B & A Ltd

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

B & A Ltd

₹ 254 -2.00%
30 May - 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 ₹ 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
Edit ratios

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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
29 38 90 74 45 46 106 98 41 65 109 80 38
41 36 61 63 56 46 76 77 49 63 80 77 49
Operating Profit -12 2 29 12 -11 0 30 21 -8 2 28 4 -11
OPM % -41% 5% 32% 16% -24% 0% 28% 22% -20% 3% 26% 5% -28%
0 0 0 0 2 0 0 0 1 0 1 3 2
Interest 1 1 1 1 1 1 1 1 0 1 1 1 1
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax -14 -0 27 9 -11 -3 28 20 -9 0 27 5 -11
Tax % 7% -244% 6% 14% -28% -44% 6% 5% -63% 1,360% 6% 17% -27%
Net Profit -13 -1 25 8 -14 -4 26 19 -15 -1 25 4 -14
EPS in Rs -41.94 -7.19 76.87 23.77 -47.26 -14.13 80.81 59.94 -48.90 -7.10 78.29 10.58 -44.94
Raw PDF

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%

Shareholding Pattern

Numbers in percentages

2 Recently
Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
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 40.85 40.85 40.85 40.85 40.84 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