter-alia consider and approve the Unaudited Financial …
-
Shareholders meeting
24 October 2024 - Peria Karamalai Tea & Produce Company Limited has informed with copy of minutes of Annual General Meeting held on September 26, 2024
-
Loss of Share Certificates
23 October 2024 - Peria Karamalai Tea & Produce Company Limited has informed about Loss of Share Certificates
Business Overview:[1][2]
Company is a black tea manufacturer and spice cultivator. It offers Premium Orthodox, CTC, and Green teas, Black Pepper, Chandragiri variety Arabica Coffee, Cinnamon, and Avocados. Apart from this company also power generation & distribution, and invests in financial instruments