B & A Ltd
B & A Limited is engaged in the business of cultivation, manufacture and sale of black tea. [1]
- Market Cap ₹ 92.4 Cr.
- Current Price ₹ 298
- High / Low ₹ 383 / 206
- Stock P/E 3.40
- Book Value ₹ 437
- Dividend Yield 0.67 %
- ROCE 29.7 %
- ROE 23.5 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.68 times its book value
- Company has delivered good profit growth of 31.9% CAGR over last 5 years
Cons
* 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
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
102 | 111 | 130 | 140 | 146 | 156 | 156 | 189 | 191 | 207 | 248 | 290 | 312 | |
85 | 91 | 108 | 116 | 125 | 134 | 138 | 166 | 173 | 190 | 216 | 247 | 269 | |
Operating Profit | 17 | 21 | 22 | 24 | 22 | 22 | 18 | 24 | 19 | 17 | 32 | 43 | 43 |
OPM % | 17% | 18% | 17% | 17% | 15% | 14% | 11% | 12% | 10% | 8% | 13% | 15% | 14% |
-0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 2 | |
Interest | 5 | 7 | 9 | 7 | 6 | 5 | 5 | 5 | 6 | 6 | 5 | 4 | 3 |
Depreciation | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 5 | 5 |
Profit before tax | 10 | 13 | 12 | 15 | 13 | 15 | 10 | 15 | 9 | 8 | 24 | 36 | 37 |
Tax % | 38% | 27% | 26% | 23% | 21% | 28% | 30% | 30% | 26% | 20% | 30% | 26% | |
Net Profit | 6 | 9 | 9 | 11 | 10 | 11 | 7 | 11 | 6 | 6 | 17 | 27 | 28 |
EPS in Rs | 18.55 | 28.13 | 28.55 | 35.55 | 31.29 | 31.65 | 18.97 | 29.97 | 16.19 | 13.10 | 46.16 | 77.71 | 82.23 |
Dividend Payout % | 8% | 7% | 9% | 8% | 10% | 9% | 16% | 10% | 6% | 0% | 2% | 3% |
Compounded Sales Growth | |
---|---|
10 Years: | 10% |
5 Years: | 13% |
3 Years: | 15% |
TTM: | 15% |
Compounded Profit Growth | |
---|---|
10 Years: | 11% |
5 Years: | 32% |
3 Years: | 69% |
TTM: | 89% |
Stock Price CAGR | |
---|---|
10 Years: | 6% |
5 Years: | 2% |
3 Years: | 30% |
1 Year: | 27% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 14% |
3 Years: | 16% |
Last Year: | 23% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Sep 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | |
Reserves | 43 | 50 | 58 | 68 | 74 | 83 | 59 | 67 | 70 | 73 | 88 | 111 | 132 |
37 | 49 | 45 | 44 | 42 | 38 | 46 | 42 | 45 | 36 | 41 | 24 | 47 | |
30 | 37 | 35 | 34 | 37 | 42 | 44 | 51 | 59 | 52 | 54 | 60 | 63 | |
Total Liabilities | 112 | 139 | 142 | 149 | 156 | 166 | 152 | 163 | 177 | 165 | 186 | 199 | 246 |
73 | 80 | 97 | 100 | 100 | 102 | 65 | 78 | 82 | 82 | 84 | 86 | 91 | |
CWIP | 0 | 11 | 1 | 1 | 5 | 9 | 21 | 11 | 9 | 7 | 5 | 6 | 5 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
40 | 49 | 44 | 49 | 51 | 55 | 67 | 74 | 86 | 76 | 96 | 107 | 151 | |
Total Assets | 112 | 139 | 142 | 149 | 156 | 166 | 152 | 163 | 177 | 165 | 186 | 199 | 246 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
9 | 11 | 12 | 8 | 18 | 19 | 5 | 17 | 12 | 13 | 16 | 26 | |
-10 | -20 | -9 | -6 | -10 | -9 | -8 | -7 | -7 | -2 | -6 | -9 | |
2 | 12 | -6 | -0 | -9 | -8 | -7 | -9 | -9 | -6 | 0 | -5 | |
Net Cash Flow | 1 | 3 | -3 | 2 | -1 | 1 | -11 | 0 | -4 | 5 | 10 | 12 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 21 | 22 | 24 | 26 | 25 | 27 | 27 | 28 | 30 | 30 | 32 | 30 |
Inventory Days | 121 | 127 | 107 | 107 | 121 | 115 | 163 | 138 | 171 | 112 | 280 | 342 |
Days Payable | 104 | 144 | 142 | 111 | 125 | 142 | 109 | 99 | 102 | 69 | 130 | 155 |
Cash Conversion Cycle | 38 | 5 | -12 | 22 | 21 | -0 | 81 | 68 | 100 | 72 | 182 | 216 |
Working Capital Days | 43 | 8 | -5 | 10 | 9 | 14 | 43 | 39 | 51 | 52 | 62 | 65 |
ROCE % | 19% | 21% | 20% | 20% | 17% | 17% | 13% | 19% | 13% | 12% | 24% | 30% |
Documents
Announcements
- Board Meeting Intimation for Approval Of Un-Audited Financial Results (Both Standalone & Consolidated) For The Quarter And Nine-Month Period Ended 31St December 2022. 30 Jan
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
5 Jan - Exchange is hereby posted with the Certificate under Regulation 74(5) of SEBI (Depositories and Participants) Regulations, 2018 for the quarter ended 31st December 2022.
- Closure of Trading Window 30 Dec 2022
- Statement Of Related Party Transaction For The Half Year Ended 30Th September, 2022. 18 Nov 2022
- Board Meeting Outcome for Revised Outcome For Un-Audited Financial Results (Both Standalone & Consolidated) Of B & A Limited For The Quarter And Half Year Ended 30Th September 2022 11 Nov 2022
Annual reports
-
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
Subsidiary
The Co’s subsidiary, B&A Packaging India Ltd is engaged in the production of high quality paper sacks and flexible laminates under the brand name ‘Baggage’ to meet the demand of tea producers, carbon black manufacturers and other industrial producers. Its manufacturing unit is located in Balasore, Odisha. [1][2]