B & A Ltd
B & A Limited is engaged in the business of cultivation, manufacture and sale of black tea. [1]
- Market Cap ₹ 78.8 Cr.
- Current Price ₹ 254
- High / Low ₹ 383 / 210
- Stock P/E 8.41
- Book Value ₹ 394
- Dividend Yield 0.79 %
- ROCE 14.2 %
- ROE 7.93 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.65 times its book value
Cons
- The company has delivered a poor sales growth of 9.09% over past five 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
111 | 130 | 140 | 146 | 156 | 156 | 189 | 191 | 207 | 248 | 290 | 292 | |
91 | 108 | 116 | 125 | 134 | 138 | 166 | 173 | 190 | 216 | 247 | 269 | |
Operating Profit | 21 | 22 | 24 | 22 | 22 | 18 | 24 | 19 | 17 | 32 | 43 | 23 |
OPM % | 18% | 17% | 17% | 15% | 14% | 11% | 12% | 10% | 8% | 13% | 15% | 8% |
1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 6 | |
Interest | 7 | 9 | 7 | 6 | 5 | 5 | 5 | 6 | 6 | 5 | 4 | 4 |
Depreciation | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 5 | 5 |
Profit before tax | 13 | 12 | 15 | 13 | 15 | 10 | 15 | 9 | 8 | 24 | 36 | 21 |
Tax % | 27% | 26% | 23% | 21% | 28% | 30% | 30% | 26% | 20% | 30% | 26% | 33% |
Net Profit | 9 | 9 | 11 | 10 | 11 | 7 | 11 | 6 | 6 | 17 | 27 | 14 |
EPS in Rs | 28.13 | 28.55 | 35.55 | 31.29 | 31.65 | 18.97 | 29.97 | 16.19 | 13.10 | 46.16 | 77.71 | 36.84 |
Dividend Payout % | 7% | 9% | 8% | 10% | 9% | 16% | 10% | 6% | 0% | 2% | 3% | 5% |
Compounded Sales Growth | |
---|---|
10 Years: | 8% |
5 Years: | 9% |
3 Years: | 12% |
TTM: | 1% |
Compounded Profit Growth | |
---|---|
10 Years: | 1% |
5 Years: | 0% |
3 Years: | 32% |
TTM: | -61% |
Stock Price CAGR | |
---|---|
10 Years: | 8% |
5 Years: | 2% |
3 Years: | 35% |
1 Year: | 3% |
Return on Equity | |
---|---|
10 Years: | 13% |
5 Years: | 13% |
3 Years: | 16% |
Last Year: | 8% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | |
Reserves | 50 | 58 | 68 | 74 | 83 | 59 | 67 | 70 | 73 | 88 | 111 | 119 |
49 | 45 | 44 | 42 | 38 | 46 | 42 | 45 | 36 | 41 | 24 | 30 | |
37 | 35 | 34 | 37 | 42 | 44 | 51 | 59 | 52 | 54 | 60 | 65 | |
Total Liabilities | 139 | 142 | 149 | 156 | 166 | 152 | 163 | 177 | 165 | 186 | 199 | 217 |
80 | 97 | 100 | 100 | 102 | 65 | 78 | 82 | 82 | 84 | 86 | 89 | |
CWIP | 11 | 1 | 1 | 5 | 9 | 21 | 11 | 9 | 7 | 5 | 6 | 6 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
49 | 44 | 49 | 51 | 55 | 67 | 74 | 86 | 76 | 96 | 107 | 123 | |
Total Assets | 139 | 142 | 149 | 156 | 166 | 152 | 163 | 177 | 165 | 186 | 199 | 217 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
11 | 12 | 8 | 18 | 19 | 5 | 17 | 12 | 13 | 16 | 26 | 11 | |
-20 | -9 | -6 | -10 | -9 | -8 | -7 | -7 | -2 | -6 | -9 | -16 | |
12 | -6 | -0 | -9 | -8 | -7 | -9 | -9 | -6 | 0 | -5 | -6 | |
Net Cash Flow | 3 | -3 | 2 | -1 | 1 | -11 | 0 | -4 | 5 | 10 | 12 | -11 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 22 | 24 | 26 | 25 | 27 | 27 | 28 | 30 | 30 | 32 | 30 | 28 |
Inventory Days | 127 | 107 | 107 | 121 | 115 | 163 | 138 | 171 | 112 | 280 | 342 | 133 |
Days Payable | 144 | 142 | 111 | 125 | 142 | 109 | 99 | 102 | 69 | 130 | 155 | 56 |
Cash Conversion Cycle | 5 | -12 | 22 | 21 | -0 | 81 | 68 | 100 | 72 | 182 | 216 | 105 |
Working Capital Days | 8 | -5 | 10 | 9 | 14 | 43 | 39 | 51 | 52 | 62 | 65 | 83 |
ROCE % | 21% | 20% | 20% | 17% | 17% | 13% | 19% | 13% | 12% | 24% | 30% | 14% |
Documents
Announcements
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
1d - In compliance with SEBI Circular No. CIR/CFD/CMD1/27/2019 dated 8th February, 2019 please find enclosed Annual Secretarial Compliance Report for the financial year ended 31st March …
- Intimation Under Regulation 42 Of SEBI (LODR) Regulations, 2015 Of Record Date For Payment Of Dividend 25 May
- Announcement under Regulation 30 (LODR)-Date of payment of Dividend 25 May
- Intimation Under Regulation 42 Of SEBI (LODR) Regulations, 2015 Of Book Closure 25 May
- Announcement under Regulation 30 (LODR)-Dividend Updates 25 May
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]