Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

Tea/Coffee

Rating :
N/A  (View)

BSE: 508136 | NSE: Not Listed

164.00
0.45 (0.28%)
22-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  163.00
  •  164.00
  •  155.00
  •  163.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  260
  •  0.43
  •  218.00
  •  89.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 50.78
  • 4.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 83.27
  • N/A
  • 0.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.15%
  • 2.03%
  • 33.90%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.92%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.24
  • 5.60
  • 3.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.10
  • -5.69
  • -6.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.40
  • -16.16
  • -24.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.45
  • 7.26
  • 7.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.91
  • 0.87
  • 0.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.17
  • 4.55
  • 4.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
89.34
73.16
22.12%
37.95
42.54
-10.79%
28.89
32.08
-9.94%
62.42
54.39
14.76%
Expenses
60.50
51.22
18.12%
35.87
41.40
-13.36%
40.80
38.56
5.81%
56.70
51.05
11.07%
EBITDA
28.84
21.93
31.51%
2.08
1.14
82.46%
-11.91
-6.48
-
5.73
3.34
71.56%
EBIDTM
32.28%
29.98%
5.48%
2.68%
-41.21%
-20.20%
9.18%
6.14%
Other Income
0.29
0.13
123.08%
0.05
0.09
-44.44%
0.38
0.30
26.67%
0.52
0.38
36.84%
Interest
1.26
1.65
-23.64%
1.31
1.56
-16.03%
1.06
1.54
-31.17%
1.38
1.44
-4.17%
Depreciation
1.14
1.24
-8.06%
1.24
1.17
5.98%
1.02
1.14
-10.53%
1.19
1.24
-4.03%
PBT
26.76
19.16
39.67%
-0.42
-1.47
-
-13.64
-8.89
-
3.69
1.04
254.81%
Tax
1.69
0.95
77.89%
1.05
0.80
31.25%
-0.94
0.62
-
0.74
0.28
164.29%
PAT
25.06
18.21
37.62%
-1.47
-2.26
-
-12.70
-9.52
-
2.95
0.77
283.12%
PATM
28.05%
24.89%
-3.88%
-5.32%
-43.96%
-29.66%
4.72%
1.41%
EPS
76.89
56.49
36.11%
-7.21
-9.20
-
-41.95
-31.13
-
7.75
1.67
364.07%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
218.60
207.02
191.04
189.15
155.55
157.65
147.66
140.74
130.60
111.93
102.87
Net Sales Growth
8.13%
8.36%
1.00%
21.60%
-1.33%
6.77%
4.92%
7.76%
16.68%
8.81%
 
Cost Of Goods Sold
91.49
81.31
72.68
70.04
51.34
51.59
52.89
49.81
46.20
35.62
37.60
Gross Profit
127.11
125.71
118.36
119.12
104.22
106.05
94.77
90.94
84.40
76.31
65.28
GP Margin
58.15%
60.72%
61.96%
62.98%
67.00%
67.27%
64.18%
64.62%
64.62%
68.18%
63.46%
Total Expenditure
193.87
190.24
172.52
165.74
138.15
135.16
125.83
116.73
108.34
91.39
86.25
Power & Fuel Cost
-
12.41
9.39
9.30
8.50
8.70
8.23
7.80
7.77
6.37
5.33
% Of Sales
-
5.99%
4.92%
4.92%
5.46%
5.52%
5.57%
5.54%
5.95%
5.69%
5.18%
Employee Cost
-
64.56
60.47
54.67
48.71
44.31
36.74
34.18
31.42
28.03
25.20
% Of Sales
-
31.19%
31.65%
28.90%
31.31%
28.11%
24.88%
24.29%
24.06%
25.04%
24.50%
Manufacturing Exp.
-
14.95
14.12
14.08
12.46
11.90
10.64
9.75
8.57
7.82
3.69
% Of Sales
-
7.22%
7.39%
7.44%
8.01%
7.55%
7.21%
6.93%
6.56%
6.99%
3.59%
General & Admin Exp.
-
5.27
5.30
5.51
6.00
5.76
5.46
4.90
4.49
3.73
3.57
% Of Sales
-
2.55%
2.77%
2.91%
3.86%
3.65%
3.70%
3.48%
3.44%
3.33%
3.47%
Selling & Distn. Exp.
-
9.11
7.81
8.65
7.59
8.68
7.93
7.02
6.34
6.74
7.02
% Of Sales
-
4.40%
4.09%
4.57%
4.88%
5.51%
5.37%
4.99%
4.85%
6.02%
6.82%
Miscellaneous Exp.
-
2.63
2.75
3.50
3.55
4.22
3.94
3.28
3.55
3.09
7.02
% Of Sales
-
1.27%
1.44%
1.85%
2.28%
2.68%
2.67%
2.33%
2.72%
2.76%
3.74%
EBITDA
24.74
16.78
18.52
23.41
17.40
22.49
21.83
24.01
22.26
20.54
16.62
EBITDA Margin
11.32%
8.11%
9.69%
12.38%
11.19%
14.27%
14.78%
17.06%
17.04%
18.35%
16.16%
Other Income
1.24
1.11
0.91
0.73
1.02
0.92
1.14
0.88
0.79
0.54
0.35
Interest
5.01
5.54
5.91
5.06
4.77
5.40
6.45
7.38
8.54
6.58
5.35
Depreciation
4.59
4.62
4.84
3.89
3.72
3.23
3.44
2.75
2.55
1.83
1.68
PBT
16.39
7.74
8.68
15.20
9.93
14.78
13.07
14.76
11.96
12.67
9.95
Tax
2.54
1.55
2.29
4.53
2.95
4.19
2.78
3.34
3.12
3.43
3.80
Tax Rate
15.50%
20.03%
26.38%
29.80%
29.71%
28.35%
21.27%
22.63%
26.09%
27.07%
38.19%
PAT
13.84
4.06
5.03
9.31
5.91
9.80
9.69
11.04
8.84
8.74
5.74
PAT before Minority Interest
11.00
6.19
6.39
10.67
6.98
10.60
10.29
11.42
8.84
9.24
6.15
Minority Interest
-2.84
-2.13
-1.36
-1.36
-1.07
-0.80
-0.60
-0.38
0.00
-0.50
-0.41
PAT Margin
6.33%
1.96%
2.63%
4.92%
3.80%
6.22%
6.56%
7.84%
6.77%
7.81%
5.58%
PAT Growth
92.22%
-19.28%
-45.97%
57.53%
-39.69%
1.14%
-12.23%
24.89%
1.14%
52.26%
 
Unadjusted EPS
44.65
13.10
16.23
30.03
19.06
31.61
31.26
35.61
28.52
28.19
18.52

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
76.27
72.77
69.63
61.70
85.89
77.05
70.73
61.24
53.60
45.92
Share Capital
3.10
3.10
3.10
3.10
3.12
3.12
3.12
3.12
3.12
3.12
Total Reserves
73.17
69.67
66.53
58.60
82.77
73.93
67.61
58.12
50.48
42.80
Non-Current Liabilities
15.05
15.47
16.23
18.31
16.91
17.63
20.16
21.77
28.21
25.91
Secured Loans
0.00
0.22
2.41
4.85
5.52
7.46
10.49
8.90
16.04
17.38
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.45
4.51
4.27
1.11
Long Term Provisions
12.78
11.77
10.13
9.75
7.76
6.77
6.09
5.89
6.16
6.19
Current Liabilities
63.25
80.57
70.53
66.68
58.54
57.81
54.94
55.88
54.87
38.15
Trade Payables
15.44
20.24
18.92
15.19
19.99
18.03
15.08
17.89
14.00
10.65
Other Current Liabilities
10.13
14.49
10.86
10.30
6.69
7.18
8.53
7.57
5.73
2.73
Short Term Borrowings
36.26
43.00
36.90
38.87
27.48
28.33
26.22
24.39
25.75
18.25
Short Term Provisions
1.42
2.85
3.86
2.33
4.38
4.27
5.12
6.03
9.40
6.52
Total Liabilities
164.78
176.97
163.28
152.32
165.91
156.26
149.00
141.68
139.47
112.26
Net Block
81.77
82.05
78.02
64.70
102.04
99.68
99.50
96.65
79.53
72.66
Gross Block
150.87
146.58
138.11
121.32
150.22
144.63
139.16
133.37
113.46
104.52
Accumulated Depreciation
69.11
64.53
60.09
56.62
48.18
44.95
39.66
36.71
33.92
31.86
Non Current Assets
104.58
106.05
106.39
100.78
123.93
119.08
111.37
108.68
101.30
76.97
Capital Work in Progress
6.56
8.71
10.88
20.70
8.91
5.11
0.58
0.55
10.97
0.01
Non Current Investment
0.04
0.06
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.05
Long Term Loans & Adv.
15.02
15.08
15.76
14.72
12.93
14.24
11.24
11.42
10.75
4.25
Other Non Current Assets
1.18
0.14
1.68
0.62
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
60.21
70.93
56.88
51.54
41.98
37.19
37.64
33.01
38.17
35.05
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
24.95
34.13
26.50
22.77
16.20
17.39
14.47
13.44
12.33
12.39
Sundry Debtors
16.78
15.60
14.68
11.53
11.42
10.02
10.09
8.37
6.76
5.98
Cash & Bank
3.98
6.88
3.14
5.50
5.10
3.98
5.21
3.22
6.61
3.17
Other Current Assets
14.50
1.07
1.08
1.32
9.26
5.80
7.86
7.98
12.48
13.50
Short Term Loans & Adv.
13.94
13.26
11.49
10.41
8.86
5.58
7.74
7.85
11.68
12.85
Net Current Assets
-3.04
-9.64
-13.65
-15.15
-16.55
-20.62
-17.31
-22.88
-16.70
-3.10
Total Assets
164.79
176.98
163.27
152.32
165.91
156.27
149.01
141.69
139.47
112.25

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
12.98
11.71
16.63
4.59
18.60
17.81
8.15
12.46
11.03
9.15
PBT
7.74
8.67
15.18
9.90
14.78
13.07
14.76
11.96
12.67
9.95
Adjustment
9.65
9.45
8.39
7.23
8.40
9.64
9.78
10.90
8.32
7.11
Changes in Working Capital
0.52
-3.44
-3.93
-9.04
-1.30
-3.35
-9.02
-1.86
-3.37
-2.56
Cash after chg. in Working capital
17.91
14.68
19.64
8.08
21.88
19.36
15.53
21.00
17.61
14.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.93
-2.97
-3.02
-3.50
-3.55
-1.55
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.27
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2.14
-6.55
-7.37
-8.47
-9.31
-9.87
-5.72
-9.44
-19.89
-10.21
Net Fixed Assets
-1.50
-4.56
-5.74
19.09
-7.76
-8.71
-5.06
-8.25
-8.72
-8.36
Net Investments
0.01
0.00
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
-0.65
-1.99
-1.62
-27.56
-1.55
-1.16
-0.66
-1.19
-11.17
-1.85
Cash from Financing Activity
-6.21
-8.73
-9.24
-7.05
-8.18
-9.18
-0.44
-6.42
12.31
1.71
Net Cash Inflow / Outflow
4.63
-3.57
0.01
-10.93
1.11
-1.23
2.00
-3.40
3.44
0.65
Opening Cash & Equivalents
-39.21
-35.64
-35.65
-24.72
3.98
5.21
3.22
6.61
3.17
2.52
Closing Cash & Equivalent
-34.58
-39.21
-35.64
-35.65
5.10
3.98
5.21
3.22
6.61
3.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
246.04
234.73
224.60
199.04
203.52
175.01
153.70
122.11
96.48
69.94
ROA
3.62%
3.76%
6.76%
4.39%
6.58%
6.74%
7.86%
6.29%
7.34%
5.83%
ROE
8.30%
8.98%
16.25%
11.19%
18.06%
20.20%
26.71%
26.10%
35.82%
32.15%
ROCE
11.50%
12.69%
18.41%
14.04%
20.47%
20.77%
25.46%
25.26%
27.74%
27.23%
Fixed Asset Turnover
1.39
1.34
1.47
1.19
1.10
1.07
1.06
1.08
1.05
1.06
Receivable days
28.54
28.92
25.05
26.01
24.06
24.14
23.33
20.64
20.25
20.14
Inventory Days
52.08
57.91
47.10
44.17
37.71
38.24
35.27
35.17
39.29
38.71
Payable days
35.14
41.48
39.30
47.24
53.71
49.71
53.13
57.31
51.47
39.23
Cash Conversion Cycle
45.48
45.35
32.86
22.93
8.06
12.67
5.46
-1.50
8.06
19.62
Total Debt/Equity
0.48
0.62
0.61
0.75
0.60
0.77
0.93
1.16
1.69
1.69
Interest Cover
2.40
2.47
4.01
3.08
3.74
3.03
3.00
2.40
2.92
2.86

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.