Nifty
:
23727.65
Sensex
:
78472.87
-25.80 (-0.11%)
-67.30 (-0.09%)
Nifty
Sensex
:
:
23727.65
78472.87
-25.80 (-0.11%)
-67.30 (-0.09%)

Asian Tea & Exports Ltd.

Trading

Rating :
N/A

BSE: 519532 | NSE: Not Listed

NSE BSE
17.11
23-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  17.42
  •  17.90
  •  17.02
  •  17.42
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13929
  •  2.42
  •  21.00
  •  11.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 34.90
  • 73.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 58.73
  • N/A
  • 0.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.89%
  • 1.91%
  • 29.61%
  • FII
  • DII
  • Others
  • 0%
  • 0.07%
  • 1.52%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.33
  • -29.26
  • -19.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -22.19
  • -48.54
  • -67.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.33
  • 9.99
  • 17.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.48
  • 0.49
  • 0.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.47
  • 11.78
  • 13.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
13.17
8.83
49.15%
12.08
5.28
128.79%
18.56
11.17
66.16%
9.21
5.57
65.35%
Expenses
12.70
9.67
31.33%
11.95
5.17
131.14%
17.97
11.84
51.77%
9.18
6.08
50.99%
EBITDA
0.47
-0.83
-
0.12
0.12
0.00%
0.59
-0.68
-
0.03
-0.51
-
EBIDTM
3.57%
-9.44%
1.02%
2.18%
3.17%
-6.06%
0.28%
-9.10%
Other Income
0.81
1.47
-44.90%
1.03
1.02
0.98%
-0.91
0.85
-
0.99
1.59
-37.74%
Interest
0.63
0.46
36.96%
0.52
0.57
-8.77%
0.57
0.72
-20.83%
0.49
0.73
-32.88%
Depreciation
0.08
0.03
166.67%
0.08
0.03
166.67%
0.15
0.04
275.00%
0.03
0.04
-25.00%
PBT
0.56
0.15
273.33%
0.55
0.54
1.85%
-1.05
-0.59
-
0.50
0.32
56.25%
Tax
0.05
0.01
400.00%
0.01
0.00
0
0.03
-0.04
-
0.00
0.01
-100.00%
PAT
0.51
0.14
264.29%
0.54
0.54
0.00%
-1.08
-0.55
-
0.49
0.30
63.33%
PATM
3.90%
1.63%
4.50%
10.14%
-5.80%
-4.88%
5.35%
5.40%
EPS
0.26
0.07
271.43%
0.27
0.27
0.00%
-0.54
-0.27
-
0.25
0.15
66.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
53.02
41.88
34.03
81.55
118.08
236.42
153.04
10.59
20.12
29.45
30.19
Net Sales Growth
71.86%
23.07%
-58.27%
-30.94%
-50.05%
54.48%
1345.14%
-47.37%
-31.68%
-2.45%
 
Cost Of Goods Sold
50.36
40.15
31.85
76.02
108.46
203.62
132.78
9.07
18.65
28.86
27.89
Gross Profit
2.66
1.74
2.18
5.53
9.63
32.81
20.25
1.51
1.47
0.59
2.30
GP Margin
5.02%
4.15%
6.41%
6.78%
8.16%
13.88%
13.23%
14.26%
7.31%
2.00%
7.62%
Total Expenditure
51.80
42.11
35.51
78.09
116.23
228.78
150.26
10.88
19.76
29.89
29.45
Power & Fuel Cost
-
0.06
0.05
0.04
0.05
0.05
0.03
0.03
0.03
0.04
0.03
% Of Sales
-
0.14%
0.15%
0.05%
0.04%
0.02%
0.02%
0.28%
0.15%
0.14%
0.10%
Employee Cost
-
0.43
0.52
0.43
0.60
0.84
0.52
0.38
0.34
0.39
0.48
% Of Sales
-
1.03%
1.53%
0.53%
0.51%
0.36%
0.34%
3.59%
1.69%
1.32%
1.59%
Manufacturing Exp.
-
0.02
1.00
0.02
3.15
2.72
1.89
0.10
0.01
0.10
0.04
% Of Sales
-
0.05%
2.94%
0.02%
2.67%
1.15%
1.23%
0.94%
0.05%
0.34%
0.13%
General & Admin Exp.
-
0.62
0.83
0.73
0.81
5.16
2.54
0.65
0.36
0.36
0.38
% Of Sales
-
1.48%
2.44%
0.90%
0.69%
2.18%
1.66%
6.14%
1.79%
1.22%
1.26%
Selling & Distn. Exp.
-
0.29
0.94
0.62
2.15
16.28
11.32
0.37
0.26
0.06
0.54
% Of Sales
-
0.69%
2.76%
0.76%
1.82%
6.89%
7.40%
3.49%
1.29%
0.20%
1.79%
Miscellaneous Exp.
-
0.54
0.32
0.23
1.02
0.11
1.17
0.27
0.11
0.09
0.54
% Of Sales
-
1.29%
0.94%
0.28%
0.86%
0.05%
0.76%
2.55%
0.55%
0.31%
0.30%
EBITDA
1.21
-0.23
-1.48
3.46
1.85
7.64
2.78
-0.29
0.36
-0.44
0.74
EBITDA Margin
2.28%
-0.55%
-4.35%
4.24%
1.57%
3.23%
1.82%
-2.74%
1.79%
-1.49%
2.45%
Other Income
1.92
2.69
5.84
3.16
5.80
1.78
1.32
2.05
1.57
1.45
1.79
Interest
2.21
2.09
2.78
3.33
3.47
5.77
2.17
0.57
0.57
0.64
0.89
Depreciation
0.34
0.24
0.15
0.14
0.17
0.19
0.13
0.13
0.16
0.21
0.31
PBT
0.56
0.13
1.43
3.14
4.01
3.47
1.80
1.05
1.20
0.15
1.32
Tax
0.09
0.04
0.00
0.27
0.34
0.69
0.54
0.13
-0.06
0.06
0.09
Tax Rate
16.07%
30.77%
0.00%
8.60%
8.48%
19.88%
30.00%
12.38%
-5.00%
40.00%
6.82%
PAT
0.46
0.10
1.42
2.87
3.67
2.77
1.27
0.92
1.26
0.09
1.23
PAT before Minority Interest
0.46
0.10
1.42
2.87
3.67
2.77
1.27
0.92
1.26
0.09
1.23
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.87%
0.24%
4.17%
3.52%
3.11%
1.17%
0.83%
8.69%
6.26%
0.31%
4.07%
PAT Growth
6.98%
-92.96%
-50.52%
-21.80%
32.49%
118.11%
38.04%
-26.98%
1,300.00%
-92.68%
 
EPS
0.23
0.05
0.71
1.44
1.84
1.39
0.64
0.46
0.63
0.05
0.62

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
60.28
60.32
59.05
41.34
37.84
35.26
34.26
33.56
32.54
31.17
Share Capital
20.00
20.00
20.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
Total Reserves
40.28
40.32
39.05
31.34
27.84
25.26
24.26
23.56
22.54
21.17
Non-Current Liabilities
3.18
3.49
7.85
5.94
3.37
6.22
3.49
3.62
0.01
0.03
Secured Loans
1.96
3.35
7.17
4.86
2.88
3.44
3.50
3.73
0.00
0.03
Unsecured Loans
0.92
0.00
0.00
0.50
0.00
2.17
0.00
0.00
0.00
0.00
Long Term Provisions
0.08
0.07
0.06
0.07
0.07
0.06
0.04
0.04
0.04
0.04
Current Liabilities
30.25
26.87
48.87
34.68
43.97
50.79
7.52
4.77
3.85
9.67
Trade Payables
8.29
0.48
18.11
7.66
12.02
11.96
2.26
1.18
1.76
3.93
Other Current Liabilities
1.91
5.67
2.42
1.07
4.72
8.01
1.24
0.62
0.30
0.13
Short Term Borrowings
19.84
20.53
28.15
25.76
27.03
30.65
3.91
2.87
1.62
5.32
Short Term Provisions
0.19
0.19
0.19
0.19
0.19
0.17
0.11
0.10
0.16
0.30
Total Liabilities
93.71
90.68
115.77
81.96
85.18
92.27
45.27
41.95
36.40
40.87
Net Block
14.07
9.31
9.61
9.79
10.13
10.30
10.52
10.80
11.19
12.00
Gross Block
18.70
13.75
13.73
13.94
13.93
13.75
13.63
13.82
14.38
14.90
Accumulated Depreciation
4.62
4.44
4.13
4.15
3.79
3.46
3.11
3.03
3.19
2.91
Non Current Assets
43.15
38.49
36.79
33.17
29.97
28.95
29.11
27.52
25.66
24.37
Capital Work in Progress
0.22
0.22
0.00
0.00
0.00
0.00
0.01
0.00
0.00
0.00
Non Current Investment
28.16
28.28
25.99
22.66
19.68
18.53
18.17
16.31
14.04
12.21
Long Term Loans & Adv.
0.50
0.50
1.03
0.55
0.00
0.00
0.28
0.28
0.43
0.16
Other Non Current Assets
0.19
0.17
0.16
0.16
0.15
0.13
0.13
0.13
0.00
0.00
Current Assets
50.56
52.20
78.99
48.80
55.21
63.32
16.17
14.43
10.73
16.51
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.28
Inventories
1.78
4.99
9.40
9.48
7.03
30.69
3.68
2.74
4.40
9.10
Sundry Debtors
24.56
17.82
34.90
10.81
13.63
12.26
4.55
3.26
2.35
3.97
Cash & Bank
0.35
2.25
3.32
1.57
0.91
0.24
0.40
1.69
1.43
1.29
Other Current Assets
23.86
0.33
0.24
0.25
33.64
20.13
7.53
6.74
2.56
1.87
Short Term Loans & Adv.
23.27
26.80
31.13
26.69
32.50
19.57
7.37
6.60
2.36
1.74
Net Current Assets
20.31
25.33
30.12
14.11
11.24
12.53
8.65
9.66
6.89
6.84
Total Assets
93.71
90.69
115.78
81.97
85.18
92.27
45.28
41.95
36.39
40.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
5.28
2.58
-8.81
-2.96
31.78
-50.12
-3.25
-9.51
2.83
-0.89
PBT
0.13
1.43
3.14
4.01
3.47
1.80
1.05
1.20
0.15
1.32
Adjustment
0.82
-1.28
0.76
-0.35
3.97
2.75
0.07
-0.61
-0.78
-0.85
Changes in Working Capital
4.61
2.72
-12.39
-6.23
24.85
-54.13
-4.32
-9.82
3.64
-1.21
Cash after chg. in Working capital
5.57
2.87
-8.50
-2.57
32.29
-49.57
-3.20
-9.22
3.01
-0.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.29
-0.29
-0.31
-0.39
-0.51
-0.55
-0.04
-0.29
-0.18
-0.16
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-7.05
11.01
-6.44
5.49
-15.03
17.72
1.68
5.14
1.04
-0.94
Net Fixed Assets
0.27
-0.01
0.20
-0.01
-0.18
-0.11
-0.08
0.47
0.46
-0.01
Net Investments
-0.02
0.02
-1.01
0.00
-0.61
0.00
-0.95
-1.22
0.28
-1.94
Others
-7.30
11.00
-5.63
5.50
-14.24
17.83
2.71
5.89
0.30
1.01
Cash from Financing Activity
-0.12
-14.66
17.01
-1.87
-16.08
32.24
0.28
4.63
-3.73
0.22
Net Cash Inflow / Outflow
-1.90
-1.07
1.75
0.66
0.67
-0.16
-1.29
0.26
0.14
-1.62
Opening Cash & Equivalents
2.25
3.32
1.57
0.91
0.24
0.40
1.69
1.43
1.29
2.90
Closing Cash & Equivalent
0.35
2.25
3.32
1.57
0.91
0.24
0.40
1.69
1.43
1.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
29.01
28.96
28.24
30.58
27.66
32.12
30.91
29.98
28.72
27.09
ROA
0.10%
1.38%
2.90%
4.39%
3.13%
1.84%
2.11%
3.22%
0.23%
2.58%
ROE
0.16%
2.49%
6.03%
9.99%
8.28%
4.01%
3.02%
4.30%
0.32%
4.64%
ROCE
2.68%
4.75%
7.86%
10.99%
13.23%
7.03%
4.30%
5.26%
2.53%
6.96%
Fixed Asset Turnover
2.58
2.48
5.89
8.48
17.08
11.18
0.77
1.43
2.01
2.03
Receivable days
184.65
282.74
102.30
37.77
19.99
20.05
134.65
50.84
39.12
141.49
Inventory Days
29.51
77.15
42.24
25.52
29.12
40.98
110.58
64.75
83.68
88.52
Payable days
39.91
106.53
61.86
33.12
21.49
14.93
56.75
30.12
41.58
121.92
Cash Conversion Cycle
174.26
253.36
82.68
30.17
27.61
46.10
188.49
85.47
81.23
108.09
Total Debt/Equity
0.42
0.44
0.66
0.83
0.87
1.31
0.25
0.23
0.06
0.20
Interest Cover
1.06
1.51
1.94
2.16
1.60
1.83
2.83
3.12
1.24
2.48

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.