Bansisons Tea Industries Ltd - Stock Valuation and Financial Performance

BSE: 519353 | NSE: | Tea/Coffee | Small Cap

Bansisons Tea Share Price

4.07 0.00 0.00%
as on 16-Apr'24 16:01

DeciZen - make an informed investing decision on Bansisons Tea

M-Cap below 100cr DeciZen not available

Bansisons Tea Industries stock performance -

mw4me loader
P/E Ratio (SA):
222.67
Market Cap:
2.6 Cr.
52-wk low:
3.3
52-wk high:
9.3

Is Bansisons Tea Industries Ltd an attractive stock to invest in?

1. Is Bansisons Tea Industries Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Bansisons Tea Industries Ltd is a below average quality company.

2. Is Bansisons Tea Industries Ltd undervalued or overvalued?

The key valuation ratios of Bansisons Tea Industries Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Bansisons Tea Industries Ltd a good buy now?

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

10 Year X-Ray of Bansisons Tea:

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.
Bansisons Tea Industries Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 0.7%6.2%0.2%0.4%-0.6%-2.1%-0.3%1.3%0.1%0.2%-
Value Creation
Index
-1.0-0.6-1.0-1.0-1.0-1.2-1.0-0.9-1.0-1.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1.31.51.11.51.71.70.20.20.20.20
Sales YoY Gr.-15.8%-28.6%42.9%15.3%-0.6%-91.3%0%0%0%-
Adj EPS 0.10.600-0.1-0.2-00.1000
YoY Gr.-833.3%-96.4%100%-250%NANANA-92.3%100%-
BVPS (₹) 8.49.99.9109.99.79.79.89.89.89.7
Adj Net
Profit
00.4000-0.100.1000
Cash Flow from Ops. 010.3-0.3-0.4-0.100-0.10.1-
Debt/CF from Ops. 0000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -21.1%-38.7%0%0%
Adj EPS -11.5%NANA100%
BVPS1.8%-0.2%0.5%0.2%
Share Price - -13.9% -7.8% -56.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
0.76.20.20.4-0.6-2.1-0.31.30.10.20.2
Op. Profit
Mgn %
4.25.85.15.9-0-63.839.9-10.230NAN
Net Profit
Mgn %
2.723.91.11.6-2.2-7.5-11.952.62.37.78.4
Debt to
Equity
0000000000-
Working Cap
Days
1701692512312542312,2722,2962,4832,4060
Cash Conv.
Cycle
787913252-1-1-320661742690

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 0.20%

Sales growth has been subdued in last 3 years 0.00%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at -25.00%

Latest Financials - Bansisons Tea Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 0.2 -
BVPS (₹.) 9.7 -
Reserves (₹ Cr.) - -
P/BV 0.42 -
PE 222.67 -
From the Market
52 Week Low / High (₹) 3.34 / 9.30
All Time Low / High (₹) 1.05 / 20.00
Market Cap (₹ Cr.) 2.6
Equity (₹ Cr.) 6.3
Face Value (₹) 10
Industry PE 91.8

Management X-Ray of Bansisons Tea:

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Bansisons Tea

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales1.271.471.051.501.731.720.150.150.150.15
Operating Expenses 1.211.3811.411.731.820.140.090.170.10
Manufacturing Costs0.320.220.180.340.380.530000
Material Costs0.460.680.180.390.510.310000
Employee Cost 0.330.330.510.550.660.810.030.030.050.04
Other Costs 0.110.150.120.130.180.170.110.060.120.06
Operating Profit 0.050.090.050.090-0.100.010.06-0.020.05
Operating Profit Margin (%) 4.2%5.8%5.1%5.9%0.0%-6.0%3.8%39.9%-10.2%30.0%
Other Income 01.13000000.050.040.01
Interest 0000000000
Depreciation 0.020.060.040.040.030.020.020.020.020.02
Exceptional Items 0-0.0800000000
Profit Before Tax 0.041.070.020.05-0.03-0.13-0.020.0900.03
Tax 00.010.010.030.01000.0100.02
Profit After Tax 0.031.060.010.02-0.04-0.13-0.020.0800.01
PAT Margin (%) 2.7%72.5%1.1%1.6%-2.2%-7.5%-11.9%52.6%2.3%7.7%
Adjusted EPS (₹)0.11.70.00.0-0.1-0.20.00.10.00.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 5.216.146.156.186.146.015.996.076.076.09
Share Capital 6.206.206.206.206.206.206.206.206.206.20
Reserves -0.99-0.06-0.04-0.02-0.06-0.19-0.20-0.13-0.12-0.11
Minority Interest0000000000
Debt0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Trade Payables0.190.100.120.300.360.130.03000
Others Liabilities 0.020.010.110.120.020.050.070.150.140.16
Total Liabilities 5.426.256.396.606.526.196.096.226.226.24

Fixed Assets

Gross Block5.145.175.345.565.565.645.765.765.775.77
Accumulated Depreciation0.420.480.510.550.580.610.630.650.670.69
Net Fixed Assets4.724.694.835.014.985.035.135.115.105.08
CWIP 00.090.200000000
Investments 0000000000
Inventories0000.030.0900000
Trade Receivables0.470.460.530.330.240.150.070.060.080.14
Cash Equivalents 0.100.710.660.380.340.180.070.110.080.22
Others Assets0.120.300.150.850.860.830.820.940.960.80
Total Assets 5.426.256.396.606.526.196.096.226.226.24

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 0.021.020.25-0.27-0.36-0.090.01-0.02-0.060.14
PBT 0.041.150.020.05-0.03-0.13-0.020.0900.03
Adjustment 0.020.060.040.040.030.020.02-0.03-0.020.01
Changes in Working Capital -0.03-0.270.2-0.33-0.330.020.01-0.06-0.040.11
Tax Paid 0-0.01-0.01-0.03-0.0300-0.010-0.02
Cash Flow From Investing Activity -0.01-1.74-0.35-0.11-0.11-0.07-0.190.050.030.01
Capex -0.01-1.74-0.35-0.11-0.11-0.07-0.190-0.010
Net Investments 0000000000
Others 00000000.050.040.01
Cash Flow From Financing Activity 01.330.060.090.18-0.040.07000
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid 0000000000
Others 01.330.060.090.18-0.040.07000
Net Cash Flow 0.020.61-0.04-0.28-0.28-0.20-0.110.03-0.030.14
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)0.6618.730.20.38-0.62-2.12-0.31.310.060.19
ROCE (%)0.6918.860.290.79-0.52-2.11-0.241.540.070.54
Asset Turnover Ratio0.230.250.170.230.260.270.020.020.020.02
PAT to CFO Conversion(x)0.670.9625-13.5N/AN/AN/A-0.25N/A14
Working Capital Days
Receivable Days1331161731056041259159174269
Inventory Days111413100000
Payable Days141762172012352890000

Bansisons Tea Industries Ltd Stock News

Bansisons Tea Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Bansisons Tea on 16-Apr-2024 16:01 is ₹4.07.
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 16-Apr-2024 16:01 the market cap of Bansisons Tea stood at ₹2.58.
The latest P/E ratio of Bansisons Tea as of 16-Apr-2024 16:01 is 222.7.
The latest P/B ratio of Bansisons Tea as of 16-Apr-2024 16:01 is 0.42.
The 52-week high of Bansisons Tea is ₹9.30 and the 52-week low is ₹3.34.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Bansisons Tea is ₹0.15 ( Cr.) .

About Bansisons Tea Industries Ltd

The company was incorporated as a private limited company on September 08, 1987 under the Companies Act, 1956 under the name and style of Bansisons Beverages Private Limited (BANSTEA) and subsequently was converted into a Public Limited Company on May 19, 1992, and the name was changed to Essels Tea Exports Limited and was converted into a public limited company on May 19, 1992.

Bansisons Tea Industries has long experience in the processing and trading of tea. By products there from tonics, vitamin-beverages, flavoured drinks, nectors, punch, vinegar, acetic acid, glucose, porter, malts, hops, carbonic acid gas, mustard, pickles, sauces and all or any other community and things which may be conveniently used or manufactured in conjunction with any of the above business to carry on the business as manufacturers, purchasers, sellers or otherwise dealers of jars, masks, corks, bottles, crates and other packaging material used in the industry.

The main promoters of the company are S. L. Agarwalla and S. K. Agarwala who belong to the Agarwal family of Siliguri. Family members own a Tea Garden named Kusum Tea in East Dinajpur District of West Bengal which is about four years old. Apart from the traditional tea business the family has got business interests in Hoteliering, Travel Agency and Government Contract Works.

The company in the year 2002 informed that due to unavoidable circumstances the company has declared a lock out in its tea processing centre namely Fatapukur Tea Processing and Fatapukur Tea Estate from February 08, 2002.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.