Jay Shree Tea & Industries Ltd

Jay Shree Tea Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Jay Shree Tea & Industries Ltd

₹ 102 -0.64%
26 Apr - close price
jayshreetea.com BSE: 509715 NSE : JAYSREETEA
About

Incorporated in 1945, Jay Shree
Tea & Industries Ltd manufactures
tea, sugar, chemicals & fertilizers,
and does warehousing activities[1]

Key Points

Business Overview:[1][2][3]
JSTIL is a part of the B.K Birla Group and is a manufacturer, exporter, and planter of bulk tea (in both CTC and orthodox varieties) in over 17 estates across all tea-growing regions in India and East Africa. Company is also in the manufacturing of sugar, ethanol, and fertilizers. Besides this, the company is engaged in tea warehousing and
investing activities.

Website BSE NSE
  • Market Cap ₹ 293 Cr.
  • Current Price ₹ 102
  • High / Low ₹ 134 / 85.8
  • Stock P/E
  • Book Value ₹ 95.0
  • Dividend Yield 0.00 %
  • ROCE 0.30 %
  • ROE -13.7 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Stock is trading at 1.07 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Company has a low return on equity of -6.58% over last 3 years.
  • Earnings include an other income of Rs.123 Cr.

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
210.95 158.93 85.73 198.33 222.84 132.26 156.01 233.06 262.75 142.22 175.50 232.08 203.49
200.32 202.78 79.99 157.65 207.83 197.54 142.09 191.48 260.60 189.09 183.14 207.83 217.28
Operating Profit 10.63 -43.85 5.74 40.68 15.01 -65.28 13.92 41.58 2.15 -46.87 -7.64 24.25 -13.79
OPM % 5.04% -27.59% 6.70% 20.51% 6.74% -49.36% 8.92% 17.84% 0.82% -32.96% -4.35% 10.45% -6.78%
3.94 8.62 6.17 1.79 1.30 25.29 5.61 1.19 2.84 53.73 37.40 2.23 30.11
Interest 11.78 10.05 5.30 9.08 8.74 9.30 7.24 9.14 9.14 8.87 8.03 9.46 9.23
Depreciation 5.99 5.58 3.43 5.68 5.66 5.37 5.36 5.83 5.09 5.54 5.36 5.00 5.36
Profit before tax -3.20 -50.86 3.18 27.71 1.91 -54.66 6.93 27.80 -9.24 -7.55 16.37 12.02 1.73
Tax % -0.94% -0.92% 0.00% 0.04% -1,209.95% 21.31% 0.00% 0.00% 0.00% -26.23% 0.00% 0.00% 0.00%
-3.23 -51.33 3.18 27.70 25.02 -43.01 6.93 27.80 -9.24 -9.53 16.37 12.02 1.73
EPS in Rs -1.12 -17.78 1.10 9.59 8.66 -14.89 2.40 9.63 -3.20 -3.30 5.67 4.16 0.60
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
617 669 700 685 696 538 551 561 486 781 709 794 753
572 593 680 668 674 520 527 529 522 722 711 783 797
Operating Profit 45 76 19 17 22 18 24 32 -36 59 -2 11 -44
OPM % 7% 11% 3% 2% 3% 3% 4% 6% -7% 8% -0% 1% -6%
27 28 45 23 24 27 27 28 80 23 31 63 123
Interest 40 38 47 47 46 35 34 40 42 48 36 34 36
Depreciation 15 13 15 14 16 15 15 16 17 24 22 22 21
Profit before tax 17 53 2 -21 -16 -5 3 5 -15 10 -29 18 23
Tax % 17% 24% -57% 10% -18% -87% -14% 39% -85% 5% 121% 11%
14 40 3 -19 -19 -10 3 3 -28 10 6 16 21
EPS in Rs 4.96 13.88 1.16 -6.59 -6.63 -3.42 1.17 1.07 -9.65 3.36 2.05 5.52 7.13
Dividend Payout % 60% 29% 173% -15% -15% -15% 43% 33% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 2%
5 Years: 8%
3 Years: 18%
TTM: -4%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 16%
TTM: -38%
Stock Price CAGR
10 Years: 2%
5 Years: 9%
3 Years: 9%
1 Year: 16%
Return on Equity
10 Years: -8%
5 Years: -10%
3 Years: -7%
Last Year: -14%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 14 14 14 14 14 14 14 14 14 14 14 14 14
Reserves 349 377 381 356 334 257 262 255 223 204 218 231 260
423 423 504 436 382 385 427 462 389 376 302 300 287
168 200 201 244 252 126 123 162 216 311 332 417 415
Total Liabilities 954 1,014 1,100 1,051 983 783 826 894 843 906 867 963 977
287 294 315 310 322 216 218 226 215 439 438 427 420
CWIP 6 2 9 16 4 10 18 23 23 17 8 7 24
Investments 219 243 247 239 248 269 287 286 244 123 90 89 91
441 475 530 486 408 289 302 359 361 328 331 440 441
Total Assets 954 1,014 1,100 1,051 983 783 826 894 843 906 867 963 977

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
75 61 63 62 59 16 46 44 41 131 9 -38
-49 45 -27 25 -29 -16 -52 -42 76 115 46 72
-66 -54 16 -118 -102 -4 7 -6 -117 -257 -53 -38
Net Cash Flow -40 52 52 -31 -72 -5 1 -3 1 -11 2 -4

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 42 44 39 45 43 52 43 36 36 26 28 24
Inventory Days 290 340 269 296 289 234 208 296 222 190 187 290
Days Payable 146 168 150 212 220 96 82 122 160 135 73 122
Cash Conversion Cycle 186 216 158 129 112 190 170 210 98 82 142 192
Working Capital Days 131 72 86 42 23 44 59 86 95 12 2 20
ROCE % 7% 11% 2% 2% 3% 3% 4% 5% -5% 8% -3% 0%

Shareholding Pattern

Numbers in percentages

2 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
50.38% 50.38% 50.38% 50.43% 50.43% 50.43% 50.43% 50.43% 50.43% 50.68% 50.68% 50.68%
4.85% 5.14% 5.28% 5.27% 4.93% 4.89% 5.00% 4.85% 4.85% 4.88% 4.97% 5.04%
0.81% 0.81% 0.81% 0.81% 0.81% 0.81% 0.81% 0.81% 0.81% 0.81% 0.81% 0.73%
43.96% 43.66% 43.53% 43.49% 43.83% 43.87% 43.76% 43.91% 43.92% 43.63% 43.53% 43.54%
No. of Shareholders 24,64327,12725,60725,31525,42725,52224,99124,63123,98924,10823,60322,215

* 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

Announcements

Annual reports

Credit ratings