Shri Vasuprada Plantations Ltd
Incorporated in 1874, Shri Vasuprada Plantations Ltd manufactures and cultivates Tea, Coffee and Rubber[1]
- Market Cap ₹ 78.1 Cr.
- Current Price ₹ 94.3
- High / Low ₹ 110 / 67.4
- Stock P/E
- Book Value ₹ 143
- Dividend Yield 0.00 %
- ROCE -7.35 %
- ROE -18.6 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.66 times its book value
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 1.38% over past five years.
- Company has a low return on equity of -13.2% over last 3 years.
- Working capital days have increased from 57.2 days to 93.2 days
* 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 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
74 | 86 | 88 | 88 | 103 | 95 | 106 | 101 | 92 | 107 | 122 | 114 | 106 | |
64 | 75 | 87 | 86 | 102 | 101 | 112 | 110 | 104 | 101 | 120 | 121 | 120 | |
Operating Profit | 11 | 11 | 1 | 2 | 1 | -7 | -6 | -10 | -12 | 6 | 2 | -7 | -14 |
OPM % | 14% | 13% | 1% | 2% | 1% | -7% | -5% | -10% | -13% | 5% | 2% | -6% | -13% |
7 | 2 | 4 | 8 | 9 | 6 | 5 | 7 | 1 | -0 | 1 | 11 | 16 | |
Interest | 4 | 3 | 4 | 4 | 6 | 8 | 8 | 7 | 7 | 10 | 11 | 8 | 6 |
Depreciation | 2 | 2 | 3 | 4 | 4 | 9 | 8 | 8 | 7 | 7 | 8 | 8 | 7 |
Profit before tax | 11 | 8 | -3 | 2 | 0 | -17 | -16 | -17 | -26 | -12 | -16 | -12 | -12 |
Tax % | 12% | 15% | -103% | 6% | 283% | 15% | 12% | 7% | 5% | 17% | 7% | 13% | |
10 | 6 | -6 | 2 | -1 | -14 | -14 | -16 | -24 | -10 | -15 | -11 | -10 | |
EPS in Rs | 9.23 | 7.72 | -7.52 | 2.46 | -0.73 | -17.31 | -17.35 | -19.43 | -29.25 | -11.52 | -17.89 | -13.04 | -12.30 |
Dividend Payout % | 14% | 19% | -40% | 61% | -68% | -3% | -1% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 3% |
5 Years: | 1% |
3 Years: | 7% |
TTM: | -8% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | -6% |
3 Years: | 5% |
TTM: | -4% |
Stock Price CAGR | |
---|---|
10 Years: | 0% |
5 Years: | 2% |
3 Years: | 9% |
1 Year: | 30% |
Return on Equity | |
---|---|
10 Years: | -10% |
5 Years: | -15% |
3 Years: | -13% |
Last Year: | -19% |
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 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 8 | 8 | 8 |
Reserves | 96 | 100 | 129 | 127 | 126 | 167 | 153 | 136 | 110 | 101 | 109 | 98 | 110 |
Preference Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | |
22 | 29 | 46 | 42 | 64 | 82 | 65 | 50 | 75 | 94 | 75 | 51 | 68 | |
56 | 36 | 15 | 12 | 12 | 34 | 40 | 33 | 36 | 37 | 36 | 71 | 47 | |
Total Liabilities | 177 | 169 | 194 | 186 | 206 | 286 | 262 | 224 | 226 | 235 | 229 | 228 | 234 |
151 | 137 | 115 | 116 | 122 | 181 | 162 | 158 | 156 | 157 | 187 | 165 | 165 | |
CWIP | 0 | 1 | 1 | 1 | 1 | 3 | 6 | 6 | 7 | 5 | 6 | 5 | 5 |
Investments | 0 | 0 | 7 | 8 | 4 | 5 | 0 | 1 | 1 | 1 | 1 | 0 | 0 |
25 | 30 | 72 | 60 | 78 | 98 | 94 | 59 | 61 | 72 | 34 | 58 | 64 | |
Total Assets | 177 | 169 | 194 | 186 | 206 | 286 | 262 | 224 | 226 | 235 | 229 | 228 | 234 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
21 | 9 | -10 | 4 | 0 | -7 | 3 | 7 | -11 | -3 | 12 | -4 | |
0 | -12 | 17 | -11 | -3 | -5 | 16 | 14 | -6 | -7 | -8 | 16 | |
-21 | 3 | 11 | -10 | 14 | 6 | -25 | -23 | 18 | 9 | -4 | -9 | |
Net Cash Flow | -0 | 0 | 18 | -17 | 11 | -6 | -6 | -2 | 0 | -0 | 0 | 3 |
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 | 7 | 13 | 11 | 11 | 23 | 22 | 27 | 7 | 7 | 5 | 5 | 6 |
Inventory Days | 695 | 266 | 296 | 256 | 214 | 675 | 281 | 186 | 303 | 507 | 240 | 366 |
Days Payable | 120 | 86 | 76 | 72 | 45 | 113 | 75 | 78 | 128 | 92 | 50 | 85 |
Cash Conversion Cycle | 581 | 194 | 231 | 195 | 191 | 584 | 233 | 115 | 183 | 420 | 195 | 288 |
Working Capital Days | -56 | -61 | 30 | 67 | 66 | 95 | 105 | -7 | -7 | 51 | 27 | 93 |
ROCE % | 8% | 8% | 1% | 3% | 3% | -4% | -4% | -7% | -10% | -1% | -2% | -7% |
Documents
Announcements
- Compliance Certificate Under Regulation 40(9) Read With Regulation 61(4) Of The SEBI (LODR) Regulations, 2015. 16 Apr
- Compliances-Half Yearly Report (SEBI Circular No. CIR/IMD/DF-1/67/2017) 12 Apr
-
Compliance Certificate For The Period Ended March, 2024
12 Apr - Compliance Certificate under Regulation 7(3) of SEBI (LODR) Regulations, 2015 for the year ended 31st March, 2024
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
11 Apr - Certificate under Regulation 74(5) of SEBI (Depositories and Participants) Regulations, 2018 for the quarter ended March 31, 2024
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
10 Apr - Of Newspaper advertisement published in The Echo Of India and Arthik Lipi for the notice of Postal Ballot
Annual reports
-
Financial Year 2023
from bse
-
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
-
Financial Year 2009
from bse
Business Overview:[1]
SVPL is in the business of manufacturing and selling Assam CTC and Orthodox teas in both Assam and South India. It has also diversified into coffee and rubber with the help of mergers and acquisitions of key estates.