B & A. | TERAI TEA CO | B & A./ TERAI TEA CO |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 11.3 | 23.2 | 48.8% | View Chart |
P/BV | x | 1.4 | 0.4 | 337.4% | View Chart |
Dividend Yield | % | 0.1 | 0.0 | - |
B & A. TERAI TEA CO |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
B & A. Mar-23 |
TERAI TEA CO Mar-23 |
B & A./ TERAI TEA CO |
5-Yr Chart Click to enlarge
|
||
High | Rs | 383 | 82 | 467.1% | |
Low | Rs | 210 | 49 | 431.4% | |
Sales per share (Unadj.) | Rs | 942.7 | 135.4 | 696.2% | |
Earnings per share (Unadj.) | Rs | 44.5 | 1.9 | 2,321.6% | |
Cash flow per share (Unadj.) | Rs | 61.2 | 4.3 | 1,414.3% | |
Dividends per share (Unadj.) | Rs | 0.50 | 0 | - | |
Avg Dividend yield | % | 0.2 | 0 | - | |
Book value per share (Unadj.) | Rs | 393.7 | 212.3 | 185.5% | |
Shares outstanding (eoy) | m | 3.10 | 6.88 | 45.1% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 0.3 | 0.5 | 65.2% | |
Avg P/E ratio | x | 6.7 | 34.1 | 19.6% | |
P/CF ratio (eoy) | x | 4.8 | 15.1 | 32.1% | |
Price / Book Value ratio | x | 0.8 | 0.3 | 244.7% | |
Dividend payout | % | 1.1 | 0 | - | |
Avg Mkt Cap | Rs m | 919 | 449 | 204.5% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 827 | 68 | 1,223.3% | |
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 | 932 | 313.7% | |
Other income | Rs m | 27 | 47 | 57.2% | |
Total revenues | Rs m | 2,949 | 979 | 301.3% | |
Gross profit | Rs m | 267 | 6 | 4,532.9% | |
Depreciation | Rs m | 52 | 17 | 312.9% | |
Interest | Rs m | 37 | 26 | 145.8% | |
Profit before tax | Rs m | 205 | 11 | 1,875.5% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 67 | -2 | -3,004.9% | |
Profit after tax | Rs m | 138 | 13 | 1,046.1% | |
Gross profit margin | % | 9.2 | 0.6 | 1,445.7% | |
Effective tax rate | % | 32.8 | -20.5 | -160.1% | |
Net profit margin | % | 4.7 | 1.4 | 333.4% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 1,141 | 534 | 213.7% | |
Current liabilities | Rs m | 581 | 252 | 230.6% | |
Net working cap to sales | % | 19.2 | 30.3 | 63.3% | |
Current ratio | x | 2.0 | 2.1 | 92.7% | |
Inventory Days | Days | 11 | 434 | 2.5% | |
Debtors Days | Days | 284 | 120 | 237.6% | |
Net fixed assets | Rs m | 1,029 | 1,353 | 76.1% | |
Share capital | Rs m | 31 | 69 | 45.1% | |
"Free" reserves | Rs m | 1,190 | 1,392 | 85.5% | |
Net worth | Rs m | 1,221 | 1,460 | 83.6% | |
Long term debt | Rs m | 24 | 154 | 15.5% | |
Total assets | Rs m | 2,170 | 1,887 | 115.0% | |
Interest coverage | x | 6.5 | 1.4 | 454.8% | |
Debt to equity ratio | x | 0 | 0.1 | 18.5% | |
Sales to assets ratio | x | 1.3 | 0.5 | 272.7% | |
Return on assets | % | 8.1 | 2.1 | 392.3% | |
Return on equity | % | 11.3 | 0.9 | 1,251.2% | |
Return on capital | % | 19.5 | 2.3 | 859.9% | |
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 | 0 | - | |
Net fx | Rs m | 0 | 0 | - |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 107 | -87 | -123.6% | |
From Investments | Rs m | -160 | 69 | -230.3% | |
From Financial Activity | Rs m | -60 | 23 | -261.8% | |
Net Cashflow | Rs m | -112 | 6 | -2,039.4% |
Indian Promoters | % | 59.2 | 73.5 | 80.5% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 0.0 | - | |
FIIs | % | 0.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 40.9 | 26.5 | 154.0% | |
Shareholders | 2,218 | 2,115 | 104.9% | ||
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. | TERAI TEA CO |
---|---|---|
1-Day | 1.92% | -2.71% |
1-Month | 26.03% | 1.43% |
1-Year | 105.22% | 26.82% |
3-Year CAGR | 55.48% | 30.21% |
5-Year CAGR | 29.46% | 19.22% |
* Compound Annual Growth Rate
Here are more details on the B & A. share price and the TERAI TEA CO share price.
Moving on to shareholding structures...
The promoters of B & A. hold a 59.2% stake in the company. In case of TERAI TEA CO the stake stands at 73.5%.
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 TERAI TEA CO.
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%.
TERAI TEA CO paid Rs 0.0, and its dividend payout ratio stood at 0.0%.
You may visit here to review the dividend history of B & A., and the dividend history of TERAI TEA CO.
After opening the day on positive note, Indian share markets reversed the trend as the session progressed and ended lower.