Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Joonktollee Tea Inds
Join Channel
Consolidated Standalone

Shri Vasuprada Plant

₹116 0 | 0%

Market Cap ₹96 Cr.

Stock P/E -14.6

P/B 0.8

Current Price ₹116

Book Value ₹ 151.4

Face Value 10

52W High ₹167

Dividend Yield 0%

52W Low ₹ 82.8

Edit Ratio

Shri Vasuprada Plant Research see more...

Overview Inc. Year: 1900Industry: Tea/Coffee

Shri Vasuprada Plantations Ltd., previously known as Joonktollee Tea & Industries Ltd., is a venerable institution in the Indian agricultural sector with a history dating back to 1874. The company began its journey managing a tea estate in Upper Assam and has since evolved into a diversified agricultural producer, now owned by the illustrious Bangur family. The company’s operations span across 8 estates producing high-quality Assam CTC and Orthodox teas as well as coffee and rubber. Their product portfolio includes approximately 5.5 million kilograms of quality CTC and Orthodox teas sourced from their estates in Assam, Kerala, and Karnataka. The clientele of Shri Vasuprada Plantations includes over 100 loyal customers, reflecting the company’s commitment to quality and customer satisfaction. The management of Shri Vasuprada Plantations is spearheaded by Hemant Bangur, a scion of the Bangur family.

Read More..

Shri Vasuprada Plant Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Shri Vasuprada Plant Quarterly Results

#(Fig in Cr.) Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Net Sales 39 36 14 25 31 35 16 27 35 37
Other Income 0 1 -0 2 0 3 -2 1 1 5
Total Income 40 37 14 28 31 38 14 28 37 41
Total Expenditure 36 36 22 31 29 37 19 33 30 34
Operating Profit 4 1 -8 -4 2 1 -5 -5 7 8
Interest 2 2 1 1 2 2 1 2 2 2
Depreciation 2 2 2 2 2 2 2 2 2 2
Exceptional Income / Expenses 0 10 0 0 0 11 0 0 0 6
Profit Before Tax -1 7 -12 -7 -2 9 -8 -8 4 10
Provision for Tax -0 -0 -1 -0 -0 -0 -1 -0 -0 1
Profit After Tax -1 7 -11 -6 -2 9 -7 -8 4 9
Adjustments 0 0 -0 -0 -0 -0 0 0 0 0
Profit After Adjustments -1 7 -11 -6 -2 9 -7 -8 4 9
Adjusted Earnings Per Share -0.8 8.9 -13.2 -7.8 -1.9 10.5 -8.8 -9.8 5.3 10.9

Shri Vasuprada Plant Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 88 88 103 95 106 101 92 107 122 114 108 115
Other Income 4 8 9 7 6 7 1 1 1 1 3 5
Total Income 92 96 112 101 113 108 93 107 124 115 111 120
Total Expenditure 87 86 102 102 113 110 104 102 121 122 117 116
Operating Profit 5 10 10 -0 -0 -3 -11 5 3 -6 -6 5
Interest 4 4 6 8 8 7 7 10 11 8 6 7
Depreciation 3 4 4 9 8 8 7 7 8 8 7 8
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 10 11 6
Profit Before Tax -3 2 0 -17 -16 -17 -26 -12 -16 -12 -8 -2
Provision for Tax 3 0 1 -2 -2 -1 -1 -2 -1 -2 -1 0
Profit After Tax -6 2 -1 -14 -14 -16 -24 -10 -15 -11 -7 -2
Adjustments 0 -0 -0 -0 -0 -1 0 0 0 -0 -0 0
Profit After Adjustments -6 2 -1 -14 -14 -17 -24 -10 -15 -11 -7 -2
Adjusted Earnings Per Share -9.5 3.1 -0.9 -21.8 -21.9 -25.4 -36.9 -14.5 -17.9 -13 -8 -2.4

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -5% 0% 1% 2%
Operating Profit CAGR 0% NAN% 0% NAN%
PAT CAGR 0% 0% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 18% 8% 18% 1%
ROE Average -5% -9% -11% -8%
ROCE Average -1% -2% -3% -2%

Shri Vasuprada Plant Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 133 131 130 171 157 140 114 105 117 127 120
Minority's Interest 0 0 0 0 7 0 0 0 0 9 0
Borrowings 16 11 23 25 18 12 6 9 13 29 29
Other Non-Current Liabilities 2 0 1 21 20 20 22 22 21 22 23
Total Current Liabilities 43 43 52 69 60 52 83 100 77 41 41
Total Liabilities 194 185 206 286 262 224 226 235 229 228 214
Fixed Assets 115 116 122 181 208 190 189 189 187 165 163
Other Non-Current Assets 16 17 16 51 20 15 17 16 17 15 23
Total Current Assets 63 52 68 55 35 18 20 31 25 28 27
Total Assets 194 185 206 286 262 224 226 235 229 228 214

Shri Vasuprada Plant Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 2 20 3 15 9 3 0 0 0 0 4
Cash Flow from Operating Activities -10 4 0 -7 3 7 -11 -3 12 -4 -9
Cash Flow from Investing Activities 17 -11 -3 -5 16 14 -6 -7 -8 16 9
Cash Flow from Financing Activities 11 -10 14 6 -25 -23 18 9 -4 -9 -3
Net Cash Inflow / Outflow 18 -17 11 -6 -6 -2 0 -0 0 3 -3
Closing Cash & Cash Equivalent 20 3 14 9 3 0 0 0 0 4 1

Shri Vasuprada Plant Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) -9.48 3.1 -0.93 -21.84 -21.87 -25.39 -36.89 -14.53 -17.89 -13.03 -8
CEPS(Rs) -4.19 9.24 5.64 -8.71 -9.89 -12.72 -25.6 -3.49 -8.35 -3.39 1.09
DPS(Rs) 6 3 1 1 0.5 0 0 0 0 0 0
Book NAV/Share(Rs) 195.93 193.09 191.48 259.57 238.39 213.2 173.71 159.36 141.49 153.05 144.97
Core EBITDA Margin(%) 1.13 2.39 0.94 -7.59 -6.03 -9.55 -12.85 4.42 1.31 -6.57 -8.45
EBIT Margin(%) 1.5 7.27 5.76 -9.42 -7.7 -10.19 -19.9 -1.82 -4.22 -3.59 -1.63
Pre Tax Margin(%) -3.5 2.5 0.28 -17.78 -15.3 -16.94 -27.77 -10.82 -13.01 -10.83 -7.31
PAT Margin (%) -7.11 2.35 -0.54 -15.16 -13.48 -15.78 -26.35 -8.94 -12.11 -9.45 -6.12
Cash Profit Margin (%) -3.15 6.91 3.61 -6.06 -6.11 -8.31 -18.29 -2.15 -5.65 -2.46 0.84
ROA(%) -3.43 1.09 -0.29 -5.83 -5.23 -6.54 -10.8 -4.15 -6.39 -4.72 -2.98
ROE(%) -5.45 1.61 -0.44 -9.66 -8.76 -10.7 -19.07 -8.72 -13.34 -8.83 -5.33
ROCE(%) 0.87 3.71 3.3 -4.03 -3.46 -4.98 -9.66 -1 -2.64 -2.19 -0.98
Receivable days 11.91 10.92 16.35 23.81 24.5 18.69 7.28 5.74 4.78 5.9 5.06
Inventory Days 47.67 50.04 44.61 75.3 76.01 57.95 51.55 63.06 61.95 57.03 67.05
Payable days 74.74 73.89 46.52 96.33 68.31 76.58 124.32 105.82 53.36 80.64 156.6
PER(x) 0 31.11 0 0 0 0 0 0 0 0 0
Price/Book(x) 0.67 0.5 0.46 0.42 0.41 0.43 0.25 0.43 0.61 0.46 0.66
Dividend Yield(%) 0 1.96 0.71 0.58 0.32 0 0 0 0 0 0
EV/Net Sales(x) 0.23 1 0.9 1.53 1.18 1.09 1.11 1.29 1.2 0.95 1.27
EV/Core EBITDA(x) 4.2 8.42 9.04 -473.09 -364.55 -39.95 -9.42 25.85 53.42 -17.43 -23.75
Net Sales Growth(%) 2.14 0.36 16.91 -8.06 12.56 -5.38 -8.58 16.03 14.52 -6.84 -5.63
EBIT Growth(%) -87.65 384.91 -7.26 -250.31 8.08 -25.28 -78.55 89.39 -165.5 20.72 57.07
PAT Growth(%) -197.39 133.1 -127.05 -2466.96 -0.11 -10.73 -52.69 60.62 -54.99 27.28 38.89
EPS Growth(%) -197.39 132.68 -130.15 -2237.05 -0.17 -16.07 -45.3 60.62 -23.13 27.13 38.6
Debt/Equity(x) 0.36 0.33 0.51 0.48 0.41 0.36 0.66 0.89 0.64 0.43 0.48
Current Ratio(x) 1.47 1.2 1.3 0.8 0.58 0.35 0.24 0.31 0.32 0.67 0.66
Quick Ratio(x) 1.17 0.94 1.03 0.43 0.26 0.11 0.08 0.07 0.09 0.24 0.13
Interest Cover(x) 0.3 1.52 1.05 -1.13 -1.01 -1.51 -2.53 -0.2 -0.48 -0.5 -0.29
Total Debt/Mcap(x) 0 0.67 1.09 1.13 1.01 0.83 2.65 2.08 1.04 0.94 0.73

Shri Vasuprada Plant Shareholding Pattern

# Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
Promoter 74.89 74.89 74.89 74.89 74.89 74.89 74.89 74.89 74.89 74.89
FII 0 0 0 0 0 0 0 0 0 0
DII 2.43 2.39 2.35 2.35 2.35 2.35 2.29 2.29 2.29 2.29
Public 22.68 22.72 22.76 22.76 22.76 22.76 22.82 22.82 22.82 22.82
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at 0.8 times its book value
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -9% over the last 3 years.
  • Debtor days have increased from 80.64 to 156.6days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Shri Vasuprada Plant News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!