Nifty
Sensex
:
:
14529.15
49099.99
-568.20 (-3.76%)
-1939.32 (-3.80%)

Tea/Coffee

Rating :
55/99

BSE: 501425 | NSE: BBTC

1159.50
26-Feb-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1160.00
  •  1179.00
  •  1150.05
  •  1178.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  44466
  •  517.43
  •  1565.00
  •  535.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,086.21
  • 20.04
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,908.21
  • 0.10%
  • 1.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.93%
  • 0.98%
  • 14.42%
  • FII
  • DII
  • Others
  • 7.26%
  • 1.02%
  • 10.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.73
  • 6.30
  • 5.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.76
  • 7.77
  • 4.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.75
  • 3.81
  • 5.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.41
  • 13.12
  • 13.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.94
  • 2.29
  • 1.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.36
  • 4.91
  • 5.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
3,236.48
3,049.80
6.12%
3,488.24
3,122.82
11.70%
3,461.87
2,784.85
24.31%
2,933.00
2,903.44
1.02%
Expenses
2,711.79
2,589.35
4.73%
2,839.76
2,670.73
6.33%
2,755.89
2,397.53
14.95%
2,480.44
2,485.46
-0.20%
EBITDA
524.69
460.45
13.95%
648.48
452.09
43.44%
705.98
387.32
82.27%
452.56
417.98
8.27%
EBIDTM
16.21%
15.10%
18.59%
14.48%
20.39%
13.91%
15.43%
14.40%
Other Income
96.61
77.70
24.34%
79.82
72.35
10.32%
101.06
85.23
18.57%
87.91
79.64
10.38%
Interest
41.34
33.30
24.14%
40.70
29.13
39.72%
35.80
24.16
48.18%
37.27
14.24
161.73%
Depreciation
52.04
50.05
3.98%
51.75
48.04
7.72%
51.23
48.02
6.68%
53.86
50.48
6.70%
PBT
527.93
454.81
16.08%
635.32
446.15
42.40%
719.93
384.75
87.12%
449.06
432.89
3.74%
Tax
160.10
206.06
-22.30%
274.85
100.40
173.75%
200.36
151.29
32.43%
129.52
157.42
-17.72%
PAT
367.83
248.75
47.87%
360.48
345.75
4.26%
519.57
233.47
122.54%
319.54
275.47
16.00%
PATM
11.37%
8.16%
10.33%
11.07%
15.01%
8.38%
10.89%
9.49%
EPS
10.06
28.85
-65.13%
6.41
26.41
-75.73%
28.37
17.50
62.11%
12.98
83.32
-84.42%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
13,119.59
11,890.47
11,423.20
10,237.91
9,434.11
8,761.80
8,196.71
7,271.16
6,518.76
5,927.60
5,147.62
Net Sales Growth
10.61%
4.09%
11.58%
8.52%
7.67%
6.89%
12.73%
11.54%
9.97%
15.15%
 
Cost Of Goods Sold
7,592.77
7,060.00
6,705.90
6,234.77
5,756.37
5,170.25
4,825.98
4,318.89
3,987.32
3,727.04
3,208.67
Gross Profit
5,526.82
4,830.46
4,717.30
4,003.14
3,677.74
3,591.55
3,370.73
2,952.27
2,531.44
2,200.55
1,938.95
GP Margin
42.13%
40.62%
41.30%
39.10%
38.98%
40.99%
41.12%
40.60%
38.83%
37.12%
37.67%
Total Expenditure
10,787.88
10,140.61
9,740.65
8,799.64
8,173.30
7,558.03
7,341.85
6,642.43
6,077.24
5,575.07
4,834.17
Power & Fuel Cost
-
187.39
187.45
138.81
116.53
109.58
123.21
123.87
103.05
87.51
73.95
% Of Sales
-
1.58%
1.64%
1.36%
1.24%
1.25%
1.50%
1.70%
1.58%
1.48%
1.44%
Employee Cost
-
612.76
575.39
530.53
464.24
455.30
385.10
362.49
313.01
296.61
277.20
% Of Sales
-
5.15%
5.04%
5.18%
4.92%
5.20%
4.70%
4.99%
4.80%
5.00%
5.39%
Manufacturing Exp.
-
637.77
653.74
517.42
544.02
549.48
594.51
547.82
506.04
435.36
395.82
% Of Sales
-
5.36%
5.72%
5.05%
5.77%
6.27%
7.25%
7.53%
7.76%
7.34%
7.69%
General & Admin Exp.
-
72.22
80.35
79.53
110.07
92.25
71.25
71.44
61.05
58.61
48.15
% Of Sales
-
0.61%
0.70%
0.78%
1.17%
1.05%
0.87%
0.98%
0.94%
0.99%
0.94%
Selling & Distn. Exp.
-
1,086.90
1,070.74
914.25
849.37
884.44
1,097.54
1,007.86
901.14
774.13
669.56
% Of Sales
-
9.14%
9.37%
8.93%
9.00%
10.09%
13.39%
13.86%
13.82%
13.06%
13.01%
Miscellaneous Exp.
-
483.57
467.08
384.33
332.69
296.73
244.27
210.06
205.64
195.80
669.56
% Of Sales
-
4.07%
4.09%
3.75%
3.53%
3.39%
2.98%
2.89%
3.15%
3.30%
3.12%
EBITDA
2,331.71
1,749.86
1,682.55
1,438.27
1,260.81
1,203.77
854.86
628.73
441.52
352.53
313.45
EBITDA Margin
17.77%
14.72%
14.73%
14.05%
13.36%
13.74%
10.43%
8.65%
6.77%
5.95%
6.09%
Other Income
365.40
325.76
225.16
200.98
195.15
160.38
155.50
87.79
75.77
76.53
155.87
Interest
155.11
123.86
60.37
55.05
43.42
43.95
40.66
43.17
71.11
77.71
101.29
Depreciation
208.88
199.97
172.50
153.49
130.84
125.87
155.00
94.21
83.16
73.53
83.01
PBT
2,332.24
1,751.78
1,674.85
1,430.71
1,281.71
1,194.33
814.70
579.14
363.01
277.82
285.02
Tax
764.83
587.26
651.67
539.02
423.50
402.57
264.96
176.93
102.92
112.91
80.87
Tax Rate
32.79%
33.85%
38.91%
37.68%
33.04%
33.71%
27.58%
30.55%
28.35%
25.51%
29.43%
PAT
1,567.42
465.44
454.65
396.44
421.51
386.01
356.66
207.38
132.66
230.24
117.63
PAT before Minority Interest
652.70
1,147.51
1,023.17
891.69
858.21
791.76
695.79
402.21
260.10
329.62
193.91
Minority Interest
-914.72
-682.07
-568.52
-495.25
-436.70
-405.75
-339.13
-194.83
-127.44
-99.38
-76.28
PAT Margin
11.95%
3.91%
3.98%
3.87%
4.47%
4.41%
4.35%
2.85%
2.04%
3.88%
2.29%
PAT Growth
42.05%
2.37%
14.68%
-5.95%
9.20%
8.23%
71.98%
56.32%
-42.38%
95.73%
 
EPS
224.56
66.68
65.14
56.80
60.39
55.30
51.10
29.71
19.01
32.99
16.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
5,094.27
4,417.18
3,963.64
3,678.46
1,917.48
1,566.24
1,294.07
1,151.67
1,091.26
900.00
Share Capital
13.96
13.96
13.96
13.96
13.96
13.96
13.96
13.96
13.96
13.96
Total Reserves
5,062.88
4,393.12
3,943.88
3,661.49
1,902.45
1,552.28
1,280.10
1,135.42
1,077.29
886.04
Non-Current Liabilities
863.42
533.95
645.22
624.60
313.59
510.38
528.09
521.61
767.12
1,270.04
Secured Loans
771.75
472.05
610.18
566.20
285.06
485.81
468.71
421.61
557.27
976.19
Unsecured Loans
0.00
0.00
0.00
21.24
21.18
20.43
19.67
17.78
34.69
67.89
Long Term Provisions
14.87
13.27
11.20
9.49
7.17
5.93
7.14
45.18
124.65
127.26
Current Liabilities
3,158.88
2,320.45
2,014.77
1,743.72
1,827.01
1,655.15
1,372.90
1,409.62
1,302.20
823.50
Trade Payables
1,150.40
1,172.31
1,023.96
789.91
817.59
739.89
591.78
422.75
414.06
237.22
Other Current Liabilities
666.58
540.78
472.93
327.56
325.68
363.55
287.54
340.64
655.22
308.41
Short Term Borrowings
1,093.13
322.94
275.41
387.81
449.75
306.11
290.78
470.29
206.96
237.18
Short Term Provisions
248.76
284.42
242.46
238.44
233.99
245.60
202.80
175.94
25.96
40.68
Total Liabilities
11,328.25
9,414.99
8,326.81
7,389.21
5,125.12
4,469.95
3,681.68
3,422.62
3,428.81
3,205.06
Net Block
2,874.63
2,702.33
2,357.44
2,201.94
1,989.43
1,878.02
1,875.22
1,758.26
1,636.75
1,560.49
Gross Block
3,697.25
3,256.91
2,700.69
2,393.85
2,110.16
2,870.87
2,728.42
2,497.29
2,304.32
2,215.04
Accumulated Depreciation
819.32
554.58
343.25
191.91
120.73
992.85
853.20
739.02
667.57
654.55
Non Current Assets
7,185.84
5,451.89
4,773.45
4,656.99
2,932.40
2,327.77
2,282.52
2,175.44
2,008.44
1,969.72
Capital Work in Progress
50.97
108.05
207.39
33.21
90.83
49.29
113.58
152.43
111.77
15.80
Non Current Investment
3,899.48
2,439.09
1,950.19
2,162.65
529.99
191.68
148.93
150.05
155.68
247.37
Long Term Loans & Adv.
327.08
148.00
231.88
241.07
321.41
171.11
132.19
102.34
91.96
146.06
Other Non Current Assets
33.69
54.42
26.54
18.13
0.74
37.68
12.60
12.35
12.28
0.00
Current Assets
4,142.41
3,963.09
3,553.36
2,732.22
2,192.72
2,142.18
1,399.16
1,247.18
1,420.38
1,235.34
Current Investments
1,113.54
796.93
896.76
217.67
540.86
587.70
281.08
182.53
346.34
311.78
Inventories
835.21
881.41
727.37
733.89
546.51
515.83
514.94
477.36
509.73
461.23
Sundry Debtors
367.75
459.37
361.06
230.74
231.81
202.30
170.91
176.69
165.83
168.27
Cash & Bank
224.03
191.88
254.72
222.42
135.41
315.21
153.52
194.52
215.15
185.32
Other Current Assets
1,601.89
163.52
138.66
50.95
738.13
521.13
278.70
216.08
183.33
108.75
Short Term Loans & Adv.
1,328.81
1,469.97
1,174.79
1,276.54
699.63
502.76
271.81
209.50
172.68
100.00
Net Current Assets
983.53
1,642.64
1,538.60
988.50
365.71
487.04
26.26
-162.44
118.17
411.84
Total Assets
11,328.25
9,414.98
8,326.81
7,389.21
5,125.12
4,469.95
3,681.68
3,422.62
3,428.82
3,205.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
1,411.51
1,104.18
1,213.05
410.58
785.78
656.27
648.55
302.71
258.75
-35.13
PBT
1,734.77
1,674.85
1,430.71
1,281.71
1,194.33
960.76
579.14
363.01
442.53
274.79
Adjustment
64.66
60.96
51.25
-8.01
43.79
-81.00
62.88
85.05
-76.80
73.96
Changes in Working Capital
128.85
-33.08
228.87
-464.88
-43.50
171.24
286.75
38.64
36.76
-92.06
Cash after chg. in Working capital
1,928.28
1,702.73
1,710.83
808.82
1,194.62
1,050.99
928.77
486.71
402.49
256.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-516.98
-598.60
-497.78
-398.24
-408.84
-304.43
-191.83
-100.23
-90.23
-58.96
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
-90.29
-88.39
-83.77
-53.51
-232.85
Extra & Other Items
0.20
0.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,567.15
-775.14
-966.58
-357.05
-661.88
-435.37
-298.63
47.10
143.13
-260.39
Net Fixed Assets
-19.85
-12.57
-5.91
-7.71
91.07
-18.65
-13.25
-71.41
87.74
-16.01
Net Investments
-98.20
-0.14
0.16
-78.09
-43.88
0.07
-0.04
-53.66
-5.06
-0.04
Others
-1,449.10
-762.43
-960.83
-271.25
-709.07
-416.79
-285.34
172.17
60.45
-244.34
Cash from Financing Activity
185.20
-367.77
-220.56
-26.17
-303.70
-59.21
-390.91
-362.47
-349.61
86.49
Net Cash Inflow / Outflow
29.56
-38.73
25.91
27.36
-179.80
161.69
-40.99
-12.66
52.27
-209.04
Opening Cash & Equivalents
137.49
172.95
147.30
119.93
315.21
153.52
194.52
207.18
160.60
369.64
Closing Cash & Equivalent
172.80
137.49
172.95
147.29
129.85
315.21
153.52
194.52
207.18
160.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
727.63
631.64
567.25
526.78
274.75
223.86
184.84
164.09
156.40
128.99
ROA
11.06%
11.53%
11.35%
13.72%
16.50%
17.07%
11.32%
7.59%
9.94%
6.22%
ROE
24.20%
24.46%
23.36%
30.70%
45.53%
48.80%
33.04%
23.26%
33.11%
22.86%
ROCE
29.70%
33.50%
30.70%
35.80%
48.04%
44.29%
29.57%
19.40%
22.47%
16.64%
Fixed Asset Turnover
3.42
3.83
4.05
4.31
3.61
2.99
2.83
2.75
2.66
2.36
Receivable days
12.69
13.11
10.47
8.69
8.80
8.14
8.58
9.45
10.16
11.43
Inventory Days
26.35
25.70
25.85
24.06
21.55
22.47
24.49
27.24
29.52
30.38
Payable days
43.55
42.40
39.00
37.27
38.93
33.61
28.64
25.72
21.92
26.68
Cash Conversion Cycle
-4.51
-3.59
-2.68
-4.52
-8.58
-3.00
4.43
10.98
17.76
15.13
Total Debt/Equity
0.40
0.22
0.26
0.28
0.41
0.57
0.61
0.86
1.15
1.54
Interest Cover
15.01
28.74
26.99
30.52
28.17
24.63
14.42
6.11
6.69
3.71

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.