SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Hanuman Tea Company Ltd (519580)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 519580 NSE: Tea/Coffee | Small Cap | Hanuman Tea Share Price

BSE Share Price
Not Listed

Hanuman Tea Company Ltd (519580)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 519580 NSE: Tea/Coffee | Small Cap | Hanuman Tea Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹8 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹-6.5
TTM Sales
₹3.1 Cr.
Book Value per Share
₹-3.4
P/E Ratio
0.00
Industry PE
62.5
Price to Book (P/B)
-3.10
Price to Sales (P/S)
2.59
EV/EBITDA
-104.47
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Return on Capital Employed (ROCE)
-6.66%
Return on Assets (ROA)
-9.97%
Operating Profit Margin
-17.7%
Net Profit Margin
-160.92%
Gross Profit Margin
-121.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
-3.43%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹-10 Cr.
Equity
₹7.7 Cr.
Face Value
₹10
All Time Low / High
₹10.30 / 90.00

Hanuman Tea Company stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05TTM
ROCE % 14.5%11.9%8%-50.4%-17.2%-10.8%-6.7%-

Growth Parameters

Sales 14.320.620.88.14.43.23.13
Sales YoY Gr.-44.4%1%-60.9%-45.6%-27.4%-3.4%-
Adj EPS 14.912.313.8-60.9-15.3-9.3-5.1-6.5
YoY Gr.--17.6%12.1%-542.7%NANANA-
BVPS (₹) 65.374.882.8-24.1-14.1-24.3-30.8-3.4
Adj Net
Profit
4.53.74.2-18.5-11.8-7.1-4-5
Cash Flow from Ops. 4.9312.8-27.2-1.6-4.30.8-
Debt/CF from Ops. 3.510.32.2-1.3-25.2-8.244-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA-31.5%-27.5%-3.4%
Adj EPS NA-184%NANA
BVPSNA-183.7%NANA
Share Price - - - -

Key Financial Parameters

Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05TTM
Return on
Equity %
13.310.510.4-60.3-103.6-564.275.538.1
Op. Profit
Mgn %
48.529.627.7-62.5-139.9-205.8-17.834.4
Net Profit
Mgn %
31.718.120.1-226.9-265.8-222.1-127.2-161.2
Debt to
Equity
0.71.10.93.3-28-3.9-2.6-
Working Cap
Days
02863349001,4251,3131,0170
Cash Conv.
Cycle
0-8-111-211-332-266-8620

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05
Sales14.2520.5720.788.134.423.213.10
Operating Expenses + 7.3514.5015.4934.8411.7010.754.87
Manufacturing Costs2.682.372.965.983.291.110.01
Material Costs0.7998.81-0.91-0.171.660.06
Employee Cost 1.351.090.783.692.252.381.54
Other Costs 2.532.052.9326.076.335.603.26
Operating Profit 6.916.075.29-26.71-7.27-7.55-1.76
Operating Profit Margin (%) 48.4%29.5%25.5%-328.0%-164.0%-235.0%-56.8%
Other Income + 1.512.571.061.211.285.441.37
Exceptional Items 0000000
Interest 1.301.150.965.714.904.303.36
Depreciation 2.232.591.372.371.281.421.24
Profit Before Tax 4.884.904.02-33.58-12.17-7.82-5
Tax 0.170.180.170000
Profit After Tax 4.714.723.85-33.58-12.17-7.82-5
PAT Margin (%) 33.0%22.9%18.5%-413.0%-275.0%-243.0%-160.0%
Adjusted EPS (₹)13.913.010.0-111.0-15.9-10.2-6.5
Dividend Payout Ratio (%)20.20%20%15%0%0%0%0%

Valuation of Hanuman Tea - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05

Equity and Liabilities

Shareholders Fund + 33.9736.6337.7617.485.22-2.69-7.77
Share Capital 9.019.019.0121.0117.0317.0317.03
Reserves 24.9627.6228.75-3.54-11.81-19.72-24.79
Debt +16.9630.8827.8935.1639.9835.6037.04
Long Term Debt16.9630.8827.8935.1639.9835.6037.04
Short Term Debt0000000
Minority Interest0000000
Trade Payables1.702.1010.3012.859.219.1610.63
Others Liabilities 4.275.6513.696.477.069.318.97
Total Liabilities 56.8975.2589.6471.9561.4651.3748.87

Fixed Assets

Net Fixed Assets +39.4652.4462.7543.1338.7433.4532.13
Gross Block50.8666.5379.5162.3454.0649.7549.75
Accumulated Depreciation11.4014.0916.7619.2115.3216.3117.62
CWIP 0000000
Investments 1.534.053.472.875.225.175.24
Inventories1.381.161.652.291.910.120.02
Trade Receivables0.920.840.881.050.460.280.26
Cash Equivalents 1.470.363.184.383.673.513.45
Others Assets 12.1216.4017.7118.2411.458.857.77
Total Assets 56.8975.2589.6471.9561.4651.3748.87

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05
Cash Flow From Operating Activity + 4.91312.82-27.18-1.58-4.330.84
PBT 4.884.904.02-33.58-12.17-7.82-5
Adjustment 2.531.461.917.467.145.584.99
Changes in Working Capital -0.66-2.698.171.593.8-1.751.18
Tax Paid -0.35-0.19-0.170000
Cash Flow From Investing Activity + -7.28-16.41-12.3918.322.184.17-0.78
Capex -8.01-15.86-13.1117.112.643.790
Net Investments -0.74-1.230.110.13-3.300.04-0.44
Others 1.470.680.611.082.830.35-0.34
Cash Flow From Financing Activity + 2.8412.302.3910.06-1.3000
Net Proceeds from Shares 006.020000
Net Proceeds from Borrowing -1.6613.92-2.994.08-1.3000
Interest Paid 0000000
Dividend Paid -1.44-1.62-0.64-0.03-000
Others 5.94006000
Net Cash Flow 0.46-1.112.821.19-0.71-0.160.06

Financial Ratio

PARTICULARSMar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05
Ratios
ROE (%)23.9822.3816.24-380.240N/AN/A
ROCE (%)14.5111.868.02-50.36-17.21N/AN/A
Asset Turnover Ratio0.250.320.260.10.070.060.06
PAT to CFO Conversion(x)1.040.643.33N/AN/AN/AN/A
Working Capital Days
Receivable Days23.4015.3014.9041.5060.704231.20
Inventory Days35.2022.1024.2084.70169.10115.808.40
Payable Days785.2077.10256.90-4,665.1002,014.600

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Hanuman Tea Company Ltd FAQs

The current trading price of Hanuman Tea on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Hanuman Tea stood at ₹8.03 Cr

The latest P/E ratio of Hanuman Tea as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Hanuman Tea as of 31-Dec-1969 is -3.10.

The 52-week high of Hanuman Tea is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hanuman Tea is ₹3.10 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Hanuman Tea Company Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×