Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Tea/Coffee

Rating :
N/A

BSE: 501425 | NSE: BBTC

2053.55
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2074.00
  •  2080.00
  •  2036.65
  •  2060.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  95754
  •  1969.28
  •  2975.00
  •  1259.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,369.02
  • 14.95
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,054.75
  • 0.05%
  • 3.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.05%
  • 0.77%
  • 11.73%
  • FII
  • DII
  • Others
  • 9.48%
  • 0.78%
  • 3.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.64
  • 7.55
  • 5.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.75
  • 12.14
  • 7.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.77
  • 8.09
  • 130.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.14
  • 14.00
  • 14.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.08
  • 1.68
  • 1.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.42
  • 3.67
  • 3.43

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
4,760.84
4,523.93
5.24%
4,333.43
4,086.62
6.04%
4,161.69
4,108.16
1.30%
4,336.73
4,280.20
1.32%
Expenses
4,036.77
3,664.68
10.15%
3,597.68
3,407.83
5.57%
3,398.87
3,318.00
2.44%
3,537.65
3,477.48
1.73%
EBITDA
724.08
859.25
-15.73%
735.75
678.79
8.39%
762.82
790.16
-3.46%
799.08
802.72
-0.45%
EBIDTM
15.21%
18.99%
16.98%
16.61%
18.33%
19.23%
18.43%
18.75%
Other Income
76.25
119.57
-36.23%
69.87
148.70
-53.01%
75.73
97.51
-22.34%
53.75
105.92
-49.25%
Interest
37.30
154.56
-75.87%
31.13
127.42
-75.57%
28.94
113.36
-74.47%
52.89
110.47
-52.12%
Depreciation
79.52
74.70
6.45%
77.09
73.72
4.57%
83.72
68.68
21.90%
81.22
61.10
32.93%
PBT
682.19
697.14
-2.14%
649.37
576.12
12.71%
725.90
-1,160.03
-
715.82
1,112.66
-35.67%
Tax
278.72
212.59
31.11%
184.84
167.01
10.68%
206.79
297.26
-30.43%
203.26
217.49
-6.54%
PAT
403.48
484.55
-16.73%
464.53
409.11
13.55%
519.11
-1,457.29
-
512.56
895.17
-42.74%
PATM
8.47%
10.71%
10.72%
10.01%
12.47%
-35.47%
11.82%
20.91%
EPS
36.22
17.48
107.21%
31.86
-22.37
-
37.50
-230.44
-
65.42
22.59
189.60%

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
17,592.69
17,108.97
16,622.92
14,507.25
13,396.18
11,889.34
11,423.20
10,237.91
9,434.11
8,761.80
8,196.71
Net Sales Growth
3.49%
2.92%
14.58%
8.29%
12.67%
4.08%
11.58%
8.52%
7.67%
6.89%
 
Cost Of Goods Sold
9,930.95
9,658.99
9,752.08
8,919.50
7,728.02
7,060.00
6,705.90
6,234.77
5,756.37
5,170.25
4,825.98
Gross Profit
7,661.74
7,449.98
6,870.83
5,587.75
5,668.15
4,829.34
4,717.30
4,003.14
3,677.74
3,591.55
3,370.73
GP Margin
43.55%
43.54%
41.33%
38.52%
42.31%
40.62%
41.30%
39.10%
38.98%
40.99%
41.12%
Total Expenditure
14,570.97
14,008.68
13,838.58
12,296.61
10,981.74
10,140.85
9,740.65
8,799.64
8,173.30
7,558.03
7,341.85
Power & Fuel Cost
-
340.39
284.49
229.04
190.84
187.63
187.45
138.81
116.53
109.58
123.21
% Of Sales
-
1.99%
1.71%
1.58%
1.42%
1.58%
1.64%
1.36%
1.24%
1.25%
1.50%
Employee Cost
-
832.78
770.90
642.78
628.77
615.42
575.39
530.53
464.24
455.30
385.10
% Of Sales
-
4.87%
4.64%
4.43%
4.69%
5.18%
5.04%
5.18%
4.92%
5.20%
4.70%
Manufacturing Exp.
-
910.46
927.16
770.89
697.26
637.77
653.74
517.42
544.02
549.48
594.51
% Of Sales
-
5.32%
5.58%
5.31%
5.20%
5.36%
5.72%
5.05%
5.77%
6.27%
7.25%
General & Admin Exp.
-
871.94
144.49
102.44
95.30
70.06
80.35
79.53
110.07
92.25
71.25
% Of Sales
-
5.10%
0.87%
0.71%
0.71%
0.59%
0.70%
0.78%
1.17%
1.05%
0.87%
Selling & Distn. Exp.
-
701.64
1,372.71
1,137.94
1,116.59
1,086.90
1,070.74
914.25
849.37
884.44
1,097.54
% Of Sales
-
4.10%
8.26%
7.84%
8.34%
9.14%
9.37%
8.93%
9.00%
10.09%
13.39%
Miscellaneous Exp.
-
692.48
586.75
494.00
524.95
483.06
467.08
384.33
332.69
296.73
1,097.54
% Of Sales
-
4.05%
3.53%
3.41%
3.92%
4.06%
4.09%
3.75%
3.53%
3.39%
2.98%
EBITDA
3,021.73
3,100.29
2,784.34
2,210.64
2,414.44
1,748.49
1,682.55
1,438.27
1,260.81
1,203.77
854.86
EBITDA Margin
17.18%
18.12%
16.75%
15.24%
18.02%
14.71%
14.73%
14.05%
13.36%
13.74%
10.43%
Other Income
275.60
397.75
470.71
366.85
338.77
327.12
225.16
200.98
195.15
160.38
155.50
Interest
150.26
364.16
425.25
252.16
150.80
123.86
60.37
55.05
43.42
43.95
40.66
Depreciation
321.55
313.36
239.28
212.59
212.71
199.97
172.50
153.49
130.84
125.87
155.00
PBT
2,773.28
2,820.52
2,590.52
2,112.74
2,389.69
1,751.78
1,674.85
1,430.71
1,281.71
1,194.33
814.70
Tax
873.61
789.65
814.21
705.52
846.53
587.26
651.67
539.02
423.50
402.57
264.96
Tax Rate
31.50%
29.08%
73.99%
33.23%
35.43%
33.85%
38.91%
37.68%
33.04%
33.71%
27.58%
PAT
1,899.68
686.64
-1,914.08
55.86
634.33
465.44
454.65
396.44
421.51
386.01
356.66
PAT before Minority Interest
848.37
1,739.40
-771.72
801.10
1,542.55
1,147.51
1,023.17
891.69
858.21
791.76
695.79
Minority Interest
-1,051.31
-1,052.76
-1,142.36
-745.24
-908.22
-682.07
-568.52
-495.25
-436.70
-405.75
-339.13
PAT Margin
10.80%
4.01%
-11.51%
0.39%
4.74%
3.91%
3.98%
3.87%
4.47%
4.41%
4.35%
PAT Growth
472.99%
-
-
-91.19%
36.29%
2.37%
14.68%
-5.95%
9.20%
8.23%
 
EPS
272.16
98.37
-274.22
8.00
90.88
66.68
65.14
56.80
60.39
55.30
51.10

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
4,676.13
4,032.32
5,496.57
5,476.37
5,094.27
4,417.18
3,963.64
3,678.46
1,917.48
1,566.24
Share Capital
13.96
13.96
13.96
13.96
13.96
13.96
13.96
13.96
13.96
13.96
Total Reserves
4,662.15
4,018.33
5,482.58
5,448.17
5,062.88
4,393.12
3,943.88
3,661.49
1,902.45
1,552.28
Non-Current Liabilities
998.95
4,418.97
3,652.87
1,263.16
851.69
533.95
645.22
624.60
313.59
510.38
Secured Loans
8.96
2,719.84
2,859.48
1,126.89
766.33
472.05
610.18
566.20
285.06
485.81
Unsecured Loans
904.17
1,551.02
698.52
0.00
3.44
0.00
0.00
21.24
21.18
20.43
Long Term Provisions
41.73
35.72
6.16
2.75
3.58
13.27
11.20
9.49
7.17
5.93
Current Liabilities
4,262.29
5,441.10
4,805.33
3,883.52
3,171.62
2,320.45
2,014.77
1,743.72
1,827.01
1,655.15
Trade Payables
1,657.12
1,474.35
1,321.92
1,348.04
1,080.05
1,172.31
1,023.96
789.91
817.59
739.89
Other Current Liabilities
854.31
1,474.05
1,792.97
541.26
668.11
540.78
472.93
327.56
325.68
363.55
Short Term Borrowings
1,055.18
1,542.11
1,111.12
1,501.20
1,094.13
322.94
275.41
387.81
449.75
306.11
Short Term Provisions
695.69
950.59
579.31
493.03
329.32
284.42
242.46
238.44
233.99
245.60
Total Liabilities
11,912.55
15,673.03
15,251.14
12,417.74
11,329.26
9,414.99
8,326.81
7,389.21
5,125.12
4,469.95
Net Block
3,723.79
3,597.10
2,748.78
2,788.02
2,874.63
2,702.33
2,357.44
2,201.94
1,989.43
1,878.02
Gross Block
5,592.64
5,180.49
4,058.94
3,850.12
3,697.25
3,256.91
2,700.69
2,393.85
2,110.16
2,870.87
Accumulated Depreciation
1,865.15
1,579.69
1,303.16
1,058.79
819.32
554.58
343.25
191.91
120.73
992.85
Non Current Assets
6,689.24
7,217.11
6,564.83
6,423.02
7,185.70
5,451.89
4,773.45
4,656.99
2,932.40
2,327.77
Capital Work in Progress
188.80
108.39
561.32
130.97
50.97
108.05
207.39
33.21
90.83
49.29
Non Current Investment
2,589.57
2,948.67
2,956.40
3,206.13
3,899.48
2,439.09
1,950.19
2,162.65
529.99
191.68
Long Term Loans & Adv.
155.22
520.88
268.84
263.37
326.94
148.00
231.88
241.07
321.41
171.11
Other Non Current Assets
4.31
1.37
15.45
34.52
33.69
54.42
26.54
18.13
0.74
37.68
Current Assets
5,218.84
8,414.78
8,686.31
5,994.72
4,143.55
3,963.09
3,553.36
2,732.22
2,192.72
2,142.18
Current Investments
1,738.81
1,846.27
861.22
1,445.82
1,113.54
796.93
896.76
217.67
540.86
587.70
Inventories
1,243.31
1,266.64
1,434.72
1,182.59
835.21
881.41
727.37
733.89
546.51
515.83
Sundry Debtors
462.54
390.46
392.21
312.72
367.75
459.37
361.06
230.74
231.81
202.30
Cash & Bank
874.53
3,658.09
4,567.06
1,527.76
221.93
191.88
254.72
222.42
135.41
315.21
Other Current Assets
899.65
791.25
517.12
454.10
1,605.13
1,633.49
1,313.45
1,327.49
738.13
521.13
Short Term Loans & Adv.
342.54
462.07
913.99
1,071.73
1,331.05
1,469.97
1,174.79
1,276.54
699.63
502.76
Net Current Assets
956.55
2,973.68
3,880.98
2,111.20
971.94
1,642.64
1,538.60
988.50
365.71
487.04
Total Assets
11,908.08
15,631.89
15,251.14
12,417.74
11,329.25
9,414.98
8,326.81
7,389.21
5,125.12
4,469.95

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
2,037.93
2,474.51
1,447.37
1,692.05
1,409.40
1,104.18
1,213.05
410.58
785.78
656.27
PBT
2,712.75
1,346.98
2,130.52
2,389.08
1,734.77
1,674.85
1,430.71
1,281.71
1,194.33
960.76
Adjustment
459.58
1,616.67
179.77
138.32
64.61
60.96
51.25
-8.01
43.79
-81.00
Changes in Working Capital
-277.45
308.90
-138.12
-53.72
127.00
-33.08
228.87
-464.88
-43.50
171.24
Cash after chg. in Working capital
2,894.87
3,272.56
2,172.17
2,473.68
1,926.38
1,702.73
1,710.83
808.82
1,194.62
1,050.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-856.94
-798.05
-724.80
-781.63
-516.98
-598.60
-497.78
-398.24
-408.84
-304.43
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-90.29
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.05
0.00
0.00
0.00
0.00
Cash From Investing Activity
3,786.59
-1,829.40
-2,996.80
-390.93
-1,648.65
-775.14
-966.58
-357.05
-661.88
-435.37
Net Fixed Assets
7.11
67.52
-5.87
-11.38
-19.85
-12.57
-5.91
-7.71
91.07
-18.65
Net Investments
0.81
94.30
10.45
-71.33
-98.20
-0.14
0.16
-78.09
-43.88
0.07
Others
3,778.67
-1,991.22
-3,001.38
-308.22
-1,530.60
-762.43
-960.83
-271.25
-709.07
-416.79
Cash from Financing Activity
-5,647.60
-705.18
1,494.15
-866.03
266.70
-367.77
-220.56
-26.17
-303.70
-59.21
Net Cash Inflow / Outflow
176.92
-60.08
-55.28
435.08
27.45
-38.73
25.91
27.36
-179.80
161.69
Opening Cash & Equivalents
539.77
589.79
603.34
170.69
137.49
172.95
147.30
119.93
315.21
153.52
Closing Cash & Equivalent
743.92
539.77
551.37
603.34
170.69
137.49
172.95
147.29
129.85
315.21

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.)
670.20
577.92
787.79
782.85
727.63
631.64
567.25
526.78
274.75
223.86
ROA
12.61%
-4.99%
5.79%
12.99%
11.06%
11.53%
11.35%
13.72%
16.50%
17.07%
ROE
39.95%
-16.20%
14.62%
29.27%
24.20%
24.46%
23.36%
30.70%
45.53%
48.80%
ROCE
33.32%
4.27%
18.06%
33.28%
29.71%
33.50%
30.70%
35.80%
48.04%
44.29%
Fixed Asset Turnover
3.34
3.76
3.83
3.72
3.42
3.83
4.05
4.31
3.61
2.99
Receivable days
8.66
8.22
8.50
8.86
12.70
13.11
10.47
8.69
8.80
8.14
Inventory Days
25.49
28.36
31.56
26.27
26.35
25.70
25.85
24.06
21.55
22.47
Payable days
59.17
52.33
54.63
57.34
42.24
42.40
39.00
37.27
38.93
33.61
Cash Conversion Cycle
-25.02
-15.76
-14.57
-22.22
-3.19
-3.59
-2.68
-4.52
-8.58
-3.00
Total Debt/Equity
0.46
1.62
1.07
0.48
0.40
0.22
0.26
0.28
0.41
0.57
Interest Cover
7.95
1.10
6.97
16.84
15.01
28.74
26.99
30.52
28.17
24.63

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.