The Grob Tea Co Ltd

About [ edit ]

The Grob Tea Company is engaged in Business of Cultivation, manufacture and sale of tea.

  • Market Cap 98.6 Cr.
  • Current Price 848
  • High / Low 1,135 / 290
  • Stock P/E 3.64
  • Book Value 714
  • Dividend Yield 0.24 %
  • ROCE 8.15 %
  • ROE 3.73 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 1.19 times its book value
  • Company is expected to give good quarter

Cons

  • The company has delivered a poor sales growth of 6.19% over past five years.
  • Company has a low return on equity of 3.85% for last 3 years.
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
7.62 15.43 26.57 24.37 13.41 16.28 29.51 24.33 12.27 14.39 51.09 28.30
20.19 14.09 14.70 22.72 24.19 13.12 15.77 22.09 25.30 10.21 17.78 21.82
Operating Profit -12.57 1.34 11.87 1.65 -10.78 3.16 13.74 2.24 -13.03 4.18 33.31 6.48
OPM % -164.96% 8.68% 44.67% 6.77% -80.39% 19.41% 46.56% 9.21% -106.19% 29.05% 65.20% 22.90%
Other Income 0.50 0.35 0.42 0.16 0.28 0.09 0.18 0.27 0.13 0.10 0.07 0.22
Interest 0.09 0.18 0.17 0.15 0.12 0.39 0.44 0.27 0.38 0.30 0.17 0.03
Depreciation 1.01 0.66 0.70 0.68 0.81 0.58 0.58 0.58 0.72 0.52 0.52 0.57
Profit before tax -13.17 0.85 11.42 0.98 -11.43 2.28 12.90 1.66 -14.00 3.46 32.69 6.10
Tax % -0.00% -0.00% 1.40% 4.08% -1.92% -0.00% -0.00% -0.00% -8.50% -0.00% -0.00% -0.00%
Net Profit -13.17 0.85 11.26 0.94 -11.65 2.27 12.90 1.66 -15.19 3.46 32.69 6.10
EPS in Rs -113.31 7.31 96.88 8.09 -100.23 19.53 110.99 14.28 -130.69 29.77 281.25 52.48

Profit & Loss

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
34 41 51 50 59 60 61 77 74 77 80 82 106
29 32 42 42 48 54 57 67 68 71 75 76 75
Operating Profit 6 9 10 8 11 6 4 10 6 5 4 6 31
OPM % 17% 22% 19% 16% 19% 10% 7% 14% 8% 7% 5% 7% 29%
Other Income 1 0 0 0 1 2 1 1 1 1 1 1 1
Interest 2 1 1 1 1 1 1 1 1 0 1 1 1
Depreciation 0 1 1 1 2 2 3 4 4 3 3 2 2
Profit before tax 4 8 9 7 10 5 1 6 2 3 2 3 28
Tax % 1% 15% 14% 24% 12% 16% 34% 24% 10% 29% 23% 42%
Net Profit 4 7 8 5 8 4 1 5 2 2 1 2 27
EPS in Rs 31.66 56.70 64.96 45.94 73.13 32.87 8.26 40.35 14.54 15.92 12.05 14.20 232.81
Dividend Payout % -0% -0% 2% 3% 3% 6% 24% 5% 14% 13% 17% 14%
Compounded Sales Growth
10 Years:7%
5 Years:6%
3 Years:3%
TTM:27%
Compounded Profit Growth
10 Years:-13%
5 Years:12%
3 Years:1%
TTM:422%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:-4%
1 Year:138%
Return on Equity
10 Years:11%
5 Years:6%
3 Years:4%
Last Year:4%

Balance Sheet

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
1 1 1 1 1 1 1 1 1 1 1 1 1
Reserves -4 3 10 15 24 27 30 36 38 40 43 46 82
Borrowings 13 8 4 4 7 2 14 8 3 4 6 10 5
6 9 9 8 9 9 11 13 13 15 19 15 21
Total Liabilities 16 21 24 28 41 40 57 58 55 61 69 72 109
12 13 15 18 34 33 45 42 40 37 35 33 33
CWIP -0 -0 1 2 -0 -0 -0 -0 2 3 3 4 4
Investments 0 0 0 0 0 0 0 2 1 7 7 2 2
4 8 8 8 7 7 12 14 12 13 24 33 70
Total Assets 16 21 24 28 41 40 57 58 55 61 69 72 109

Cash Flows

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
6 7 9 6 11 6 5 6 5 9 -2 -7
0 -1 -3 -5 -15 -0 -12 -2 1 -10 1 5
-6 -6 -5 -1 3 -6 11 -8 -6 1 1 2
Net Cash Flow -0 0 -0 -0 -1 -0 4 -3 -0 -0 1 -0

Ratios

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 82% 69% 43% 24% 17% 6% 15% 6% 7% 5% 8%
Debtor Days 5 7 5 5 6 2 4 4 3 7 21 13
Inventory Turnover 0.30 0.80 0.95 1.32 1.15 1.62 0.98 1.10 1.51 1.83 2.06

Shareholding Pattern

Numbers in percentages

Shareholding pattern is currently not available for this company.

Documents