Shri Vasuprada Plantations Ltd

₹ 79.1 3.74%
31 Jan - close price
About

Joonktollee Tea & Industries Limited is engaged in the business of manufacturing Tea, rubber, and coffee. [1]

Key Points

Product
Tea: Black Tea (CTC), dust, Fannings, Broken, Whole leaf, washed and unwashed Robusta etc.
Coffee: Washed and Unwashed Arabica Coffee, washed and unwashed Robusta etc.
Rubber: The Co manufactures 60% Single Centrifuged Latex and 60% Double Centrifuged Latex mainly used for condom manufacturing. [1][2][3]

  • Market Cap 65.5 Cr.
  • Current Price 79.1
  • High / Low 130 / 67.3
  • Stock P/E
  • Book Value 129
  • Dividend Yield 0.00 %
  • ROCE -2.36 %
  • ROE -12.9 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.61 times its book value

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 5.29% over past five years.
  • Company has a low return on equity of -13.6% over last 3 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.

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
33.27 27.97 7.44 14.47 48.65 28.78 14.96 26.52 47.30 33.23 15.36 24.45 39.27
30.97 28.11 16.62 15.27 37.12 26.46 23.40 28.36 40.56 30.46 21.42 27.35 36.11
Operating Profit 2.30 -0.14 -9.18 -0.80 11.53 2.32 -8.44 -1.84 6.74 2.77 -6.06 -2.90 3.16
OPM % 6.91% -0.50% -123.39% -5.53% 23.70% 8.06% -56.42% -6.94% 14.25% 8.34% -39.45% -11.86% 8.05%
0.52 0.05 0.19 0.51 0.21 0.08 -0.07 0.63 -0.29 1.24 -0.45 0.08 0.34
Interest 1.71 2.07 1.85 2.23 2.55 2.49 2.36 2.67 2.99 2.77 2.34 2.09 2.41
Depreciation 1.91 1.87 1.87 1.78 1.77 1.84 1.87 1.91 1.98 1.97 2.05 2.01 2.06
Profit before tax -0.80 -4.03 -12.71 -4.30 7.42 -1.93 -12.74 -5.79 1.48 -0.73 -10.90 -6.92 -0.97
Tax % 43.75% 7.44% 1.89% 8.84% -11.32% -6.74% 7.14% 7.08% -14.86% 32.88% 2.20% 3.76% 32.99%
Net Profit -0.45 -3.72 -12.47 -3.92 8.25 -2.06 -11.84 -5.38 1.71 -0.49 -10.66 -6.67 -0.64
EPS in Rs -0.54 -4.48 -15.02 -4.72 9.94 -2.48 -14.27 -6.48 2.06 -0.59 -12.87 -8.05 -0.77
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
70 74 86 88 88 103 95 106 101 92 107 122 112
59 64 75 87 86 102 101 112 110 104 101 120 115
Operating Profit 11 11 11 1 2 1 -7 -6 -10 -12 6 2 -3
OPM % 16% 14% 13% 1% 2% 1% -7% -5% -10% -13% 5% 2% -3%
2 7 2 4 8 9 6 5 7 1 -0 1 1
Interest 4 4 3 4 4 6 8 8 7 7 10 11 10
Depreciation 2 2 2 3 4 4 9 8 8 7 7 8 8
Profit before tax 6 11 8 -3 2 0 -17 -16 -17 -26 -12 -16 -20
Tax % 6% 12% 15% -103% 6% 283% 15% 12% 7% 5% 17% 7%
Net Profit 6 10 6 -6 2 -1 -14 -14 -16 -24 -10 -15 -18
EPS in Rs 4.71 9.23 7.72 -7.52 2.46 -0.73 -17.31 -17.35 -19.43 -29.25 -11.52 -17.89 -22.28
Dividend Payout % 27% 14% 19% -40% 61% -68% -3% -1% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 5%
5 Years: 5%
3 Years: 7%
TTM: -4%
Compounded Profit Growth
10 Years: %
5 Years: 0%
3 Years: 10%
TTM: -5%
Stock Price CAGR
10 Years: %
5 Years: -8%
3 Years: 6%
1 Year: -38%
Return on Equity
10 Years: -8%
5 Years: -13%
3 Years: -14%
Last Year: -13%

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 4 4 4 4 4 4 4 4 4 8 8
Reserves 91 96 100 129 127 126 167 153 136 110 101 109 103
38 22 29 46 42 64 82 65 50 75 94 75 87
49 56 36 15 12 12 34 40 33 36 37 36 37
Total Liabilities 180 177 169 194 186 206 286 262 224 226 235 229 235
150 151 137 115 116 122 181 162 158 156 157 156 186
CWIP 0 0 1 1 1 1 3 6 6 7 5 6 5
Investments 1 0 0 7 8 4 5 0 1 1 1 1 0
30 25 30 72 60 78 98 94 59 61 72 66 44
Total Assets 180 177 169 194 186 206 286 262 224 226 235 229 235

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
8 21 9 -10 4 0 -7 3 7 -11 -3 12
-10 0 -12 17 -11 -3 -5 16 14 -6 -7 -8
2 -21 3 11 -10 14 6 -25 -23 18 9 -4
Net Cash Flow -0 -0 0 18 -17 11 -6 -6 -2 0 -0 0

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 16 7 13 11 11 23 22 27 7 7 5 5
Inventory Days 256 695 266 296 256 214 675 281 186 303 507 240
Days Payable 96 120 86 76 72 45 113 75 78 128 92 50
Cash Conversion Cycle 176 581 194 231 195 191 584 233 115 183 420 195
Working Capital Days -62 -56 -61 30 67 66 95 105 -7 -7 51 27
ROCE % 8% 9% 8% 1% 3% 3% -4% -4% -7% -10% -1% -2%

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
74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.89 74.89 74.89 74.89
5.84 5.84 5.68 5.68 5.68 5.68 5.62 5.03 2.52 2.52 2.52 2.43
19.17 19.17 19.33 19.33 19.33 19.33 19.40 19.98 22.59 22.59 22.59 22.67

* 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