Shri Vasuprada Plantations Ltd

AI
Shri Vasuprada Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Shri Vasuprada Plantations Ltd

₹ 94.9 -4.08%
03 Nov 3:32 p.m.
joonktolleetea.in BSE: 538092 NSE: VASUPRADA
About

Incorporated in 1874, Shri Vasuprada Plantations Ltd manufactures and cultivates Tea, Coffee and Rubber[1]

Key Points

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.

Website BSE NSE
  • Market Cap ₹ 78.6 Cr.
  • Current Price ₹ 94.9
  • High / Low ₹ 125 / 85.6
  • Stock P/E 73.5
  • Book Value ₹ 154
  • Dividend Yield 0.00 %
  • ROCE -0.69 %
  • ROE -6.47 %
  • Face Value ₹ 10.0
Edit ratios

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 6.64% over past five years.
  • Company has a low return on equity of -8.58% 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

Fast Moving Consumer Goods Fast Moving Consumer Goods Agricultural Food & other Products Tea & Coffee

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
28.05 30.97 15.53 25.95 31.71 33.87 31.04 27.08 43.72 40.84 22.22 32.25 53.42
26.97 33.09 16.46 32.26 27.63 31.13 27.15 30.45 43.07 38.44 19.83 31.92 47.20
Operating Profit 1.08 -2.12 -0.93 -6.31 4.08 2.74 3.89 -3.37 0.65 2.40 2.39 0.33 6.22
OPM % 3.85% -6.85% -5.99% -24.32% 12.87% 8.09% 12.53% -12.44% 1.49% 5.88% 10.76% 1.02% 11.64%
0.19 14.65 -6.07 0.85 1.72 10.16 0.61 0.93 0.40 5.53 -4.51 0.44 0.60
Interest 1.50 1.55 1.17 1.79 1.34 1.33 1.36 1.52 1.55 1.52 1.50 1.63 1.61
Depreciation 1.66 1.67 1.70 1.52 1.57 1.62 0.90 1.27 1.49 1.43 1.45 1.40 1.54
Profit before tax -1.89 9.31 -9.87 -8.77 2.89 9.95 2.24 -5.23 -1.99 4.98 -5.07 -2.26 3.67
Tax % -11.64% -0.11% -3.24% -3.31% -10.03% 10.35% 7.59% -1.91% -8.04% -1.41% -0.20% -6.64% 12.53%
-1.68 9.31 -9.55 -8.49 3.19 8.92 2.07 -5.14 -1.83 5.04 -5.06 -2.11 3.20
EPS in Rs -2.03 11.24 -11.53 -10.25 3.85 10.77 2.50 -6.20 -2.21 6.08 -6.11 -2.55 3.86
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
88 103 88 100 95 83 97 112 102 97 123 134 149
86 102 94 106 104 95 94 110 110 106 118 132 137
Operating Profit 2 1 -6 -5 -9 -12 3 2 -8 -8 4 2 11
OPM % 2.7% 1.4% -7% -5% -9% -15% 2.7% 1.6% -8% -8% 3.6% 1.5% 8%
7 8 5 6 9 1 0 1 11 11 13 2 2
Interest 4 6 8 8 6 6 9 10 7 6 6 6 6
Depreciation 4 4 7 6 6 6 6 7 7 7 6 6 6
Profit before tax 1 0 -16 -13 -12 -24 -12 -14 -11 -9 6 -7 1
Tax % -10% 664% -10% -13% -11% -4% -14% -7% -13% -10% 10% -4%
1 -1 -14 -12 -11 -23 -10 -13 -10 -8 6 -7 1
EPS in Rs 1.68 -0.98 -22.46 -18.68 -17.62 -36.41 -16.62 -15.95 -11.62 -10.03 6.87 -8.44 1.28
Dividend Payout % 117% -67% -3% -2% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 3%
5 Years: 7%
3 Years: 9%
TTM: 10%
Compounded Profit Growth
10 Years: %
5 Years: 5%
3 Years: 18%
TTM: 122%
Stock Price CAGR
10 Years: 0%
5 Years: 7%
3 Years: 9%
1 Year: -16%
Return on Equity
10 Years: -10%
5 Years: -11%
3 Years: -9%
Last Year: -6%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 Sep 2026
Equity Capital 4 4 4 4 4 4 4 8 8 8 8 8 8
Reserves 125 124 164 153 142 117 107 116 106 98 104 97 119
42 63 79 61 46 66 84 65 70 74 78 81 69
11 11 29 28 29 32 33 33 33 32 26 28 37
Total Liabilities 182 202 276 247 221 220 228 222 217 213 216 215 233
78 80 114 109 106 105 138 136 134 133 132 132 135
CWIP 1 1 3 5 6 7 4 6 4 5 7 7 6
Investments 45 45 62 48 48 48 48 48 32 36 38 38 38
58 77 97 84 61 60 38 32 46 39 40 38 54
Total Assets 182 202 276 247 221 220 228 222 217 213 216 215 233

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
5 1 -7 1 6 -12 -4 11 -5 -10 8 10
-10 -4 -6 18 14 -2 -6 -7 12 10 -6 -7
-10 14 7 -25 -22 13 10 -4 -4 -2 -2 -3
Net Cash Flow -15 11 -6 -6 -3 -0 -0 -0 3 -3 0 -1
Free Cash Flow -4 -5 -13 -4 3 -17 -10 4 -9 -16 3 3
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit 241% 102% 113% -21% -72% 89% -132% 651% 58% 125% 146% 480%

Ratios

Standalone / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 11 22 21 28 8 7 6 5 6 3 14 6
Inventory Days 256 214 635 271 172 299 439 234 345 1,018 378 226
Days Payable 71 45 101 67 69 114 74 46 74 153 46 34
Cash Conversion Cycle 195 191 555 232 111 192 371 193 278 868 347 198
Working Capital Days -41 -52 -76 -54 -102 -240 -232 -141 -1 -24 -24 -36
ROCE % 3% 3% -3% -2% -3% -9% -1% -2% -7% -6% 1% -1%

Insights

In beta
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Coffee average price realization
Rs/kg

Log in to view insights

Please log in to see hidden values.

Login
Coffee production volume
kg
Rubber average price realization
Rs/kg
Rubber production volume
kg
Tea average price realization (Assam)
Rs/kg
Tea average price realization (South India)
Rs/kg
Tea production volume
kg

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
74.89% 74.89% 74.89% 74.89% 74.89% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90%
2.35% 2.35% 2.29% 2.29% 2.29% 2.29% 2.29% 2.29% 2.29% 2.29% 2.29% 2.26%
22.75% 22.77% 22.82% 22.82% 22.83% 22.82% 22.83% 22.82% 22.81% 22.82% 22.81% 22.83%
No. of Shareholders 3,0463,0443,0343,0612,9792,9352,8962,8762,7322,7102,6882,678

* 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