Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Tea/Coffee

Rating :
64/99  (View)

BSE: 508136 | NSE: Not Listed

174.50
4.55 (2.68%)
23-Oct-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  180.00
  •  180.00
  •  155.00
  •  169.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  152
  •  0.27
  •  201.00
  •  89.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 51.06
  • 10.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 89.58
  • 0.61%
  • 0.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.15%
  • 1.91%
  • 34.05%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.26
  • 5.29
  • 7.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.46
  • -3.55
  • 0.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.89
  • -12.29
  • -5.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.54
  • 7.22
  • 7.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.96
  • 0.89
  • 0.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.21
  • 4.58
  • 4.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
38
43
-11%
29
32
-10%
62
54
15%
73
68
8%
Expenses
36
41
-13%
41
39
5%
57
51
11%
51
48
7%
EBITDA
2
1
82%
-12
-7
-
6
3
72%
22
20
9%
EBIDTM
5%
3%
-41%
-21%
9%
6%
30%
29%
Other Income
0
0
-44%
0
0
27%
1
0
37%
0
0
30%
Interest
1
2
-16%
1
1
-15%
1
1
-4%
2
1
5%
Depreciation
1
1
6%
1
1
-11%
1
1
-4%
1
1
0%
PBT
0
-1
-
-14
-9
-
4
1
255%
19
17
11%
Tax
1
1
31%
-1
1
-
1
0
164%
1
1
56%
PAT
-1
-2
-
-13
-10
-
3
1
283%
18
17
9%
PATM
-4%
-5%
-44%
-30%
5%
1%
25%
25%
EPS
-4.75
-7.30
-
-40.98
-30.70
-
9.51
2.48
283%
58.74
53.91
9%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
202
191
189
156
158
148
141
131
112
103
86
Net Sales Growth
3%
1%
22%
-1%
7%
5%
8%
17%
9%
19%
 
Cost Of Goods Sold
80
73
70
51
52
53
50
46
36
38
30
Gross Profit
122
118
119
104
106
95
91
84
76
65
57
GP Margin
60%
62%
63%
67%
67%
64%
65%
65%
68%
63%
66%
Total Expenditure
185
173
166
138
135
126
117
108
91
86
72
Power & Fuel Cost
-
9
9
8
9
8
8
8
6
5
5
% Of Sales
-
5%
5%
5%
6%
6%
6%
6%
6%
5%
5%
Employee Cost
-
60
55
49
44
37
34
31
28
25
24
% Of Sales
-
32%
29%
31%
28%
25%
24%
24%
25%
24%
27%
Manufacturing Exp.
-
14
14
12
12
11
10
9
8
4
3
% Of Sales
-
7%
7%
8%
8%
7%
7%
7%
7%
4%
3%
General & Admin Exp.
-
5
6
6
6
5
5
4
4
4
3
% Of Sales
-
3%
3%
4%
4%
4%
3%
3%
3%
3%
4%
Selling & Distn. Exp.
-
8
9
8
9
8
7
6
7
7
6
% Of Sales
-
4%
5%
5%
6%
5%
5%
5%
6%
7%
7%
Miscellaneous Exp.
-
3
4
4
4
4
3
4
3
4
6
% Of Sales
-
2%
2%
2%
3%
3%
2%
3%
3%
4%
3%
EBITDA
18
18
23
17
22
22
24
22
21
17
14
EBITDA Margin
9%
10%
12%
11%
14%
15%
17%
17%
18%
16%
17%
Other Income
1
1
1
1
1
1
1
1
1
0
1
Interest
5
6
5
5
5
6
7
9
7
5
5
Depreciation
5
5
4
4
3
3
3
3
2
2
2
PBT
9
9
15
10
15
13
15
12
13
10
8
Tax
2
2
5
3
4
3
3
3
3
4
0
Tax Rate
20%
26%
30%
30%
28%
21%
23%
26%
27%
38%
0%
PAT
7
5
9
6
10
10
11
9
9
6
8
PAT before Minority Interest
5
6
11
7
11
10
11
9
9
6
8
Minority Interest
-2
-1
-1
-1
-1
-1
0
0
0
0
0
PAT Margin
3%
3%
5%
4%
6%
7%
8%
7%
8%
6%
10%
PAT Growth
23%
-46%
58%
-40%
1%
-12%
25%
1%
52%
-31%
 
EPS
22.55
16.23
30.03
19.06
31.61
31.26
35.61
28.52
28.19
18.52
26.77

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
73
70
62
86
77
71
61
54
46
41
Share Capital
3
3
3
3
3
3
3
3
3
3
Total Reserves
70
67
59
83
74
68
58
50
43
38
Non-Current Liabilities
16
16
18
17
18
20
22
28
26
38
Secured Loans
0
2
5
6
7
10
9
16
17
36
Unsecured Loans
0
0
0
0
0
0
5
4
1
2
Long Term Provisions
12
10
10
8
7
6
6
6
6
0
Current Liabilities
80
71
67
59
58
55
56
55
38
18
Trade Payables
20
19
15
20
18
15
18
14
11
7
Other Current Liabilities
14
11
10
7
7
9
8
6
3
8
Short Term Borrowings
43
37
39
27
28
26
24
26
18
0
Short Term Provisions
3
4
2
4
4
5
6
9
7
3
Total Liabilities
177
163
152
166
156
149
142
139
112
99
Net Block
82
78
65
102
100
100
97
80
73
64
Gross Block
147
138
121
150
145
139
133
113
105
96
Accumulated Depreciation
65
60
57
48
45
40
37
34
32
31
Non Current Assets
106
106
101
124
119
111
109
101
77
65
Capital Work in Progress
9
11
21
9
5
1
1
11
0
0
Non Current Investment
0
0
0
0
0
0
0
0
0
0
Long Term Loans & Adv.
15
16
15
13
14
11
11
11
4
0
Other Non Current Assets
0
2
1
0
0
0
0
0
0
0
Current Assets
71
57
52
42
37
38
33
38
35
34
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
34
26
23
16
17
14
13
12
12
10
Sundry Debtors
16
15
12
11
10
10
8
7
6
6
Cash & Bank
7
3
6
5
4
5
3
7
3
3
Other Current Assets
14
1
1
0
6
8
8
12
14
16
Short Term Loans & Adv.
13
11
10
9
6
8
8
12
13
16
Net Current Assets
-9
-14
-15
-17
-21
-17
-23
-17
-3
16
Total Assets
177
163
152
166
156
149
142
139
112
99

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
11
17
5
19
18
8
12
11
9
7
PBT
9
15
10
15
13
15
12
13
10
8
Adjustment
9
8
7
8
10
10
11
8
7
6
Changes in Working Capital
-3
-4
-9
-1
-3
-9
-2
-3
-3
-3
Cash after chg. in Working capital
14
20
8
22
19
16
21
18
14
12
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-3
-3
-4
-4
-2
0
0
0
0
0
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-7
-7
-8
-9
-10
-6
-9
-20
-10
-5
Net Fixed Assets
-5
-6
19
-8
-9
-5
-8
-9
-8
-5
Net Investments
0
0
0
0
0
0
0
0
0
0
Others
-2
-2
-28
-2
-1
-1
-1
-11
-2
0
Cash from Financing Activity
-8
-9
-7
-8
-9
0
-6
12
2
-1
Net Cash Inflow / Outflow
-4
0
-11
1
-1
2
-3
3
1
1
Opening Cash & Equivalents
-36
-36
-25
4
5
3
7
3
3
1
Closing Cash & Equivalent
-39
-36
-36
5
4
5
3
7
3
3

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
235
225
199
204
175
154
122
96
70
54
ROA
4%
7%
4%
7%
7%
8%
6%
7%
6%
9%
ROE
9%
16%
11%
18%
20%
27%
26%
36%
32%
66%
ROCE
12%
18%
14%
20%
21%
25%
25%
28%
27%
27%
Fixed Asset Turnover
1.34
1.47
1.19
1.10
1.07
1.06
1.08
1.05
1.06
0.94
Receivable days
29
25
26
24
24
23
21
20
20
23
Inventory Days
58
47
44
38
38
35
35
39
39
42
Payable days
42
39
47
54
50
53
57
51
39
40
Cash Conversion Cycle
45
33
23
8
13
5
-2
8
20
24
Total Debt/Equity
0.62
0.61
0.75
0.60
0.77
0.93
1.16
1.69
1.69
2.24
Interest Cover
3
4
3
4
3
3
2
3
3
3

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.