Nifty
Sensex
:
:
11767.75
40265.05
-162.60 (-1.36%)
119.55 (0.30%)

Tea/Coffee

Rating :
N/A  (View)

BSE: 541005 | NSE: Not Listed

27.45
-1.20 (-4.19%)
26-Oct-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  27.45
  •  27.45
  •  27.45
  •  28.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18
  •  0.00
  •  41.00
  •  18.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14.06
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 53.70
  • N/A
  • 0.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.35%
  • 2.03%
  • 24.12%
  • FII
  • DII
  • Others
  • 0%
  • 0.40%
  • 3.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.78
  • 7.49
  • 4.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.40
  • -19.73
  • -19.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.59
  • 3.60
  • 2.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.47
  • 0.47
  • 0.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.12
  • 20.68
  • 14.48

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
12
13
-14%
4
0
0
0
0
0
22
23
-1%
Expenses
8
12
-33%
11
0
0
0
0
0
15
14
11%
EBITDA
3
1
182%
-8
0
-
0
0
0
7
9
-20%
EBIDTM
29%
9%
-211%
0%
0%
0%
31%
39%
Other Income
1
4
-72%
0
0
-
0
0
0
1
0
4%
Interest
1
1
-28%
1
0
0
0
0
0
1
1
-22%
Depreciation
1
0
14%
1
0
0
0
0
0
1
0
11%
PBT
3
4
-15%
-12
0
-
0
0
0
6
8
-20%
Tax
0
-1
-
-1
0
-
0
0
0
0
-1
-
PAT
3
5
-33%
-11
0
-
0
0
0
6
8
-25%
PATM
26%
34%
-316%
0%
0%
0%
27%
36%
EPS
6.02
8.96
-33%
-22.18
0.00
-
0.00
0.00
0
11.88
15.94
-25%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
60
55
53
41
42
Net Sales Growth
-
9%
4%
29%
-2%
 
Cost Of Goods Sold
-
13
9
8
5
4
Gross Profit
-
47
46
45
36
38
GP Margin
-
78%
83%
86%
88%
91%
Total Expenditure
-
59
52
50
38
39
Power & Fuel Cost
-
6
5
5
3
3
% Of Sales
-
10%
10%
9%
7%
8%
Employee Cost
-
28
26
25
20
18
% Of Sales
-
47%
47%
48%
48%
42%
Manufacturing Exp.
-
6
6
7
6
6
% Of Sales
-
10%
12%
13%
14%
14%
General & Admin Exp.
-
3
4
3
2
2
% Of Sales
-
5%
7%
5%
4%
4%
Selling & Distn. Exp.
-
2
1
2
2
2
% Of Sales
-
4%
2%
3%
4%
5%
Miscellaneous Exp.
-
1
0
1
1
4
% Of Sales
-
1%
0%
3%
2%
9%
EBITDA
-
1
3
3
3
3
EBITDA Margin
-
2%
5%
6%
8%
7%
Other Income
-
5
8
3
2
1
Interest
-
5
5
4
1
1
Depreciation
-
2
2
2
1
1
PBT
-
0
4
1
3
2
Tax
-
-2
0
0
1
1
Tax Rate
-
64%
7%
45%
38%
21%
PAT
-
-1
4
0
2
2
PAT before Minority Interest
-
-1
4
0
2
2
Minority Interest
-
0
0
0
0
0
PAT Margin
-
-2%
6%
1%
5%
4%
PAT Growth
-
-134%
1,093%
-85%
8%
 
EPS
-
-2.35
7.02
0.59
3.96
3.67

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
52
59
55
52
23
Share Capital
5
5
5
2
2
Total Reserves
47
53
50
50
21
Non-Current Liabilities
29
33
33
35
6
Secured Loans
20
24
17
19
2
Unsecured Loans
3
2
7
7
0
Long Term Provisions
12
11
7
7
3
Current Liabilities
29
28
26
19
15
Trade Payables
3
4
3
3
1
Other Current Liabilities
8
8
10
6
6
Short Term Borrowings
16
15
13
9
3
Short Term Provisions
1
1
0
0
6
Total Liabilities
111
120
114
105
44
Net Block
52
50
48
43
15
Gross Block
59
55
51
44
20
Accumulated Depreciation
7
5
3
1
6
Non Current Assets
76
80
105
94
34
Capital Work in Progress
0
0
0
2
0
Non Current Investment
10
16
45
41
6
Long Term Loans & Adv.
12
12
11
8
12
Other Non Current Assets
0
1
1
1
1
Current Assets
35
40
9
11
11
Current Investments
6
3
0
1
5
Inventories
4
4
3
5
4
Sundry Debtors
1
1
1
0
0
Cash & Bank
2
6
2
3
1
Other Current Assets
22
3
1
1
1
Short Term Loans & Adv.
19
24
2
1
1
Net Current Assets
5
12
-17
-7
-5
Total Assets
111
120
114
105
45

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
2
0
5
3
6
PBT
-3
4
1
3
2
Adjustment
6
4
5
0
4
Changes in Working Capital
2
-4
0
0
1
Cash after chg. in Working capital
4
4
6
4
7
Interest Paid
0
0
0
0
0
Tax Paid
-2
-4
0
0
-1
Other Direct Exp. Paid
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
Cash From Investing Activity
0
8
-8
-29
-6
Net Fixed Assets
-4
-5
-5
-25
Net Investments
6
3
-1
-7
Others
-1
10
-2
4
Cash from Financing Activity
-6
-2
0
28
0
Net Cash Inflow / Outflow
-4
6
-3
3
0
Opening Cash & Equivalents
6
0
3
0
0
Closing Cash & Equivalent
2
6
0
3
1

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
102
114
107
101
44
ROA
-1%
3%
0%
3%
4%
ROE
-2%
6%
1%
5%
8%
ROCE
1%
9%
5%
7%
11%
Fixed Asset Turnover
1.04
1.04
1.12
1.28
2.07
Receivable days
6
6
4
3
2
Inventory Days
23
23
27
38
35
Payable days
23
24
23
16
7
Cash Conversion Cycle
6
6
8
25
30
Total Debt/Equity
0.81
0.74
0.73
0.72
0.29
Interest Cover
0
2
1
4
4

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.