SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

B&A Ltd (BNALTD)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 508136 NSE: BNALTD Tea/Coffee | Small Cap | B&A Share Price

₹340 0.00 (0.00%)

As on 09-Jun'26 15:40

B&A Ltd (BNALTD)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 508136 NSE: BNALTD Tea/Coffee | Small Cap | B&A Share Price

₹340 0.00 (0.00%)

As on 09-Jun'26 15:40

Key Metrics
Valuation Multiples
Market Cap
₹105 Cr.
Current Price
₹340
52-Week Low / High
₹324 / 510
TTM EPS
₹-28.5
TTM Sales
₹142 Cr.
Book Value per Share
₹245.9
P/E Ratio
0.00
Lower than its 5-year historical median
Industry PE
62.5
Price to Book (P/B)
1.38
Higher than its 5-year historical median
Price to Sales (P/S)
0.74
Higher than its 5-year historical median
EV/EBITDA
41.39
Higher than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
2.35%
Underperforms industry median
Return on Capital Employed (ROCE)
4.51%
Underperforms industry median
Return on Assets (ROA)
1.17%
Operating Profit Margin
-3.9%
Net Profit Margin
1.47%
Gross Profit Margin
3.4%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-17.1%
Operating Profit Growth (1 Year)
-
-523.2%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
-35.41%
Asset Quality
Promoter Holding
59.47%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹73 Cr.
Equity
₹3.1 Cr.
Face Value
₹10
All Time Low / High
₹4.50 / 734.40

B&A stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is B&A Ltd a good quality company?
B&A Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does B&A Ltd performance compare with that of its Peers?
Q.1 Revenue growth of B&A Ltd vs industry peers?
B&A Ltd revenue CAGR is 0.32%, compared to the industry median CAGR of 3.64%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of B&A Ltd?
Promoters hold 59.47% of the B&A Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of B&A Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 7.7% based on the current price.

10 Year X-Ray : Login to view analysis.

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.
B&A Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 17.1%9.2%13%6.6%3%13.7%27.8%10.4%6%4.5%-
Value Creation
Index
0.2-0.3-0.1-0.5-0.80.01.0-0.3-0.6-0.7-

Growth Parameters

Sales 110103122121132150163161162134142
Sales YoY Gr.--6.3%18.3%-0.9%9.5%13.5%8.9%-1.3%0.4%-17.1%-
Adj EPS 251119.55.7-3.821.856.710.6-3.35.7-28.5
YoY Gr.--56.1%78%-70.8%-165.8%NA160.6%-81.3%-130.6%NA-
BVPS (₹) 176.1163.6179178.7173.4196.8250.8258267.9274.4245.9
Adj Net
Profit
7.73.46.11.8-1.26.717.63.3-11.8-9
Cash Flow from Ops. 13.2011.98.74.615.721.30.310.7-9.1-
Debt/CF from Ops. 2.12429.92.84.17.11.90.566.24.3-7.2-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 2.3%0.3%-6.3%-17.1%
Adj EPS -15.2%NA-53.6%NA
BVPS5.1%9.6%3%2.4%
Share Price 7.4% 9% 10.5% -28.5%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
10.55.311.43.2-2.111.825.34.2-1.22.1-11
Op. Profit
Mgn %
13.89.310.97.23.79.916.74.40.8-3.9-0.8
Net Profit
Mgn %
7.13.351.5-0.94.510.82-0.61.3-6.2
Debt to
Equity
0.50.70.60.60.60.50.20.20.60.80.2
Working Cap
Days
10012611912411491768390117156
Cash Conv.
Cycle
-24-12251-21667-64

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales110103122121132150163161162134
Operating Expenses + 9593109112127135136154161140
Manufacturing Costs20202222262424303028
Material Costs21182626344439414117
Employee Cost 40434853565662717684
Other Costs 14131311111111121411
Operating Profit 15101395152771-5
Operating Profit Margin (%) 13.8%9.3%10.9%7.2%3.7%9.9%16.7%4.4%0.8%-3.9%
Other Income + 11111112916
Exceptional Items 0000000400
Interest 3344443246
Depreciation 2233333334
Profit Before Tax 10582-2822731
Tax 212-0-12520-1
Profit After Tax 8362-1718632
PAT Margin (%) 7.1%3.3%5.0%1.5%-0.9%4.5%10.8%3.7%1.9%1.5%
Adjusted EPS (₹)25.011.019.55.7-3.821.856.719.09.86.4
Dividend Payout Ratio (%)12%27.40%15.40%17.50%0%4.60%3.50%2.60%0%0%

Valuation of B&A - 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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 77515555546178808385
Share Capital 3333333333
Reserves 74485252515875778082
Debt +2435303433259174564
Long Term Debt552005311416
Short Term Debt1830283433206163048
Minority Interest0000000000
Trade Payables149810875656
Others Liabilities 18212225212524223119
Total Liabilities 133116116124116118116126164174

Fixed Assets

Net Fixed Assets +86486164646566639291
Gross Block12090106112115119102102134137
Accumulated Depreciation35424448515436394246
CWIP 920108654599
Investments 4444444455
Inventories710911677867
Trade Receivables1112110122
Cash Equivalents 4415299132022
Others Assets 23283030332726313238
Total Assets 133116116124116118116126164174

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 13012951621011-9
PBT 10582-2822731
Adjustment 54567734-1-4
Changes in Working Capital 0-7-0211-2-510-8
Tax Paid -3-2-1-1-1-1-2-6-22
Cash Flow From Investing Activity + -7-6-5-4-1-3-4-9-34-2
Capex -8-6-6-5-1-3-2-2-29-4
Net Investments 00-0-0-0-0-3-8-7-1
Others 1011100123
Cash Flow From Financing Activity + -4-5-7-7-52-3-510-4
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -1-1-3-205-2-2132
Interest Paid -3-3-4-4-4-4-3-2-4-6
Dividend Paid 0-1-1-1-00-0-1-00
Others -0-0-0-0003000
Net Cash Flow 1-11-1-3-11514-14-14-15

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)15.16.4511.393.19-2.1311.7525.337.473.742.35
ROCE (%)17.099.2213.016.562.9513.727.8110.375.984.51
Asset Turnover Ratio0.850.831.051.011.11.281.41.331.120.79
PAT to CFO Conversion(x)1.63024.5N/A2.291.1703.67-4.5
Working Capital Days
Receivable Days3.403.3034.303.701.700.701.703.604.60
Inventory Days22.603128.402923.7016.8016.4017.5015.8017.50
Payable Days215.50238.60114.1012196.9062.3054.9050.4049.30118.90

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

B&A Ltd FAQs

The current trading price of B&A on 09-Jun-2026 15:40 is ₹340.0.

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 08-Jun-2026 the market cap of B&A stood at ₹105.4 Cr

The latest P/E ratio of B&A as of 08-Jun-2026 is 0.00.

The latest P/B ratio of B&A as of 08-Jun-2026 is 1.38.

The 52-week high of B&A is ₹509.9 and the 52-week low is ₹323.8.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of B&A is ₹142 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that B&A Ltd is a average quality company.

The key valuation ratios of B&A Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of B&A Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About B&A Ltd

B & A Company was earlier known as Barasali Tea Company and was incorporated on 1st June 1915. This company is engaged in the manufacture and marketing of tea and black tea. The company also has its own tea plantation and owns 7 tea estates namely:

  • Salkathoni Tea Estate
  • Mokrung Tea Estate
  • Samaguri Tea Estate
  • Gatoonga Tea Estate
  • Barasali Tea Estate
  • Kuhum Tea Estate
  • Sangsua Tea Estate
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:

×