B & A Ltd

₹ 298 2.39%
03 Feb - close price
barooahs.com BSE: 508136
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]

Website BSE
  • 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
Edit ratios

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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
73 62 29 38 90 74 45 46 106 98 41 65 109
51 57 41 36 61 63 56 46 76 77 49 63 80
Operating Profit 22 6 -12 2 29 12 -11 0 30 21 -8 2 28
OPM % 30% 9% -41% 5% 32% 16% -24% 0% 28% 22% -20% 3% 26%
0 1 0 0 0 0 2 0 0 0 1 0 1
Interest 2 1 1 1 1 1 1 1 1 1 0 1 1
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 19 4 -14 -0 27 9 -11 -3 28 20 -9 0 27
Tax % 5% 20% 7% -244% 6% 14% -28% -44% 6% 5% -63% 1,360% 6%
Net Profit 18 3 -13 -1 25 8 -14 -4 26 19 -15 -1 25
EPS in Rs 56.48 7.74 -41.94 -7.19 76.87 23.77 -47.26 -14.13 80.81 59.94 -48.90 -7.10 78.29
Raw PDF

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%

Shareholding Pattern

Numbers in percentages

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 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
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
40.84 40.85 40.85 40.85 40.85 40.85 40.85 40.85 40.85 40.84 40.84 40.84

* 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