Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 21 July, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 519353 | NSE: BANSTEA

Fundamental Analysis of Bansisons Tea Industries Ltd

Basic Stock Data

Last Updated: July 18, 2024, 10:15 pm

Market Cap 2.65 Cr.
Current Price 4.18
High / Low7.00/3.34
Stock P/E
Book Value 9.37
Dividend Yield0.00 %
ROCE2.66 %
ROE2.66 %
Face Value 10.0
PEG Ratio0.00

Data Source: screener.in

Competitors of Bansisons Tea Industries Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Tata Coffee Ltd 6,440 Cr. 345347/23635.8 99.30.87 %9.78 %10.1 % 1.00
Diana Tea Company Ltd 42.5 Cr. 28.335.5/22.7177 45.90.00 %3.27 %0.35 % 5.00
The Grob Tea Co Ltd 111 Cr. 9521,087/746 6770.21 %1.35 %0.01 % 10.0
Rossell India Ltd 2,132 Cr. 566665/342159 78.80.05 %6.43 %4.59 % 2.00
Asian Tea & Exports Ltd 31.1 Cr. 15.521.0/10.7311 30.10.00 %2.61 %0.17 % 10.0
Industry Average8,978.17 Cr353.3258.53229.580.33%7.40%12.30%6.86

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales0.040.040.040.040.040.040.000.040.040.000.000.000.00
Expenses0.030.020.100.010.040.050.020.020.070.050.060.010.02
Operating Profit0.010.02-0.060.030.00-0.01-0.020.02-0.03-0.05-0.06-0.01-0.02
OPM %25.00%50.00%-150.00%75.00%0.00%-25.00%50.00%-75.00%
Other Income0.030.000.000.000.040.000.040.010.000.000.000.000.00
Interest0.000.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation0.000.000.010.010.000.000.000.000.000.000.000.000.02
Profit before tax0.040.02-0.070.020.04-0.010.020.03-0.03-0.05-0.06-0.01-0.04
Tax %25.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%-66.67%0.00%0.00%0.00%0.00%
Net Profit0.040.01-0.060.020.03-0.020.020.02-0.05-0.05-0.06-0.01-0.04
EPS in Rs0.060.02-0.090.030.05-0.030.030.03-0.08-0.08-0.09-0.02-0.06

Last Updated: July 10, 2024, 9:53 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: July 10, 2024, 9:53 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales0.961.271.431.051.501.731.720.150.150.150.150.00
Expenses0.821.221.351.001.411.731.820.150.090.170.110.14
Operating Profit0.140.050.080.050.090.00-0.100.000.06-0.020.04-0.14
OPM %14.58%3.94%5.59%4.76%6.00%0.00%-5.81%0.00%40.00%-13.33%26.67%
Other Income-0.110.001.050.000.000.000.000.000.050.040.010.00
Interest0.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation0.020.020.060.040.040.030.020.020.020.020.020.02
Profit before tax0.010.031.070.010.05-0.03-0.12-0.020.090.000.03-0.16
Tax %0.00%0.00%0.93%100.00%60.00%-33.33%0.00%0.00%11.11%0.00%66.67%0.00%
Net Profit0.010.031.060.010.02-0.04-0.13-0.020.080.000.01-0.16
EPS in Rs0.020.051.670.020.03-0.06-0.21-0.030.130.000.02-0.25
Dividend Payout %0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222023-2024
YoY Net Profit Growth (%)200.00%3433.33%-99.06%100.00%-300.00%-225.00%84.62%500.00%-100.00%-1700.00%
Change in YoY Net Profit Growth (%)0.00%3233.33%-3532.39%199.06%-400.00%75.00%309.62%415.38%-600.00%-1600.00%

Growth

Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-100%
Compounded Profit Growth
10 Years:%
5 Years:-5%
3 Years:%
TTM:-1700%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:7%
1 Year:-45%
Return on Equity
10 Years:0%
5 Years:0%
3 Years:-1%
Last Year:-3%

Last Updated: July 16, 2024, 4:44 pm

Balance Sheet

Last Updated: July 10, 2024, 9:53 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital6.206.206.206.206.206.206.206.206.206.206.206.20
Reserves-1.02-0.99-0.06-0.04-0.02-0.06-0.19-0.20-0.13-0.12-0.11-0.27
Borrowings0.000.000.000.000.000.000.000.000.000.000.000.00
Other Liabilities0.220.210.100.220.420.380.180.080.150.130.160.19
Total Liabilities5.405.426.246.386.606.526.196.086.226.216.256.12
Fixed Assets4.734.724.694.835.014.985.035.135.115.105.085.06
CWIP0.000.000.090.200.000.000.000.000.000.000.000.00
Investments0.000.000.000.000.000.000.000.000.000.000.000.00
Other Assets0.670.701.461.351.591.541.160.951.111.111.171.06
Total Assets5.405.426.246.386.606.526.196.086.226.216.256.12

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 0.020.021.020.25-0.27-0.04-0.090.01-0.02-0.060.14-0.14
Cash from Investing Activity 0.000.00-0.39-0.29-0.020.00-0.07-0.120.050.030.010.00
Cash from Financing Activity 0.000.000.000.000.000.000.000.000.000.000.000.00
Net Cash Flow0.020.020.63-0.04-0.28-0.04-0.16-0.110.03-0.030.14-0.14

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow0.140.050.080.050.090.00-0.100.000.06-0.020.04-0.14

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 Days174.90135.08117.41184.2480.3050.6431.83170.33146.00194.67340.67
Inventory Days0.000.000.000.0016.8564.410.00
Days Payable168.46257.65
Cash Conversion Cycle174.90135.08117.41184.24-71.32-142.6031.83170.33146.00194.67340.67
Working Capital Days87.4574.7291.89107.76-17.03-8.44-6.37-48.67121.67146.00219.00
ROCE %2.32%0.58%0.88%0.16%0.81%-0.49%-1.98%-0.33%1.49%0.00%0.49%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters23.15%23.15%23.15%23.15%23.15%23.15%23.15%23.15%23.15%23.15%23.15%23.15%
Public76.85%76.85%76.85%76.85%76.85%76.83%76.84%76.84%76.84%76.85%76.85%76.85%
No. of Shareholders28,08728,08128,04428,03828,02528,01427,97327,95027,94327,97127,97127,952

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)0.010.010.13-0.02-0.20
Diluted EPS (Rs.)0.010.010.13-0.02-0.20
Cash EPS (Rs.)0.040.030.150.00-0.16
Book Value[Excl.RevalReserv]/Share (Rs.)9.829.809.809.679.70
Book Value[Incl.RevalReserv]/Share (Rs.)9.829.809.809.679.70
Revenue From Operations / Share (Rs.)0.240.240.240.242.77
PBDIT / Share (Rs.)0.080.030.180.00-0.16
PBIT / Share (Rs.)0.050.010.14-0.02-0.20
PBT / Share (Rs.)0.050.010.14-0.02-0.20
Net Profit / Share (Rs.)0.010.010.12-0.02-0.20
PBDIT Margin (%)34.4316.0175.171.26-6.02
PBIT Margin (%)21.782.6761.91-11.97-7.45
PBT Margin (%)21.782.6761.91-11.97-7.45
Net Profit Margin (%)7.712.2552.57-11.91-7.48
Return on Networth / Equity (%)0.190.051.29-0.29-2.14
Return on Capital Employeed (%)0.520.061.52-0.29-2.13
Return On Assets (%)0.180.051.26-0.29-2.07
Asset Turnover Ratio (%)0.020.020.020.020.27
Current Ratio (X)6.664.361.151.471.82
Quick Ratio (X)6.664.361.151.471.80
Inventory Turnover Ratio (X)0.000.000.002.009.83
Enterprise Value (Cr.)5.792.823.124.765.15
EV / Net Operating Revenue (X)38.6018.7820.7731.753.00
EV / EBITDA (X)112.11117.3127.632516.04-49.69
MarketCap / Net Operating Revenue (X)40.0819.3021.4832.233.10
Price / BV (X)0.980.470.530.800.88
Price / Net Operating Revenue (X)40.0819.3021.4932.233.10
EarningsYield0.000.000.020.00-0.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 3.81

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.

Overvalued: 8.77% compared to the current price 4.18

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

Intrinsic Value: 3.66

Calculation basis:

  • Fair 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 fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Overvalued: 12.33% compared to the current price 4.18

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

Last 5 Year EPS CAGR: -3.90%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock is trading at a low valuation with an average P/B ratio of 0.00 and average Dividend Yield of 13.39%.
  2. The company has shown consistent growth in sales (0.86 cr) and profit (0.08 cr) over the years.
  1. The stock has a low average ROCE of 0.33%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 64.00, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 106.77, which may not be favorable.
  4. The company has higher borrowings (0.00) compared to reserves (-0.27), which may suggest financial risk.

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 Bansisons Tea Industries Ltd:
    1. Net Profit Margin: 7.71%
      • 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: 0.52% (Industry Average ROCE: %)
      • 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%: 0.19% (Industry Average ROE: %)
      • 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): N/A
      • 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: 6.66
      • 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: (Industry average Stock P/E: )
      • 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: N/A
      • 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

Bansisons Tea Industries Ltd. is a Public Limited Listed company incorporated on 08/09/1987 and has its registered office in the State of West Bengal, India. Company’s Corporate Identification Number(CIN) is L15520WB1987PLC042982 and registration number is 042982. Currently Company is involved in the business activities of Growing of beverage crops. Company’s Total Operating Revenue is Rs. 0.15 Cr. and Equity Capital is Rs. 6.20 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Plantations - Tea & Coffee264, M G Road, Siliguri West Bengal 734005bansisonstea@gmail.com
http://www.bansisontea.in
Management
NamePosition Held
Mr. Sandeep AgarwalWhole Time Director
Mrs. Mamy GhoshDirector
Mr. Amit MritukaDirector

FAQ

What is the latest fair value of Bansisons Tea Industries Ltd?

The latest fair value of Bansisons Tea Industries Ltd is ₹3.81.

What is the Market Cap of Bansisons Tea Industries Ltd?

The Market Cap of Bansisons Tea Industries Ltd is 2.65 Cr..

What is the current Stock Price of Bansisons Tea Industries Ltd as on 21 July 2024?

The current stock price of Bansisons Tea Industries Ltd as on 21 July 2024 is 4.18.

What is the High / Low of Bansisons Tea Industries Ltd stocks in FY 2024?

In FY 2024, the High / Low of Bansisons Tea Industries Ltd stocks is 7.00/3.34.

What is the Stock P/E of Bansisons Tea Industries Ltd?

The Stock P/E of Bansisons Tea Industries Ltd is .

What is the Book Value of Bansisons Tea Industries Ltd?

The Book Value of Bansisons Tea Industries Ltd is 9.37.

What is the Dividend Yield of Bansisons Tea Industries Ltd?

The Dividend Yield of Bansisons Tea Industries Ltd is 0.00 %.

What is the ROCE of Bansisons Tea Industries Ltd?

The ROCE of Bansisons Tea Industries Ltd is 2.66 %.

What is the ROE of Bansisons Tea Industries Ltd?

The ROE of Bansisons Tea Industries Ltd is 2.66 %.

What is the Face Value of Bansisons Tea Industries Ltd?

The Face Value of Bansisons Tea Industries Ltd is 10.0.

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 Bansisons Tea Industries 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