Nifty

:

25461.00

Sensex

:

83432.89

55.70 (0.22%)
193.42 (0.23%)

Login

Nifty
Sensex

:
:

25461.00
83432.89

55.70 (0.22%)
193.42 (0.23%)

B&A Packaging India Ltd.

Packaging

Rating :

46/99

BSE: 523186 | NSE: Not Listed

Watchlist

NSE BSE

250.00

04-Jul-2025

Open
High
Low
Previous Close

249.8
250
244.2
249.35

Volume
Traded Value (lacs)
52 Week High
52 Week Low

319
79510
250
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

124.01
12.61
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

114.46
0.40%
1.50

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.72
5.99
-0.13

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.00
-3.09
-2.10

PAT CAGR (%)

10 Years
5 Years
3 Years

12.16
-1.35
5.25

P:E (Median)

8 Years
5 Years
3 Years

11.87
11.94
12.49

P:BV (Average)

8 Years
5 Years
3 Years

1.75
1.76
1.77

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.59
6.71
7.26

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 29.11 28.83 0.97% 31.56 33.31 -5.25% 35.85 35.52 0.93% 34.47 31.13 10.73%
Expenses 26.84 25.25 6.30% 28.86 30.18 -4.37% 31.51 28.72 9.71% 29.53 28.49 3.65%
EBITDA 2.28 3.58 -36.31% 2.70 3.13 -13.74% 4.33 6.80 -36.32% 4.93 2.64 86.74%
EBIDTM 7.82% 12.42% 8.55% 9.40% 12.08% 19.14% 14.32% 8.48%
Other Income 0.20 0.32 -37.50% 0.69 0.20 245.00% 0.38 0.21 80.95% 0.50 0.37 35.14%
Interest 0.32 0.01 3,100.00% 0.02 0.13 -84.62% 0.02 0.20 -90.00% 0.11 0.44 -75.00%
Depreciation 0.49 0.48 2.08% 0.47 0.46 2.17% 0.47 0.45 4.44% 0.46 0.46 0.00%
PBT 1.68 3.41 -50.73% 2.90 2.75 5.45% 4.22 6.35 -33.54% 4.87 2.10 131.90%
Tax 0.34 -0.10 - 0.84 0.80 5.00% 1.23 1.85 -33.51% 1.42 0.61 132.79%
PAT 1.34 3.50 -61.71% 2.05 1.95 5.13% 2.99 4.50 -33.56% 3.45 1.49 131.54%
PATM 4.59% 12.16% 6.50% 5.85% 8.35% 12.68% 10.01% 4.79%
EPS 2.67 7.01 -61.91% 4.10 3.90 5.13% 5.98 9.01 -33.63% 6.90 2.98 131.54%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 130.99 128.79 131.52 127.98 97.95 75.70 71.68 67.98 53.41 47.32 Net Sales Growth - 1.71% -2.08% 2.77% 30.66% 29.39% 5.61% 5.44% 27.28% 12.87% Cost Of Goods Sold - 81.19 81.98 88.72 85.62 59.30 47.24 46.39 43.59 33.69 30.66 Gross Profit - 49.79 46.81 42.80 42.37 38.65 28.46 25.29 24.39 19.72 16.65 GP Margin - 38.01% 36.35% 32.54% 33.11% 39.46% 37.60% 35.28% 35.88% 36.92% 35.19% Total Expenditure - 116.71 112.64 115.64 112.20 81.24 63.96 61.83 57.81 45.59 40.06 Power & Fuel Cost - 3.12 2.88 2.37 2.10 1.41 1.21 1.06 1.12 0.91 0.72 % Of Sales - 2.38% 2.24% 1.80% 1.64% 1.44% 1.60% 1.48% 1.65% 1.70% 1.52% Employee Cost - 15.77 14.19 12.04 12.03 9.98 8.40 7.93 6.98 6.04 4.44 % Of Sales - 12.04% 11.02% 9.15% 9.40% 10.19% 11.10% 11.06% 10.27% 11.31% 9.38% Manufacturing Exp. - 3.04 2.93 3.13 3.03 1.94 1.35 1.63 1.08 0.84 0.98 % Of Sales - 2.32% 2.28% 2.38% 2.37% 1.98% 1.78% 2.27% 1.59% 1.57% 2.07% General & Admin Exp. - 6.55 5.25 3.83 4.05 4.71 3.08 2.48 2.09 1.88 1.71 % Of Sales - 5.00% 4.08% 2.91% 3.16% 4.81% 4.07% 3.46% 3.07% 3.52% 3.61% Selling & Distn. Exp. - 4.75 3.81 4.12 4.18 2.96 1.88 1.74 1.66 1.42 0.88 % Of Sales - 3.63% 2.96% 3.13% 3.27% 3.02% 2.48% 2.43% 2.44% 2.66% 1.86% Miscellaneous Exp. - 2.29 1.60 1.43 1.20 0.95 0.81 0.61 1.28 0.81 0.88 % Of Sales - 1.75% 1.24% 1.09% 0.94% 0.97% 1.07% 0.85% 1.88% 1.52% 1.37% EBITDA - 14.28 16.15 15.88 15.78 16.71 11.74 9.85 10.17 7.82 7.26 EBITDA Margin - 10.90% 12.54% 12.07% 12.33% 17.06% 15.51% 13.74% 14.96% 14.64% 15.34% Other Income - 1.77 1.10 1.19 0.96 1.95 0.63 0.70 0.34 0.72 0.64 Interest - 0.50 0.78 1.41 1.31 1.31 1.34 1.91 1.61 1.77 2.13 Depreciation - 1.89 1.86 2.05 1.45 1.26 1.30 1.44 1.32 1.28 0.90 PBT - 13.66 14.61 13.60 13.99 16.09 9.73 7.20 7.58 5.50 4.85 Tax - 3.83 3.16 5.17 4.87 5.58 2.20 2.40 2.78 1.73 1.73 Tax Rate - 28.04% 21.63% 38.01% 34.81% 34.68% 22.61% 33.33% 36.68% 31.45% 35.67% PAT - 9.83 11.45 8.43 9.12 10.52 7.53 4.80 4.80 3.76 3.12 PAT before Minority Interest - 9.83 11.45 8.43 9.12 10.52 7.53 4.80 4.80 3.76 3.12 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 7.50% 8.89% 6.41% 7.13% 10.74% 9.95% 6.70% 7.06% 7.04% 6.59% PAT Growth - -14.15% 35.82% -7.57% -13.31% 39.71% 56.88% 0.00% 27.66% 20.51% EPS - 19.66 22.90 16.86 18.24 21.04 15.06 9.60 9.60 7.52 6.24

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 82.68 73.93 63.29 55.64 46.50 36.02 28.83 24.32 19.87 16.16 Share Capital 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 Total Reserves 77.70 68.95 58.30 50.66 41.52 31.04 23.85 19.34 14.89 11.18 Non-Current Liabilities 3.06 3.15 4.98 5.15 5.24 4.81 5.50 5.34 4.80 4.58 Secured Loans 0.00 0.00 1.41 2.47 0.13 0.00 2.80 3.02 2.83 0.14 Unsecured Loans 0.00 0.00 0.00 0.00 2.58 2.58 0.00 0.00 0.00 2.58 Long Term Provisions 1.13 1.03 0.89 0.81 0.73 0.61 0.58 0.54 0.43 0.31 Current Liabilities 18.35 15.09 26.76 25.55 23.71 15.12 24.65 24.18 18.42 17.96 Trade Payables 11.44 8.38 14.27 11.05 9.76 8.03 10.46 11.59 6.89 6.01 Other Current Liabilities 3.56 5.13 4.09 4.96 4.88 2.64 3.04 2.55 1.73 1.62 Short Term Borrowings 1.99 0.38 7.54 8.18 8.17 3.61 9.19 8.48 8.77 9.08 Short Term Provisions 1.36 1.20 0.85 1.36 0.90 0.85 1.96 1.56 1.02 1.25 Total Liabilities 104.09 92.17 95.03 86.34 75.45 55.95 58.98 53.84 43.09 38.70 Net Block 26.13 24.88 24.75 19.37 18.81 16.84 17.17 15.95 16.09 15.72 Gross Block 50.47 47.33 45.53 40.27 38.26 35.03 34.10 31.73 30.96 29.33 Accumulated Depreciation 24.34 22.45 20.78 20.90 19.45 18.19 16.94 15.78 14.87 13.61 Non Current Assets 32.31 28.88 25.30 22.05 19.29 17.51 18.19 17.63 17.40 16.43 Capital Work in Progress 5.27 1.35 0.18 2.11 0.11 0.26 0.55 1.18 0.71 0.37 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.92 2.65 0.36 0.57 0.36 0.41 0.47 0.51 0.60 0.34 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 71.79 63.28 69.73 64.28 56.17 38.45 40.79 36.20 25.69 22.26 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 34.81 26.36 38.92 28.06 25.53 18.52 23.52 18.04 12.39 9.16 Sundry Debtors 22.24 22.60 21.86 23.57 22.13 16.88 13.71 14.05 11.07 10.92 Cash & Bank 11.54 11.80 4.54 3.90 5.10 2.05 1.67 2.07 1.17 1.05 Other Current Assets 3.19 0.09 0.01 0.01 3.42 0.99 1.90 2.04 1.07 1.13 Short Term Loans & Adv. 3.12 2.43 4.40 8.74 3.41 0.99 1.89 2.02 1.06 0.98 Net Current Assets 53.43 48.20 42.97 38.73 32.46 23.32 16.14 12.02 7.27 4.30 Total Assets 104.10 92.16 95.03 86.33 75.46 55.96 58.98 53.83 43.09 38.69

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 6.36 21.07 10.63 9.21 0.30 8.37 3.06 4.64 4.33 2.93 PBT 13.66 14.61 13.60 13.99 16.09 9.73 7.20 7.58 5.50 4.85 Adjustment 3.01 3.35 3.53 2.93 1.34 2.77 3.38 2.93 2.92 2.95 Changes in Working Capital -6.19 7.59 -1.16 -3.14 -11.73 -0.30 -5.78 -3.75 -2.41 -1.60 Cash after chg. in Working capital 10.48 25.56 15.97 13.78 5.71 12.20 4.80 6.76 6.00 6.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -2.13 Tax Paid -4.11 -4.48 -5.34 -4.58 -5.41 -3.83 -1.74 -2.12 -1.68 -1.14 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 0.63 -13.31 -5.28 -9.91 -3.68 -0.56 -1.54 -2.24 -2.27 -1.55 Net Fixed Assets -7.06 -2.97 -3.33 -4.01 -3.08 -0.64 -1.74 -1.24 -1.97 -1.63 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 7.69 -10.34 -1.95 -5.90 -0.60 0.08 0.20 -1.00 -0.30 0.08 Cash from Financing Activity -1.32 -2.85 -2.82 -1.25 -1.11 -1.86 -2.26 -1.75 -1.98 -1.72 Net Cash Inflow / Outflow 5.67 4.91 2.53 -1.96 -4.50 5.94 -0.75 0.66 0.07 -0.34 Opening Cash & Equivalents -1.65 -6.56 -9.09 -7.13 -2.63 -8.58 -7.83 -8.49 -8.57 1.39 Closing Cash & Equivalent 4.02 -1.65 -6.56 -9.09 -7.13 -2.63 -8.58 -7.83 -8.49 1.05

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 166.65 148.99 127.54 112.12 93.70 72.58 58.07 48.98 40.02 32.54 ROA 10.02% 12.23% 9.30% 11.28% 16.00% 13.10% 8.51% 9.91% 9.20% 8.11% ROE 12.56% 16.69% 14.19% 17.87% 25.50% 23.23% 18.08% 21.75% 20.91% 21.19% ROCE 17.55% 20.38% 21.02% 23.86% 34.07% 26.50% 23.59% 27.09% 23.82% 24.30% Fixed Asset Turnover 2.68 2.77 3.07 3.26 2.67 2.19 2.18 2.22 1.95 1.83 Receivable days 62.47 63.00 63.05 65.16 72.69 73.76 70.68 65.76 68.14 68.88 Inventory Days 85.23 92.50 92.95 76.43 82.09 101.36 105.82 79.66 66.76 69.83 Payable days 44.55 50.42 52.08 44.36 54.76 71.44 64.82 60.84 52.79 63.47 Cash Conversion Cycle 103.15 105.09 103.91 97.23 100.02 103.68 111.68 84.58 82.11 75.23 Total Debt/Equity 0.02 0.04 0.17 0.23 0.28 0.18 0.43 0.49 0.60 0.81 Interest Cover 28.26 19.81 10.62 11.71 13.31 8.27 4.77 5.71 4.11 3.27

Top Investors:

investor education and protection fund (iepf)

bhubnesh commercial private limited

amrex marketing pvt ltd

dheeraj kumar lohia

Annual Reports:

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.

Feedback