Shri Vasuprada Plantations Ltd
Joonktollee Tea & Industries Limited is engaged in the business of manufacturing Tea, rubber, and coffee. [1]
- 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.
Peer comparison
Sector: Plantation & Plantation Products Industry: Tea
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
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% |
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
11 Jan - Certificate under Regulation 74(5) of SEBI (Depositories and Participants) Regulations, 2018 for the quarter ended December 31, 2022 as received from M/s. Maheshwari Datamatics Pvt. …
- Closure of Trading Window 30 Dec 2022
- Sale Of Stake In M/S. Pranav Infradev Company Pvt. Ltd., A Wholly-Owned Subsidiary Company 29 Dec 2022
- Outcome Of Postal Ballot And Declaration Of Voting Results Of Postal Ballot Through Remote E-Voting, As Per The Requirements Of Regulation 30 And 44(3) Of SEBI (LODR) Regulations, 2015 ('Listing Regulations') 26 Dec 2022
-
Announcement under Regulation 30 (LODR)-Change of Company Name
21 Dec 2022 - Shareholders of the Company approved the change in name of the Company vide special resolution in the Extra-Ordinary General Meeting held on November 16, 2022. …
Annual reports
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
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]