B & A. | DHUNSERI TEA | B & A./ DHUNSERI TEA |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 11.4 | -2.2 | - | View Chart |
P/BV | x | 1.4 | 0.3 | 463.2% | View Chart |
Dividend Yield | % | 0.1 | 1.5 | 6.1% |
B & A. DHUNSERI TEA |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
B & A. Mar-23 |
DHUNSERI TEA Mar-23 |
B & A./ DHUNSERI TEA |
5-Yr Chart Click to enlarge
|
||
High | Rs | 383 | 325 | 117.8% | |
Low | Rs | 210 | 177 | 118.4% | |
Sales per share (Unadj.) | Rs | 942.7 | 321.1 | 293.6% | |
Earnings per share (Unadj.) | Rs | 44.5 | -22.6 | -196.5% | |
Cash flow per share (Unadj.) | Rs | 61.2 | -4.5 | -1,356.2% | |
Dividends per share (Unadj.) | Rs | 0.50 | 3.00 | 16.7% | |
Avg Dividend yield | % | 0.2 | 1.2 | 14.1% | |
Book value per share (Unadj.) | Rs | 393.7 | 663.3 | 59.4% | |
Shares outstanding (eoy) | m | 3.10 | 10.51 | 29.5% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 0.3 | 0.8 | 40.2% | |
Avg P/E ratio | x | 6.7 | -11.1 | -60.1% | |
P/CF ratio (eoy) | x | 4.8 | -55.6 | -8.7% | |
Price / Book Value ratio | x | 0.8 | 0.4 | 198.9% | |
Dividend payout | % | 1.1 | -13.3 | -8.5% | |
Avg Mkt Cap | Rs m | 919 | 2,638 | 34.8% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 827 | 1,707 | 48.5% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 2,922 | 3,375 | 86.6% | |
Other income | Rs m | 27 | 106 | 25.5% | |
Total revenues | Rs m | 2,949 | 3,481 | 84.7% | |
Gross profit | Rs m | 267 | -122 | -219.1% | |
Depreciation | Rs m | 52 | 190 | 27.3% | |
Interest | Rs m | 37 | 92 | 40.6% | |
Profit before tax | Rs m | 205 | -299 | -68.7% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 67 | -61 | -110.8% | |
Profit after tax | Rs m | 138 | -238 | -58.0% | |
Gross profit margin | % | 9.2 | -3.6 | -253.0% | |
Effective tax rate | % | 32.8 | 20.3 | 161.2% | |
Net profit margin | % | 4.7 | -7.0 | -66.9% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 1,141 | 2,022 | 56.5% | |
Current liabilities | Rs m | 581 | 2,365 | 24.6% | |
Net working cap to sales | % | 19.2 | -10.2 | -188.7% | |
Current ratio | x | 2.0 | 0.9 | 229.8% | |
Inventory Days | Days | 11 | 81 | 13.2% | |
Debtors Days | Days | 284 | 217 | 131.2% | |
Net fixed assets | Rs m | 1,029 | 9,204 | 11.2% | |
Share capital | Rs m | 31 | 105 | 29.5% | |
"Free" reserves | Rs m | 1,190 | 6,866 | 17.3% | |
Net worth | Rs m | 1,221 | 6,971 | 17.5% | |
Long term debt | Rs m | 24 | 487 | 4.9% | |
Total assets | Rs m | 2,170 | 11,226 | 19.3% | |
Interest coverage | x | 6.5 | -2.2 | -289.1% | |
Debt to equity ratio | x | 0 | 0.1 | 27.9% | |
Sales to assets ratio | x | 1.3 | 0.3 | 447.9% | |
Return on assets | % | 8.1 | -1.3 | -621.7% | |
Return on equity | % | 11.3 | -3.4 | -331.0% | |
Return on capital | % | 19.5 | -2.8 | -703.7% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 0 | 0 | - | |
Fx outflow | Rs m | 0 | 116 | 0.0% | |
Net fx | Rs m | 0 | -116 | -0.0% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 107 | 203 | 52.7% | |
From Investments | Rs m | -160 | -605 | 26.4% | |
From Financial Activity | Rs m | -60 | 559 | -10.7% | |
Net Cashflow | Rs m | -112 | 161 | -70.0% |
Indian Promoters | % | 59.2 | 68.6 | 86.3% | |
Foreign collaborators | % | 0.0 | 0.3 | - | |
Indian inst/Mut Fund | % | 0.0 | 2.0 | 0.5% | |
FIIs | % | 0.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 40.9 | 31.1 | 131.4% | |
Shareholders | 2,218 | 17,055 | 13.0% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare B & A. With: TATA CONSUMER
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | B & A. | DHUNSERI TEA |
---|---|---|
1-Day | -1.26% | 2.44% |
1-Month | 27.19% | 5.73% |
1-Year | 116.90% | 5.27% |
3-Year CAGR | 53.07% | 6.76% |
5-Year CAGR | 29.05% | 2.84% |
* Compound Annual Growth Rate
Here are more details on the B & A. share price and the DHUNSERI TEA share price.
Moving on to shareholding structures...
The promoters of B & A. hold a 59.2% stake in the company. In case of DHUNSERI TEA the stake stands at 68.9%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of B & A. and the shareholding pattern of DHUNSERI TEA.
Finally, a word on dividends...
In the most recent financial year, B & A. paid a dividend of Rs 0.5 per share. This amounted to a Dividend Payout ratio of 1.1%.
DHUNSERI TEA paid Rs 3.0, and its dividend payout ratio stood at -13.3%.
You may visit here to review the dividend history of B & A., and the dividend history of DHUNSERI TEA.
After opening the day on high, Indian share markets continued the momentum as the session progressed and ended the higher.