B & A Ltd

B & A Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

B & A Ltd

₹ 552 -2.88%
26 Apr - close price
barooahs.com BSE: 508136
About

B&A Ltd was descended from Barasali Tea Company Ltd, which was founded in 1915.[1]Company is involved in cultivation & manufacturing of 'Black Tea'[2] and manufacturing of wide ranges of paper sacks. Recently the company has also ventured into flexible laminate business.[3]

Key Points

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]

Website BSE
  • Market Cap ₹ 171 Cr.
  • Current Price ₹ 552
  • High / Low ₹ 614 / 217
  • Stock P/E 24.5
  • Book Value ₹ 302
  • Dividend Yield 0.09 %
  • ROCE 6.46 %
  • ROE 3.79 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • The company has delivered a poor sales growth of 5.78% over past five years.
  • Company has a low return on equity of 13.3% over last 3 years.
  • Earnings include an other income of Rs.9.48 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
48.34 23.84 16.56 70.42 66.43 9.97 27.63 71.62 50.00 12.10 23.49 66.31 63.00
41.19 36.10 21.02 46.71 47.08 21.33 30.80 47.96 49.92 25.65 30.56 48.43 54.34
Operating Profit 7.15 -12.26 -4.46 23.71 19.35 -11.36 -3.17 23.66 0.08 -13.55 -7.07 17.88 8.66
OPM % 14.79% -51.43% -26.93% 33.67% 29.13% -113.94% -11.47% 33.04% 0.16% -111.98% -30.10% 26.96% 13.75%
0.15 0.15 0.15 0.15 0.20 0.40 0.12 0.66 3.35 1.74 0.27 6.71 0.76
Interest 1.05 0.77 1.06 1.03 0.63 0.28 0.70 0.64 0.65 0.33 1.22 0.87 0.69
Depreciation 0.88 0.62 0.94 0.72 0.66 0.75 0.85 0.83 0.94 0.52 0.85 0.92 0.85
Profit before tax 5.37 -13.50 -6.31 22.11 18.26 -11.99 -4.60 22.85 1.84 -12.66 -8.87 22.80 7.88
Tax % 0.00% -12.30% 0.00% 0.00% 0.00% -37.53% 0.00% 0.00% 0.00% -12.32% 0.00% 0.00% 0.00%
5.37 -15.16 -6.31 22.11 18.27 -16.50 -4.60 22.85 1.85 -14.21 -8.87 22.80 7.88
EPS in Rs 17.32 -48.90 -20.35 71.32 58.94 -53.23 -14.84 73.71 5.97 -45.84 -28.61 73.55 25.42
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
83 100 101 102 110 103 122 121 132 150 163 161 165
66 81 82 86 95 93 109 112 127 135 136 154 159
Operating Profit 17 19 18 16 15 10 13 9 5 15 27 7 6
OPM % 20% 19% 18% 16% 14% 9% 11% 7% 4% 10% 17% 4% 4%
0 0 1 1 1 1 1 1 1 1 1 6 9
Interest 5 6 5 4 3 3 4 4 4 4 3 2 3
Depreciation 2 2 2 3 2 2 3 3 3 3 3 3 3
Profit before tax 10 12 12 9 10 5 8 2 -2 8 22 7 9
Tax % 26% 23% 20% 17% 24% 26% 22% -7% 36% 20% 20% 21%
7 9 10 8 8 3 6 2 -1 7 18 6 8
EPS in Rs 24.10 28.48 32.00 25.32 24.97 10.97 19.52 5.71 -3.74 21.74 56.71 19.00 24.52
Dividend Payout % 8% 9% 9% 12% 12% 27% 15% 18% 0% 5% 4% 3%
Compounded Sales Growth
10 Years: 5%
5 Years: 6%
3 Years: 7%
TTM: 4%
Compounded Profit Growth
10 Years: -10%
5 Years: -13%
3 Years: 66%
TTM: 974%
Stock Price CAGR
10 Years: 16%
5 Years: 28%
3 Years: 52%
1 Year: 108%
Return on Equity
10 Years: 10%
5 Years: 9%
3 Years: 13%
Last Year: 4%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 3 3 3 3 3 3 3 3 3 3 3 3 3
Reserves 47 54 63 68 74 48 52 52 51 58 75 77 91
35 28 31 29 28 37 33 36 33 30 12 19 31
27 24 23 24 28 28 27 33 30 27 27 27 34
Total Liabilities 112 110 120 124 133 116 116 124 116 118 116 126 159
76 82 84 84 86 48 61 64 64 65 66 63 61
CWIP 0 0 1 5 9 20 10 8 6 5 4 5 6
Investments 4 4 4 4 4 4 4 4 4 4 4 4 4
33 24 31 31 35 44 41 48 42 44 43 53 87
Total Assets 112 110 120 124 133 116 116 124 116 118 116 126 159

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
8 13 5 12 13 0 12 9 5 16 21 0
-9 -8 -5 -9 -7 -6 -5 -4 -1 -3 -4 -9
4 -8 2 -5 -4 -5 -7 -7 -5 2 -3 -5
Net Cash Flow 3 -4 2 -1 1 -11 -1 -3 -1 15 14 -14

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 5 5 4 4 3 4 3 6 2 1 0 3
Inventory Days 146 71 104 115 124 219 118 148 70 61 69 73
Days Payable 267 180 159 186 250 187 106 136 89 55 47 56
Cash Conversion Cycle -116 -105 -51 -66 -123 36 15 18 -17 7 22 20
Working Capital Days -28 -43 -25 -20 -22 12 5 9 12 10 15 41
ROCE % 20% 21% 19% 14% 13% 8% 13% 7% 3% 14% 28% 6%

Shareholding Pattern

Numbers in percentages

16 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
59.15% 59.15% 59.15% 59.15% 59.15% 59.15% 59.15% 59.15% 59.15% 59.15% 59.15% 59.15%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
40.85% 40.85% 40.85% 40.85% 40.84% 40.84% 40.84% 40.84% 40.85% 40.84% 40.85% 40.85%
No. of Shareholders 2,7712,8332,8012,8232,7712,6692,7682,6642,6052,4052,3382,218

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings