B & A Ltd

₹ 283 2.95%
12 Aug - close price
About

B & A Limited is engaged in the business of cultivation, manufacture and sale of black tea. [1]

Key Points

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]

  • Market Cap 87.6 Cr.
  • Current Price 283
  • High / Low 377 / 183
  • Stock P/E 3.13
  • Book Value 367
  • Dividend Yield 0.35 %
  • ROCE 29.7 %
  • ROE 23.5 %
  • Face Value 10.0
Baj Singh
Baj Singh
Baj Singh migrated to America and gathered large number of immigrants to join the freedom movement. He was an active member of The Ghadar Movement and faced rigorous imprisonment upon his return to India.
Unsung Heroes →
Jass Kaur
Jass Kaur
She was responsible for the well-being of Ghadarites who came to Jhar Sahib Gurdwara for shelter. She also planned the proposed rebellion. Gurdwara was the secret meeting place for Ghadar Party members.
Unsung Heroes →

Pros

  • Company has reduced debt.
  • Stock is trading at 0.77 times its book value
  • Company has delivered good profit growth of 32.0% 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
42.54 73.16 62.42 28.89 37.94 89.55 74.33 45.06 45.52 106.22 97.84 40.79 64.94
41.40 51.23 56.64 40.80 35.87 60.71 62.53 56.10 45.50 76.12 76.59 48.98 62.97
Operating Profit 1.14 21.93 5.78 -11.91 2.07 28.84 11.80 -11.04 0.02 30.10 21.25 -8.19 1.97
OPM % 2.68% 29.98% 9.26% -41.23% 5.46% 32.21% 15.88% -24.50% 0.04% 28.34% 21.72% -20.08% 3.03%
0.12 0.12 0.53 0.34 0.06 0.31 0.16 1.69 0.09 0.32 0.29 0.82 0.48
Interest 1.56 1.65 1.43 1.06 1.31 1.26 1.31 0.95 1.35 1.41 0.89 0.49 1.15
Depreciation 1.17 1.25 1.19 1.02 1.25 1.14 1.20 0.95 1.27 1.10 1.02 1.12 1.20
Profit before tax -1.47 19.15 3.69 -13.65 -0.43 26.75 9.45 -11.25 -2.51 27.91 19.63 -8.98 0.10
Tax % -54.42% 4.96% 20.05% 6.89% -244.19% 6.32% 13.54% -28.44% -44.22% 6.06% 4.79% -62.69% 1,360.00%
Net Profit -2.85 17.51 2.40 -13.00 -2.23 23.83 7.37 -14.65 -4.38 25.05 18.58 -15.16 -2.20
EPS in Rs -9.19 56.48 7.74 -41.94 -7.19 76.87 23.77 -47.26 -14.13 80.81 59.94 -48.90 -7.10

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
102 111 130 140 146 156 156 189 191 207 247 290 310
85 91 108 116 125 134 138 166 173 190 215 247 265
Operating Profit 17 21 22 24 22 22 18 24 19 17 32 43 45
OPM % 17% 18% 17% 17% 15% 14% 11% 12% 10% 8% 13% 15% 15%
-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 4
Depreciation 2 2 3 3 3 3 4 4 5 5 5 5 4
Profit before tax 10 13 12 15 13 15 10 15 9 8 24 36 39
Tax % 38% 27% 26% 23% 21% 28% 30% 30% 26% 20% 30% 26%
Net Profit 6 9 9 11 10 10 6 9 5 4 14 24 26
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 84.75
Dividend Payout % 8% 7% 9% 8% 10% 9% 16% 10% 6% -0% 2% 2%
Compounded Sales Growth
10 Years: 10%
5 Years: 13%
3 Years: 15%
TTM: 22%
Compounded Profit Growth
10 Years: 11%
5 Years: 32%
3 Years: 69%
TTM: 113%
Stock Price CAGR
10 Years: 3%
5 Years: 5%
3 Years: 28%
1 Year: 18%
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
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
37 49 45 44 42 38 46 42 45 36 41 24
30 37 35 34 37 42 44 51 59 52 54 60
Total Liabilities 112 139 142 149 156 166 152 163 177 165 186 199
73 80 97 100 100 102 65 78 82 82 84 86
CWIP 0 11 1 1 5 9 21 11 9 7 5 6
Investments 0 0 0 0 0 0 0 0 0 0 0 0
40 49 44 49 51 55 67 74 86 76 96 107
Total Assets 112 139 142 149 156 166 152 163 177 165 186 199

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 23 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 17 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 121 127 107 107 121 115 163 138 171 112 116 104
Days Payable 104 144 142 111 125 142 109 99 102 69 54 47
Cash Conversion Cycle 38 5 -12 22 21 -0 81 68 100 72 94 86
Working Capital Days 43 8 -5 10 9 14 43 39 51 52 51 65
ROCE % 19% 21% 20% 20% 17% 17% 13% 19% 13% 12% 24% 30%

Shareholding Pattern

Numbers in percentages

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
59.15 59.15 59.15 59.15 59.15 59.15 59.15 59.15 59.15 59.15 59.15 59.15
0.04 0.05 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
40.81 40.80 40.84 40.85 40.85 40.85 40.85 40.85 40.85 40.85 40.85 40.84

Documents

Bhikubhai Gomansinh Solanki
Bhikubhai Gomansinh Solanki
He helped in liberation of Dadra and Nagar Haveli. He strategically coordinated with freedom fighters and captured Naroli during the time of floods. People of Naroli called him Kazi because he solved the problems of people.
Unsung Heroes →
Pannalal Gupt
Pannalal Gupt
He participated in multiple movements including Quit India Movement and hunger strikes. He was an active volunteer. He arranged events, inspected the premises, hosted the guests and connected with various leaders.
Unsung Heroes →