B&A Ltd (508136) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 508136 | NSE: | Tea/Coffee | Small Cap

B&A Share Price

411.25 17.25 4.38%
as on 05-Dec'25 12:05

B&A Ltd (508136) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 508136 | NSE: | Tea/Coffee | Small Cap

DeciZen - make an informed investing decision on B&A

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

B&A stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
33.08
Market Cap:
122.1 Cr.
52-wk low:
371
52-wk high:
688.9

Is B&A Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of B&A: 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

Value Creation Index Colour Code Guide

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

Growth Parameters Colour Code Guide

Sales 110103122121132150163161162134140
Sales YoY Gr.--6.3%18.3%-0.9%9.5%13.5%8.9%-1.3%0.4%-17.1%-
Adj EPS 251119.55.7-3.821.856.710.6-3.35.711.9
YoY Gr.--56.1%78%-70.8%-165.8%NA160.6%-81.3%-130.6%NA-
BVPS (₹) 176.1163.6179178.7173.4196.8250.8258267.9274.4337.2
Adj Net
Profit
7.73.46.11.8-1.26.717.63.3-11.84
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

CAGR Colour Code Guide

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 8.7% 18.8% 4.5% -23.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
10.55.311.43.2-2.111.825.34.2-1.22.13.9
Op. Profit
Mgn %
13.89.310.97.23.79.916.74.40.8-3.9-1.3
Net Profit
Mgn %
7.13.351.5-0.94.510.82-0.61.32.6
Debt to
Equity
0.50.70.60.60.60.50.20.20.60.80.2
Working Cap
Days
10012611912411491768390117125
Cash Conv.
Cycle
-24-12251-21667-11

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - B&A Ltd.

Standalone Consolidated
TTM EPS (₹) 11.9 30.2
TTM Sales (₹ Cr.) 140 275
BVPS (₹.) 337.2 528.1
Reserves (₹ Cr.) 101 161
P/BV 1.17 0.75
PE 33.08 13.04
From the Market
52 Week Low / High (₹) 371.00 / 688.90
All Time Low / High (₹) 4.50 / 734.40
Market Cap (₹ Cr.) 122
Equity (₹ Cr.) 3.1
Face Value (₹) 10
Industry PE 57.2

Management X-Ray of B&A:

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 (%)

Valuation of B&A - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of B&A

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 3344443246
Depreciation 2233333334
Exceptional Items 0000000400
Profit Before Tax 10582-2822731
Tax 212-0-12520-1
Profit After Tax 8362-1718632
PAT Margin (%) 7.0%3.3%5.0%1.5%-0.9%4.5%10.8%3.6%1.9%1.5%
Adjusted EPS (₹)25.011.019.55.7-3.821.856.719.09.86.4
Dividend Payout Ratio (%)12%27%15%18%0%5%4%3%0%0%

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
Minority Interest0000000000
Debt2435303433259174564
Long Term Debt552005311416
Short Term Debt1830283433206163048
Trade Payables149810875656
Others Liabilities 18212225212524223119
Total Liabilities 133116116124116118116126164174

Fixed Assets

Gross Block12090106112115119102102134137
Accumulated Depreciation35424448515436394246
Net Fixed Assets 86486164646566639291
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

Finance 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 Days3334421245
Inventory Days23312829241716181618
Payable Days2162391141219762555049119

B&A Ltd Stock News

B&A Ltd FAQs

The current trading price of B&A on 05-Dec-2025 12:05 is ₹411.2.
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 04-Dec-2025 the market cap of B&A stood at ₹122.1.
The latest P/E ratio of B&A as of 04-Dec-2025 is 33.08.
The latest P/B ratio of B&A as of 04-Dec-2025 is 1.17.
The 52-week high of B&A is ₹688.9 and the 52-week low is ₹371.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of B&A is ₹139.8 ( Cr.) .

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

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×