Bansisons Tea Industries Ltd

Bansisons Tea Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Bansisons Tea Industries Ltd

₹ 5.60 0.00%
04 Jun 2025
bansisonstea.in BSE: 519353
About

Incorporated in 1987, Bansisons Tea Industries Ltd produces tea, and leases tea garden[1]

Key Points

Business Overview:[1][2]
BTIL is in the business of tea plantation, production, and marketing. Initially,
it concentrated its main activities on increasing
the tea plantation maintenance of tea bushes and tea manufacturing. Currently, it is in the
business of leasing of garden for plucking
of green leaves.

Website BSE
  • Market Cap ₹ 3.54 Cr.
  • Current Price ₹ 5.60
  • High / Low ₹ 8.90 / 3.80
  • Stock P/E
  • Book Value ₹ 9.27
  • Dividend Yield 0.00 %
  • ROCE -0.50 %
  • ROE -1.02 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.60 times its book value

Cons

  • Company has low interest coverage ratio.
  • Promoter holding is low: 23.2%
  • Company has a low return on equity of -1.17% over last 3 years.
  • Company's cost of borrowing seems high

* 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

Fast Moving Consumer Goods Fast Moving Consumer Goods Agricultural Food & other Products Tea & Coffee

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
0.04 0.04 0.00 0.04 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.04 0.05 0.02 0.02 0.07 0.05 0.06 0.01 0.02 0.00 0.00 0.01 0.07
Operating Profit 0.00 -0.01 -0.02 0.02 -0.03 -0.05 -0.06 -0.01 -0.02 0.00 0.00 -0.01 -0.07
OPM % 0.00% -25.00% 50.00% -75.00%
0.04 0.00 0.04 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 0.00 0.03
Profit before tax 0.04 -0.01 0.02 0.03 -0.03 -0.05 -0.06 -0.01 -0.04 0.00 0.00 -0.01 -0.05
Tax % 0.00% 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.03 -0.02 0.02 0.02 -0.05 -0.05 -0.06 -0.01 -0.04 0.00 0.00 -0.01 -0.05
EPS in Rs 0.05 -0.03 0.03 0.03 -0.08 -0.08 -0.09 -0.02 -0.06 0.00 0.00 -0.02 -0.08
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1.27 1.43 1.05 1.50 1.73 1.72 0.15 0.15 0.15 0.15 0.00 0.00
1.22 1.35 1.00 1.41 1.73 1.82 0.15 0.09 0.17 0.11 0.14 0.04
Operating Profit 0.05 0.08 0.05 0.09 0.00 -0.10 0.00 0.06 -0.02 0.04 -0.14 -0.04
OPM % 3.94% 5.59% 4.76% 6.00% 0.00% -5.81% 0.00% 40.00% -13.33% 26.67%
0.00 1.05 0.00 0.00 0.00 0.00 0.00 0.05 0.04 0.01 0.00 0.05
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03
Depreciation 0.02 0.06 0.04 0.04 0.03 0.02 0.02 0.02 0.02 0.02 0.02 0.04
Profit before tax 0.03 1.07 0.01 0.05 -0.03 -0.12 -0.02 0.09 0.00 0.03 -0.16 -0.06
Tax % 0.00% 0.93% 100.00% 60.00% 33.33% 0.00% 0.00% 11.11% 0.00% 66.67% 0.00% 0.00%
0.03 1.06 0.01 0.02 -0.04 -0.13 -0.02 0.08 0.00 0.01 -0.16 -0.06
EPS in Rs 0.05 1.67 0.02 0.03 -0.06 -0.21 -0.03 0.13 0.00 0.02 -0.25 -0.09
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 63%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 1%
1 Year: 40%
Return on Equity
10 Years: 0%
5 Years: 0%
3 Years: -1%
Last Year: -1%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 6.20 6.20 6.20 6.20 6.20 6.20 6.20 6.20 6.20 6.20 6.20 6.20
Reserves -0.99 -0.06 -0.04 -0.02 -0.06 -0.19 -0.20 -0.13 -0.12 -0.11 -0.27 -0.33
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.15
0.21 0.10 0.22 0.42 0.38 0.18 0.08 0.15 0.13 0.16 0.19 0.02
Total Liabilities 5.42 6.24 6.38 6.60 6.52 6.19 6.08 6.22 6.21 6.25 6.12 6.04
4.72 4.69 4.83 5.01 4.98 5.03 5.13 5.11 5.10 5.08 5.06 4.93
CWIP 0.00 0.09 0.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.70 1.46 1.35 1.59 1.54 1.16 0.95 1.11 1.11 1.17 1.06 1.11
Total Assets 5.42 6.24 6.38 6.60 6.52 6.19 6.08 6.22 6.21 6.25 6.12 6.04

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
0.02 1.02 0.25 -0.27 -0.04 -0.09 0.01 -0.02 -0.06 0.14 -0.14 -0.19
0.00 -0.39 -0.29 -0.02 0.00 -0.07 -0.12 0.05 0.03 0.01 0.00 0.08
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.15
Net Cash Flow 0.02 0.63 -0.04 -0.28 -0.04 -0.16 -0.11 0.03 -0.03 0.14 -0.14 0.05

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 135.08 117.41 184.24 80.30 50.64 31.83 170.33 146.00 194.67 340.67
Inventory Days 0.00 0.00 0.00 16.85 64.41 0.00
Days Payable 168.46 257.65
Cash Conversion Cycle 135.08 117.41 184.24 -71.32 -142.60 31.83 170.33 146.00 194.67 340.67
Working Capital Days 74.72 91.89 107.76 -17.03 -8.44 -6.37 -48.67 121.67 146.00 219.00
ROCE % 0.58% 0.88% 0.16% 0.81% -0.49% -1.98% -0.33% 1.49% 0.00% 0.49% -2.66% -0.50%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
23.15% 23.15% 23.15% 23.15% 23.15% 23.15% 23.15% 23.15% 23.15% 23.15% 23.15% 23.15%
76.85% 76.83% 76.84% 76.84% 76.84% 76.85% 76.85% 76.85% 76.84% 76.84% 76.84% 76.85%
No. of Shareholders 28,02528,01427,97327,95027,94327,97127,97127,95227,89427,89127,88927,877

Documents

Announcements

Annual reports