Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 17 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 526173 | NSE: ANDREWYU

Andrew Yule & Company Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 14, 2024, 4:12 pm

Market Cap 1,859 Cr.
Current Price 38.0
High / Low68.9/29.2
Stock P/E
Book Value 7.35
Dividend Yield0.00 %
ROCE12.3 %
ROE12.9 %
Face Value 2.00
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Andrew Yule & Company Ltd

Competitors of Andrew Yule & Company Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Goodricke Group Ltd 648 Cr. 300357/159 1450.00 %14.8 %25.0 % 10.0
Diana Tea Company Ltd 59.3 Cr. 39.553.8/23.5 48.90.00 %3.15 %0.32 % 5.00
Bengal Tea & Fabrics Ltd 154 Cr. 171227/79.6 1220.59 %1.98 %2.13 % 10.0
Bansisons Tea Industries Ltd 4.34 Cr. 6.868.90/3.34 9.350.00 %2.66 %2.66 % 10.0
B&A Ltd 167 Cr. 539734/29712.1 4960.00 %8.52 %5.55 % 10.0
Industry Average8,651.20 Cr437.9728.68254.140.30%8.63%12.47%6.84

All Competitor Stocks of Andrew Yule & Company Ltd

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales46.11124.20181.8462.2556.85116.07119.9881.1458.5887.9986.7276.5755.53
Expenses51.59112.25185.5373.4774.5194.13114.1897.5579.39100.16108.03111.7167.29
Operating Profit-5.4811.95-3.69-11.22-17.6621.945.80-16.41-20.81-12.17-21.31-35.14-11.76
OPM %-11.88%9.62%-2.03%-18.02%-31.06%18.90%4.83%-20.22%-35.52%-13.83%-24.57%-45.89%-21.18%
Other Income2.9921.161.937.913.1810.868.689.0310.017.5811.678.815.24
Interest1.992.962.500.522.252.122.762.863.253.184.314.764.62
Depreciation1.651.611.291.911.271.771.441.971.901.461.392.201.52
Profit before tax-6.1328.54-5.55-5.74-18.0028.9110.28-12.21-15.95-9.23-15.34-33.29-12.66
Tax %0.00%0.00%0.00%210.45%0.00%12.80%54.96%-12.61%0.00%-21.34%-13.75%-16.49%-2.45%
Net Profit-0.2318.43-6.65-16.89-9.4420.956.99-5.86-7.51-5.27-12.48-22.21-2.67
EPS in Rs-0.000.38-0.14-0.35-0.190.430.14-0.12-0.15-0.11-0.26-0.45-0.05

Last Updated: November 6, 2024, 7:20 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales320382372385421367312299330414374310307
Expenses300350386381409362330336332423380399387
Operating Profit2032-144126-19-37-2-8-6-89-80
OPM %6%8%-4%1%3%2%-6%-12%-0%-2%-2%-29%-26%
Other Income11114622422840293134323833
Interest12121110976888101617
Depreciation5577777776677
Profit before tax1426141038207-2314119-74-71
Tax %19%12%7%11%16%32%24%-5%-46%109%87%-13%
Net Profit2435462145226-2235-513-47-43
EPS in Rs0.751.081.380.630.930.460.11-0.440.72-0.110.26-0.97-0.87
Dividend Payout %0%0%7%0%11%9%0%0%0%0%3%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)45.83%31.43%-54.35%114.29%-51.11%-72.73%-466.67%259.09%-114.29%360.00%-461.54%
Change in YoY Net Profit Growth (%)0.00%-14.40%-85.78%168.63%-165.40%-21.62%-393.94%725.76%-373.38%474.29%-821.54%

Andrew Yule & Company Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:-2%
5 Years:0%
3 Years:-2%
TTM:-11%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-109%
Stock Price CAGR
10 Years:3%
5 Years:21%
3 Years:18%
1 Year:18%
Return on Equity
10 Years:3%
5 Years:-2%
3 Years:-4%
Last Year:-13%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 5:53 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital65656767989898989898989898
Reserves162239278299238257253245281276287242262
Borrowings140949888412853817067100114119
Other Liabilities177178189187212187187179187197257257278
Total Liabilities544576631641589570591602636638742711757
Fixed Assets17718118318681858794103112142162160
CWIP5651183759777582948892
Investments8597131143169179179202203197201219231
Other Assets277292313311321270265228255247305242274
Total Assets544576631641589570591602636638742711757

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +2024249620-16-14-15-635423
Cash from Investing Activity +-7-144912-7-1-282723-29-21
Cash from Financing Activity +-17-10-30-21-19-131825-84-8-12
Net Cash Flow-50-1-3-001-174-3618-11

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-120.00-62.00-112.00-84.00-29.00-22.00-72.00-118.00-72.00-75.00-106.00-203.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days113961071031037979627070115118
Inventory Days140131104132106156203201185193155109
Days Payable273301250281223212227223252231304246
Cash Conversion Cycle-20-74-40-46-15235540232-33-19
Working Capital Days-49151545293612234339-24
ROCE %7%10%6%4%7%7%2%-4%5%9%4%-12%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters89.25%89.25%89.25%89.25%89.25%89.25%89.25%89.25%89.25%89.25%89.25%89.25%
FIIs0.00%0.03%0.07%0.05%0.02%0.02%0.02%0.03%0.03%0.00%0.00%0.00%
DIIs2.21%2.20%2.21%0.01%0.00%0.02%0.00%0.00%0.00%2.20%2.20%2.20%
Government0.00%0.00%0.00%2.20%2.20%2.20%2.20%2.20%2.20%0.00%0.00%0.00%
Public8.55%8.52%8.48%8.49%8.53%8.52%8.54%8.53%8.52%8.56%8.55%8.55%
No. of Shareholders40,58841,71041,58340,15939,59937,89137,20636,86438,27236,79638,34239,974

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue2.002.002.002.002.00
Basic EPS (Rs.)-0.970.26-0.110.72-0.44
Diluted EPS (Rs.)-0.970.26-0.110.72-0.44
Cash EPS (Rs.)-1.170.150.110.55-0.30
Book Value[Excl.RevalReserv]/Share (Rs.)6.947.877.657.747.01
Book Value[Incl.RevalReserv]/Share (Rs.)6.947.877.657.747.01
Revenue From Operations / Share (Rs.)6.347.658.476.766.12
PBDIT / Share (Rs.)-1.040.510.980.60-0.12
PBIT / Share (Rs.)-1.180.380.850.46-0.26
PBT / Share (Rs.)-1.500.180.220.30-0.43
Net Profit / Share (Rs.)-1.310.02-0.010.41-0.44
NP After MI And SOA / Share (Rs.)-0.970.25-0.100.71-0.44
PBDIT Margin (%)-16.376.7911.628.91-2.08
PBIT Margin (%)-18.625.0710.066.89-4.28
PBT Margin (%)-23.622.392.674.44-7.10
Net Profit Margin (%)-20.730.31-0.236.18-7.24
NP After MI And SOA Margin (%)-15.323.38-1.2810.63-7.24
Return on Networth / Equity (%)-13.993.28-1.429.27-6.32
Return on Capital Employeed (%)-14.424.189.575.42-3.32
Return On Assets (%)-6.681.70-0.835.52-3.60
Long Term Debt / Equity (X)0.010.010.010.000.00
Total Debt / Equity (X)0.330.250.170.180.23
Asset Turnover Ratio (%)0.420.630.760.620.58
Current Ratio (X)0.700.981.111.090.97
Quick Ratio (X)0.590.800.860.870.75
Inventory Turnover Ratio (X)2.362.571.991.881.73
Interest Coverage Ratio (X)-3.272.546.043.64-0.73
Interest Coverage Ratio (Post Tax) (X)-3.111.123.723.62-1.39
Enterprise Value (Cr.)1776.011039.441022.55967.67393.45
EV / Net Operating Revenue (X)5.732.782.472.931.32
EV / EBITDA (X)-35.0040.9021.2332.85-63.12
MarketCap / Net Operating Revenue (X)5.492.642.382.921.26
Price / BV (X)5.012.572.642.551.10
Price / Net Operating Revenue (X)5.492.642.382.921.26
EarningsYield-0.020.01-0.010.03-0.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Andrew Yule & Company Ltd as of November 17, 2024 is: 14.51

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 17, 2024, Andrew Yule & Company Ltd is Overvalued by 61.82% compared to the current share price 38.00

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of Andrew Yule & Company Ltd as of November 17, 2024 is: 12.00

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 17, 2024, Andrew Yule & Company Ltd is Overvalued by 68.42% compared to the current share price 38.00

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: -17.33%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of 14.58, which is a positive sign.
  2. The stock has a low average Cash Conversion Cycle of -7.92, which is a positive sign.
  3. The company has higher reserves (255.31 cr) compared to borrowings (84.08 cr), indicating strong financial stability.
  1. The stock has a low average ROCE of 3.75%, which may not be favorable.
  2. The company has not shown consistent growth in sales (353.31) and profit (-0.38).

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Andrew Yule & Company Ltd:
    1. Net Profit Margin: -20.73%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: -14.42% (Industry Average ROCE: 8.63%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: -13.99% (Industry Average ROE: 12.47%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): -3.11
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.59
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 0 (Industry average Stock P/E: 16.61)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.33
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Andrew Yule & Company Ltd. is a Public Limited Listed company incorporated on 26/05/1919 and has its registered office in the State of West Bengal, India. Company’s Corporate Identification Number(CIN) is L63090WB1919GOI003229 and registration number is 003229. Currently Company is involved in the business activities of Growing of tea. Company’s Total Operating Revenue is Rs. 414.39 Cr. and Equity Capital is Rs. 97.79 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Plantations - Tea & CoffeeYule House, Kolkata West Bengal 700001com.sec@andrewyule.com
http://www.andrewyule.com
Management
NamePosition Held
Mr. Ananta Mohan SinghChairman & Managing Director
Mr. Rajinder Singh MankuDirector - Planning
Mr. Sanjay VermaDirector - Finance
Mr. Om Prakash MittalInd. Non-Executive Director
Mr. Sunder Pal SinghInd. Non-Executive Director
Ms. Namita DeviInd. Non-Executive Director
Mr. Vijay MittalNominee Director
Mr. Aditya Kumar GhoshNominee Director

FAQ

What is the latest intrinsic value of Andrew Yule & Company Ltd?

The latest intrinsic value of Andrew Yule & Company Ltd as on 17 November 2024 is ₹14.51, which is 61.82% lower than the current market price of ₹38.00.

What is the Market Cap of Andrew Yule & Company Ltd?

The Market Cap of Andrew Yule & Company Ltd is 1,859 Cr..

What is the current Stock Price of Andrew Yule & Company Ltd as on 17 November 2024?

The current stock price of Andrew Yule & Company Ltd as on 17 November 2024 is ₹38.0.

What is the High / Low of Andrew Yule & Company Ltd stocks in FY 2024?

In FY 2024, the High / Low of Andrew Yule & Company Ltd stocks is 68.9/29.2.

What is the Stock P/E of Andrew Yule & Company Ltd?

The Stock P/E of Andrew Yule & Company Ltd is .

What is the Book Value of Andrew Yule & Company Ltd?

The Book Value of Andrew Yule & Company Ltd is 7.35.

What is the Dividend Yield of Andrew Yule & Company Ltd?

The Dividend Yield of Andrew Yule & Company Ltd is 0.00 %.

What is the ROCE of Andrew Yule & Company Ltd?

The ROCE of Andrew Yule & Company Ltd is 12.3 %.

What is the ROE of Andrew Yule & Company Ltd?

The ROE of Andrew Yule & Company Ltd is 12.9 %.

What is the Face Value of Andrew Yule & Company Ltd?

The Face Value of Andrew Yule & Company Ltd is 2.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Andrew Yule & Company Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE