WEBSITE BSE:538092 NSE: VASUPRADA Inc. Year: 1900 Industry: Tea/Coffee
Last updated: 10:23
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 mill...Read More
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 Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹86 Cr.
Stock P/E 14
P/B 0.7
Current Price ₹103.3
Book Value ₹ 146
Face Value 10
52W High ₹148
Dividend Yield 0%
52W Low ₹ 98
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 25 | 31 | 35 | 16 | 27 | 35 | 37 | 33 | 28 | 47 |
| Other Income | 2 | 0 | 3 | -2 | 1 | 1 | 5 | -4 | 1 | 0 |
| Total Income | 28 | 31 | 38 | 14 | 28 | 37 | 41 | 29 | 29 | 47 |
| Total Expenditure | 31 | 29 | 37 | 19 | 33 | 30 | 34 | 31 | 31 | 45 |
| Operating Profit | -4 | 2 | 1 | -5 | -5 | 7 | 8 | -2 | -2 | 2 |
| Interest | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 2 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 11 | 0 | 0 | 0 | 6 | 5 | 0 | 0 |
| Profit Before Tax | -7 | -2 | 9 | -8 | -8 | 4 | 10 | 1 | -5 | -1 |
| Provision for Tax | -0 | -0 | -0 | -1 | -0 | -0 | 1 | 0 | -0 | -0 |
| Profit After Tax | -6 | -2 | 9 | -7 | -8 | 4 | 9 | 1 | -5 | -1 |
| Adjustments | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
| Profit After Adjustments | -6 | -2 | 9 | -7 | -8 | 4 | 9 | 1 | -5 | -1 |
| Adjusted Earnings Per Share | -7.8 | -1.9 | 10.5 | -8.8 | -9.8 | 5.3 | 10.9 | 0.9 | -5.9 | -1 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 88 | 103 | 95 | 106 | 101 | 92 | 107 | 122 | 114 | 108 | 132 | 145 |
| Other Income | 8 | 9 | 7 | 6 | 7 | 1 | 1 | 1 | 1 | 3 | 3 | 2 |
| Total Income | 96 | 112 | 101 | 113 | 108 | 93 | 107 | 124 | 115 | 111 | 135 | 146 |
| Total Expenditure | 86 | 102 | 102 | 113 | 110 | 104 | 102 | 121 | 122 | 117 | 127 | 141 |
| Operating Profit | 10 | 10 | -0 | -0 | -3 | -11 | 5 | 3 | -6 | -6 | 9 | 6 |
| Interest | 4 | 6 | 8 | 8 | 7 | 7 | 10 | 11 | 8 | 6 | 6 | 7 |
| Depreciation | 4 | 4 | 9 | 8 | 8 | 7 | 7 | 8 | 8 | 7 | 6 | 6 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 11 | 11 | 11 |
| Profit Before Tax | 2 | 0 | -17 | -16 | -17 | -26 | -12 | -16 | -12 | -8 | 7 | 5 |
| Provision for Tax | 0 | 1 | -2 | -2 | -1 | -1 | -2 | -1 | -2 | -1 | 1 | 1 |
| Profit After Tax | 2 | -1 | -14 | -14 | -16 | -24 | -10 | -15 | -11 | -7 | 6 | 4 |
| Adjustments | -0 | -0 | -0 | -0 | -1 | 0 | 0 | 0 | -0 | -0 | 0 | 0 |
| Profit After Adjustments | 2 | -1 | -14 | -14 | -17 | -24 | -10 | -15 | -11 | -7 | 6 | 4 |
| Adjusted Earnings Per Share | 3.1 | -0.9 | -21.8 | -21.9 | -25.4 | -36.9 | -14.5 | -17.9 | -13 | -8 | 7.4 | 4.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 22% | 3% | 7% | 4% |
| Operating Profit CAGR | 0% | 44% | 0% | -1% |
| PAT CAGR | 0% | 0% | 0% | 12% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -28% | 10% | 9% | 0% |
| ROE Average | 5% | -3% | -6% | -7% |
| ROCE Average | 7% | 1% | 0% | -1% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 131 | 130 | 171 | 157 | 140 | 114 | 105 | 117 | 127 | 120 | 126 |
| Minority's Interest | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 9 | 0 | 0 |
| Borrowings | 11 | 23 | 25 | 18 | 12 | 6 | 9 | 13 | 29 | 29 | 30 |
| Other Non-Current Liabilities | 0 | 1 | 21 | 20 | 20 | 22 | 22 | 21 | 22 | 23 | 15 |
| Total Current Liabilities | 43 | 52 | 69 | 60 | 52 | 83 | 100 | 77 | 41 | 41 | 42 |
| Total Liabilities | 185 | 206 | 286 | 262 | 224 | 226 | 235 | 229 | 228 | 214 | 213 |
| Fixed Assets | 116 | 122 | 181 | 208 | 190 | 189 | 189 | 187 | 165 | 163 | 162 |
| Other Non-Current Assets | 17 | 16 | 51 | 20 | 15 | 17 | 16 | 17 | 15 | 23 | 17 |
| Total Current Assets | 52 | 68 | 55 | 35 | 18 | 20 | 31 | 25 | 28 | 27 | 34 |
| Total Assets | 185 | 206 | 286 | 262 | 224 | 226 | 235 | 229 | 228 | 214 | 213 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 20 | 3 | 15 | 9 | 3 | 0 | 0 | 0 | 0 | 4 | 1 |
| Cash Flow from Operating Activities | 4 | 0 | -7 | 3 | 7 | -11 | -3 | 12 | -4 | -9 | 6 |
| Cash Flow from Investing Activities | -11 | -3 | -5 | 16 | 14 | -6 | -7 | -8 | 16 | 9 | 1 |
| Cash Flow from Financing Activities | -10 | 14 | 6 | -25 | -23 | 18 | 9 | -4 | -9 | -3 | -7 |
| Net Cash Inflow / Outflow | -17 | 11 | -6 | -6 | -2 | 0 | -0 | 0 | 3 | -3 | 0 |
| Closing Cash & Cash Equivalent | 3 | 14 | 9 | 3 | 0 | 0 | 0 | 0 | 4 | 1 | 1 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.1 | -0.93 | -21.84 | -21.87 | -25.39 | -36.89 | -14.53 | -17.89 | -13.03 | -8 | 7.36 |
| CEPS(Rs) | 9.24 | 5.64 | -8.71 | -9.89 | -12.72 | -25.6 | -3.49 | -8.35 | -3.39 | 1.09 | 15.15 |
| DPS(Rs) | 3 | 1 | 1 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 193.09 | 191.48 | 259.57 | 238.39 | 213.2 | 173.71 | 159.36 | 141.49 | 153.05 | 144.97 | 152.67 |
| Core EBITDA Margin(%) | 2.39 | 0.94 | -7.59 | -6.03 | -9.55 | -12.85 | 4.42 | 1.31 | -6.57 | -8.47 | 4.44 |
| EBIT Margin(%) | 7.27 | 5.76 | -9.42 | -7.7 | -10.19 | -19.9 | -1.82 | -4.22 | -3.59 | -1.63 | 9.92 |
| Pre Tax Margin(%) | 2.5 | 0.28 | -17.78 | -15.3 | -16.94 | -27.77 | -10.82 | -13.01 | -10.83 | -7.31 | 5.26 |
| PAT Margin (%) | 2.35 | -0.54 | -15.16 | -13.48 | -15.78 | -26.35 | -8.94 | -12.11 | -9.45 | -6.12 | 4.6 |
| Cash Profit Margin (%) | 6.91 | 3.61 | -6.06 | -6.11 | -8.31 | -18.29 | -2.15 | -5.65 | -2.46 | 0.84 | 9.48 |
| ROA(%) | 1.09 | -0.29 | -5.83 | -5.23 | -6.54 | -10.8 | -4.15 | -6.39 | -4.72 | -2.98 | 2.85 |
| ROE(%) | 1.61 | -0.44 | -9.66 | -8.76 | -10.7 | -19.07 | -8.72 | -13.34 | -8.83 | -5.33 | 4.94 |
| ROCE(%) | 3.71 | 3.3 | -4.03 | -3.46 | -4.98 | -9.66 | -1 | -2.64 | -2.19 | -0.98 | 7.26 |
| Receivable days | 10.92 | 16.35 | 23.81 | 24.5 | 18.69 | 7.28 | 5.74 | 4.78 | 5.9 | 5.06 | 8.35 |
| Inventory Days | 50.04 | 44.61 | 75.3 | 76.01 | 57.95 | 51.55 | 63.06 | 61.95 | 57.03 | 67.05 | 61.17 |
| Payable days | 73.89 | 46.52 | 96.33 | 68.31 | 76.58 | 124.32 | 105.82 | 53.36 | 80.64 | 156.6 | 51.83 |
| PER(x) | 31.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.63 |
| Price/Book(x) | 0.5 | 0.46 | 0.42 | 0.41 | 0.43 | 0.25 | 0.43 | 0.61 | 0.46 | 0.66 | 0.75 |
| Dividend Yield(%) | 1.96 | 0.71 | 0.58 | 0.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1 | 0.9 | 1.53 | 1.18 | 1.09 | 1.11 | 1.29 | 1.2 | 0.95 | 1.27 | 1.15 |
| EV/Core EBITDA(x) | 8.42 | 9.04 | -473.09 | -364.55 | -39.95 | -9.42 | 25.85 | 53.42 | -17.43 | -23.75 | 17.25 |
| Net Sales Growth(%) | 0.36 | 16.91 | -8.06 | 12.56 | -5.38 | -8.58 | 16.03 | 14.52 | -6.84 | -5.63 | 23.03 |
| EBIT Growth(%) | 384.91 | -7.26 | -250.31 | 8.08 | -25.28 | -78.55 | 89.39 | -165.5 | 20.72 | 57.07 | 847.43 |
| PAT Growth(%) | 133.1 | -127.05 | -2466.96 | -0.11 | -10.73 | -52.69 | 60.62 | -54.99 | 27.28 | 38.89 | 192.58 |
| EPS Growth(%) | 132.68 | -130.15 | -2237.05 | -0.17 | -16.07 | -45.3 | 60.62 | -23.13 | 27.13 | 38.6 | 191.95 |
| Debt/Equity(x) | 0.33 | 0.51 | 0.48 | 0.41 | 0.36 | 0.66 | 0.89 | 0.64 | 0.43 | 0.48 | 0.45 |
| Current Ratio(x) | 1.2 | 1.3 | 0.8 | 0.58 | 0.35 | 0.24 | 0.31 | 0.32 | 0.67 | 0.66 | 0.82 |
| Quick Ratio(x) | 0.94 | 1.03 | 0.43 | 0.26 | 0.11 | 0.08 | 0.07 | 0.09 | 0.24 | 0.13 | 0.27 |
| Interest Cover(x) | 1.52 | 1.05 | -1.13 | -1.01 | -1.51 | -2.53 | -0.2 | -0.48 | -0.5 | -0.29 | 2.13 |
| Total Debt/Mcap(x) | 0.67 | 1.09 | 1.13 | 1.01 | 0.83 | 2.65 | 2.08 | 1.04 | 0.94 | 0.73 | 0.6 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 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 | 2.35 | 2.35 | 2.35 | 2.35 | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 |
| Public | 22.76 | 22.76 | 22.76 | 22.76 | 22.82 | 22.82 | 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 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Public | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
