B & A Packaging India Ltd

About

B&A Packaging India is mainly engaged in manufacturing and selling activities of quality Paper-sack and Flexi-pack.(Source : 201903 Annual Report Page No: 57)

  • Market Cap 13.7 Cr.
  • Current Price 27.6
  • High / Low 27.6 / 5.06
  • Stock P/E 1.37
  • Book Value 86.8
  • Dividend Yield 0.00 %
  • ROCE 26.6 %
  • ROE 23.4 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.32 times its book value
  • Company has delivered good profit growth of 25.31% CAGR over last 5 years

Cons

  • The company has delivered a poor growth of 10.77% over past five years.

Peer comparison

Sector: Packaging Industry: Packaging

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
16.96 15.21 18.31 19.74 17.93 15.71 20.14 22.47 17.74 15.35 20.78 28.68
14.78 14.41 14.87 16.85 16.22 13.88 16.53 18.39 14.65 14.41 16.25 22.27
Operating Profit 2.18 0.80 3.44 2.89 1.71 1.83 3.61 4.08 3.09 0.94 4.53 6.41
OPM % 12.85% 5.26% 18.79% 14.64% 9.54% 11.65% 17.92% 18.16% 17.42% 6.12% 21.80% 22.35%
Other Income 0.19 0.06 0.07 0.08 0.32 0.23 0.04 0.08 0.19 0.32 0.00 0.20
Interest 0.42 0.38 0.44 0.49 0.50 0.49 0.44 0.43 0.28 0.18 0.47 0.29
Depreciation 0.65 -0.02 0.34 0.37 0.37 0.37 0.34 0.33 0.33 0.30 0.32 0.29
Profit before tax 1.30 0.50 2.73 2.11 1.16 1.20 2.87 3.40 2.67 0.78 3.74 6.03
Tax % 33.08% 88.00% 28.94% 28.91% 23.28% 32.50% 27.87% 27.94% 27.72% -37.18% 28.07% 28.03%
Net Profit 0.87 0.06 1.94 1.50 0.89 0.81 2.08 2.46 1.93 1.07 2.69 4.33
EPS in Rs 1.75 0.12 3.91 3.02 1.79 1.63 4.19 4.96 3.89 2.16 5.42 8.73
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Figures in Rs. Crores

Dec 2008 Dec 2009 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
20 18 27 29 30 40 45 47 53 68 71 75 83
17 15 23 25 27 34 39 40 45 57 62 63 68
Operating Profit 3 3 3 4 3 5 6 7 8 10 10 12 15
OPM % 14% 16% 13% 13% 10% 13% 13% 15% 15% 15% 14% 16% 18%
Other Income 0 0 0 0 0 0 1 1 0 0 1 1 1
Interest 1 1 1 1 2 2 2 2 2 2 2 1 1
Depreciation 1 0 0 0 1 1 1 1 1 1 1 1 1
Profit before tax 1 1 2 3 0 2 4 5 6 8 7 10 13
Tax % 41% 52% 35% 29% 98% 39% 33% 36% 31% 37% 33% 23%
Net Profit 1 1 1 2 0 2 2 3 4 5 5 8 10
EPS in Rs 1.23 1.23 2.94 3.57 0.02 3.02 4.94 6.29 7.58 9.68 9.68 15.18 20.20
Dividend Payout % 0% 0% 0% 8% 0% 8% 10% 8% 7% 5% 5% 0%
Compounded Sales Growth
10 Years:15%
5 Years:11%
3 Years:12%
TTM:8%
Compounded Profit Growth
10 Years:28%
5 Years:25%
3 Years:25%
TTM:61%
Stock Price CAGR
10 Years:%
5 Years:56%
3 Years:110%
1 Year:474%
Return on Equity
10 Years:19%
5 Years:21%
3 Years:21%
Last Year:23%

Balance Sheet

Figures in Rs. Crores

Dec 2008 Dec 2009 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
5 5 5 5 5 5 5 5 5 5 5 5 5
Reserves 1 2 3 5 5 6 8 11 15 19 24 31 38
Borrowings 7 5 7 15 17 16 15 13 12 12 12 6 11
3 2 5 6 7 8 10 9 11 18 18 14 19
Total Liabilities 16 14 20 30 34 35 38 39 43 54 59 56 73
3 3 3 3 14 15 15 16 16 16 17 17 17
CWIP 0 0 0 11 0 0 0 0 1 1 1 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
13 11 17 16 19 21 23 23 26 37 41 39 56
Total Assets 16 14 20 30 34 35 38 39 43 54 59 56 73

Cash Flows

Figures in Rs. Crores

Dec 2008 Dec 2009 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0 2 -2 3 -0 1 2 3 4 5 3 8
-1 -0 -0 -11 -1 -1 -1 -2 -2 -2 -2 -1
1 -2 2 8 2 -1 -1 -2 -2 -2 -2 -2
Net Cash Flow 0 0 -0 -0 0 0 0 -0 0 1 -1 6

Ratios

Figures in Rs. Crores

Dec 2008 Dec 2009 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 18% 20% 24% 18% 10% 17% 22% 24% 25% 28% 24% 27%
Debtor Days 78 70 61 73 87 84 71 84 76 76 70 82
Inventory Turnover 2.46 2.12 3.18 3.28 2.95 3.33 3.37 3.14 3.21 2.94 2.28 2.30

Shareholding Pattern

Numbers in percentages

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
74.39 74.39 74.39 74.39 74.39 74.39 74.39 74.39 74.39 74.39 74.39 74.39
6.05 6.05 6.05 6.05 6.05 6.05 6.05 6.05 6.05 6.05 6.05 6.05
19.56 19.56 19.56 19.56 19.56 19.56 19.56 19.56 19.56 19.56 19.56 19.56

Documents

Add document