Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Tea/Coffee

Rating :
58/99

BSE: 501425 | NSE: BBTC

1154.80
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1166.95
  •  1184.00
  •  1150.65
  •  1164.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  39292
  •  458.14
  •  1424.95
  •  1081.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,057.96
  • 30.81
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,182.78
  • 0.10%
  • 1.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.93%
  • 0.83%
  • 14.08%
  • FII
  • DII
  • Others
  • 7.68%
  • 1.03%
  • 10.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.50
  • 7.26
  • 5.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.22
  • 13.88
  • 7.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.67
  • 8.52
  • 11.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.28
  • 16.09
  • 13.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.01
  • 2.28
  • 1.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.41
  • 5.03
  • 4.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
3,468.90
3,461.87
0.20%
3,209.58
2,931.87
9.47%
3,236.48
3,049.80
6.12%
3,488.24
3,122.82
11.70%
Expenses
2,921.99
2,755.98
6.02%
2,674.84
2,480.68
7.83%
2,711.79
2,589.35
4.73%
2,839.76
2,670.73
6.33%
EBITDA
546.91
705.89
-22.52%
534.75
451.19
18.52%
524.69
460.45
13.95%
648.48
452.09
43.44%
EBIDTM
15.77%
20.39%
16.66%
15.39%
16.21%
15.10%
18.59%
14.48%
Other Income
85.06
101.06
-15.83%
61.27
89.28
-31.37%
96.61
77.70
24.34%
79.82
72.35
10.32%
Interest
56.72
35.80
58.44%
32.43
37.27
-12.99%
41.34
33.30
24.14%
40.70
29.13
39.72%
Depreciation
52.08
51.23
1.66%
57.69
53.86
7.11%
52.04
50.05
3.98%
51.75
48.04
7.72%
PBT
523.17
719.93
-27.33%
505.90
449.06
12.66%
527.93
454.81
16.08%
635.32
446.15
42.40%
Tax
192.40
200.36
-3.97%
211.23
129.52
63.09%
160.10
206.06
-22.30%
274.85
100.40
173.75%
PAT
330.77
519.58
-36.34%
294.67
319.54
-7.78%
367.83
248.75
47.87%
360.48
345.75
4.26%
PATM
9.54%
15.01%
9.18%
10.90%
11.37%
8.16%
10.33%
11.07%
EPS
12.89
28.37
-54.56%
8.12
12.98
-37.44%
10.06
28.85
-65.13%
6.41
26.41
-75.73%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
13,403.20
13,396.18
11,889.34
11,423.20
10,237.91
9,434.11
8,761.80
8,196.71
7,271.16
6,518.76
5,927.60
Net Sales Growth
6.66%
12.67%
4.08%
11.58%
8.52%
7.67%
6.89%
12.73%
11.54%
9.97%
 
Cost Of Goods Sold
7,827.27
7,728.02
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
Gross Profit
5,575.93
5,668.15
4,829.34
4,717.30
4,003.14
3,677.74
3,591.55
3,370.73
2,952.27
2,531.44
2,200.55
GP Margin
41.60%
42.31%
40.62%
41.30%
39.10%
38.98%
40.99%
41.12%
40.60%
38.83%
37.12%
Total Expenditure
11,148.38
10,981.74
10,140.85
9,740.65
8,799.64
8,173.30
7,558.03
7,341.85
6,642.43
6,077.24
5,575.07
Power & Fuel Cost
-
190.84
187.63
187.45
138.81
116.53
109.58
123.21
123.87
103.05
87.51
% Of Sales
-
1.42%
1.58%
1.64%
1.36%
1.24%
1.25%
1.50%
1.70%
1.58%
1.48%
Employee Cost
-
628.77
615.42
575.39
530.53
464.24
455.30
385.10
362.49
313.01
296.61
% Of Sales
-
4.69%
5.18%
5.04%
5.18%
4.92%
5.20%
4.70%
4.99%
4.80%
5.00%
Manufacturing Exp.
-
697.26
637.77
653.74
517.42
544.02
549.48
594.51
547.82
506.04
435.36
% Of Sales
-
5.20%
5.36%
5.72%
5.05%
5.77%
6.27%
7.25%
7.53%
7.76%
7.34%
General & Admin Exp.
-
95.29
70.06
80.35
79.53
110.07
92.25
71.25
71.44
61.05
58.61
% Of Sales
-
0.71%
0.59%
0.70%
0.78%
1.17%
1.05%
0.87%
0.98%
0.94%
0.99%
Selling & Distn. Exp.
-
1,117.37
1,086.90
1,070.74
914.25
849.37
884.44
1,097.54
1,007.86
901.14
774.13
% Of Sales
-
8.34%
9.14%
9.37%
8.93%
9.00%
10.09%
13.39%
13.86%
13.82%
13.06%
Miscellaneous Exp.
-
524.18
483.06
467.08
384.33
332.69
296.73
244.27
210.06
205.64
774.13
% Of Sales
-
3.91%
4.06%
4.09%
3.75%
3.53%
3.39%
2.98%
2.89%
3.15%
3.30%
EBITDA
2,254.83
2,414.44
1,748.49
1,682.55
1,438.27
1,260.81
1,203.77
854.86
628.73
441.52
352.53
EBITDA Margin
16.82%
18.02%
14.71%
14.73%
14.05%
13.36%
13.74%
10.43%
8.65%
6.77%
5.95%
Other Income
322.76
338.77
327.12
225.16
200.98
195.15
160.38
155.50
87.79
75.77
76.53
Interest
171.19
150.80
123.86
60.37
55.05
43.42
43.95
40.66
43.17
71.11
77.71
Depreciation
213.56
212.71
199.97
172.50
153.49
130.84
125.87
155.00
94.21
83.16
73.53
PBT
2,192.32
2,389.69
1,751.78
1,674.85
1,430.71
1,281.71
1,194.33
814.70
579.14
363.01
277.82
Tax
838.58
846.53
587.26
651.67
539.02
423.50
402.57
264.96
176.93
102.92
112.91
Tax Rate
38.25%
35.43%
33.85%
38.91%
37.68%
33.04%
33.71%
27.58%
30.55%
28.35%
25.51%
PAT
1,353.75
634.33
465.44
454.65
396.44
421.51
386.01
356.66
207.38
132.66
230.24
PAT before Minority Interest
521.52
1,542.55
1,147.51
1,023.17
891.69
858.21
791.76
695.79
402.21
260.10
329.62
Minority Interest
-832.23
-908.22
-682.07
-568.52
-495.25
-436.70
-405.75
-339.13
-194.83
-127.44
-99.38
PAT Margin
10.10%
4.74%
3.91%
3.98%
3.87%
4.47%
4.41%
4.35%
2.85%
2.04%
3.88%
PAT Growth
-5.57%
36.29%
2.37%
14.68%
-5.95%
9.20%
8.23%
71.98%
56.32%
-42.38%
 
EPS
193.95
90.88
66.68
65.14
56.80
60.39
55.30
51.10
29.71
19.01
32.99

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
5,476.37
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
Share Capital
13.96
13.96
13.96
13.96
13.96
13.96
13.96
13.96
13.96
13.96
Total Reserves
5,448.17
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
Non-Current Liabilities
1,257.79
851.69
533.95
645.22
624.60
313.59
510.38
528.09
521.61
767.12
Secured Loans
1,127.49
766.33
472.05
610.18
566.20
285.06
485.81
468.71
421.61
557.27
Unsecured Loans
0.00
3.44
0.00
0.00
21.24
21.18
20.43
19.67
17.78
34.69
Long Term Provisions
2.75
3.58
13.27
11.20
9.49
7.17
5.93
7.14
45.18
124.65
Current Liabilities
3,888.89
3,171.62
2,320.45
2,014.77
1,743.72
1,827.01
1,655.15
1,372.90
1,409.62
1,302.20
Trade Payables
1,349.60
1,080.05
1,172.31
1,023.96
789.91
817.59
739.89
591.78
422.75
414.06
Other Current Liabilities
545.07
668.11
540.78
472.93
327.56
325.68
363.55
287.54
340.64
655.22
Short Term Borrowings
1,501.20
1,094.13
322.94
275.41
387.81
449.75
306.11
290.78
470.29
206.96
Short Term Provisions
493.03
329.32
284.42
242.46
238.44
233.99
245.60
202.80
175.94
25.96
Total Liabilities
12,417.74
11,329.26
9,414.99
8,326.81
7,389.21
5,125.12
4,469.95
3,681.68
3,422.62
3,428.81
Net Block
2,788.02
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
Gross Block
3,853.82
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
Accumulated Depreciation
1,062.49
819.32
554.58
343.25
191.91
120.73
992.85
853.20
739.02
667.57
Non Current Assets
6,422.80
7,185.70
5,451.89
4,773.45
4,656.99
2,932.40
2,327.77
2,282.52
2,175.44
2,008.44
Capital Work in Progress
130.97
50.97
108.05
207.39
33.21
90.83
49.29
113.58
152.43
111.77
Non Current Investment
3,205.91
3,899.48
2,439.09
1,950.19
2,162.65
529.99
191.68
148.93
150.05
155.68
Long Term Loans & Adv.
264.27
326.94
148.00
231.88
241.07
321.41
171.11
132.19
102.34
91.96
Other Non Current Assets
33.63
33.69
54.42
26.54
18.13
0.74
37.68
12.60
12.35
12.28
Current Assets
5,994.94
4,143.55
3,963.09
3,553.36
2,732.22
2,192.72
2,142.18
1,399.16
1,247.18
1,420.38
Current Investments
1,445.82
1,113.54
796.93
896.76
217.67
540.86
587.70
281.08
182.53
346.34
Inventories
1,182.59
835.21
881.41
727.37
733.89
546.51
515.83
514.94
477.36
509.73
Sundry Debtors
312.72
367.75
459.37
361.06
230.74
231.81
202.30
170.91
176.69
165.83
Cash & Bank
1,527.76
221.93
191.88
254.72
222.42
135.41
315.21
153.52
194.52
215.15
Other Current Assets
1,526.06
274.08
163.52
138.66
1,327.49
738.13
521.13
278.70
216.08
183.33
Short Term Loans & Adv.
1,062.38
1,331.05
1,469.97
1,174.79
1,276.54
699.63
502.76
271.81
209.50
172.68
Net Current Assets
2,106.05
971.94
1,642.64
1,538.60
988.50
365.71
487.04
26.26
-162.44
118.17
Total Assets
12,417.74
11,329.25
9,414.98
8,326.81
7,389.21
5,125.12
4,469.95
3,681.68
3,422.62
3,428.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
1,663.24
1,409.40
1,104.18
1,213.05
410.58
785.78
656.27
648.55
302.71
258.75
PBT
2,389.08
1,734.77
1,674.85
1,430.71
1,281.71
1,194.33
960.76
579.14
363.01
442.53
Adjustment
132.72
64.61
60.96
51.25
-8.01
43.79
-81.00
62.88
85.05
-76.80
Changes in Working Capital
-76.94
127.00
-33.08
228.87
-464.88
-43.50
171.24
286.75
38.64
36.76
Cash after chg. in Working capital
2,444.87
1,926.38
1,702.73
1,710.83
808.82
1,194.62
1,050.99
928.77
486.71
402.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-781.63
-516.98
-598.60
-497.78
-398.24
-408.84
-304.43
-191.83
-100.23
-90.23
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
-90.29
-88.39
-83.77
-53.51
Extra & Other Items
0.00
0.00
0.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-365.29
-1,648.65
-775.14
-966.58
-357.05
-661.88
-435.37
-298.63
47.10
143.13
Net Fixed Assets
-11.38
-19.85
-12.57
-5.91
-7.71
91.07
-18.65
-13.25
-71.41
87.74
Net Investments
-71.33
-98.20
-0.14
0.16
-78.09
-43.88
0.07
-0.04
-53.66
-5.06
Others
-282.58
-1,530.60
-762.43
-960.83
-271.25
-709.07
-416.79
-285.34
172.17
60.45
Cash from Financing Activity
-862.87
266.70
-367.77
-220.56
-26.17
-303.70
-59.21
-390.91
-362.47
-349.61
Net Cash Inflow / Outflow
435.08
27.45
-38.73
25.91
27.36
-179.80
161.69
-40.99
-12.66
52.27
Opening Cash & Equivalents
170.69
137.49
172.95
147.30
119.93
315.21
153.52
194.52
207.18
160.60
Closing Cash & Equivalent
603.34
170.69
137.49
172.95
147.29
129.85
315.21
153.52
194.52
207.18

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
782.85
727.63
631.64
567.25
526.78
274.75
223.86
184.84
164.09
156.40
ROA
12.99%
11.06%
11.53%
11.35%
13.72%
16.50%
17.07%
11.32%
7.59%
9.94%
ROE
29.27%
24.20%
24.46%
23.36%
30.70%
45.53%
48.80%
33.04%
23.26%
33.11%
ROCE
33.27%
29.71%
33.50%
30.70%
35.80%
48.04%
44.29%
29.57%
19.40%
22.47%
Fixed Asset Turnover
3.55
3.42
3.83
4.05
4.31
3.61
2.99
2.83
2.75
2.66
Receivable days
9.27
12.70
13.11
10.47
8.69
8.80
8.14
8.58
9.45
10.16
Inventory Days
27.49
26.35
25.70
25.85
24.06
21.55
22.47
24.49
27.24
29.52
Payable days
41.74
42.24
42.40
39.00
37.27
38.93
33.61
28.64
25.72
21.92
Cash Conversion Cycle
-4.98
-3.19
-3.59
-2.68
-4.52
-8.58
-3.00
4.43
10.98
17.76
Total Debt/Equity
0.49
0.40
0.22
0.26
0.28
0.41
0.57
0.61
0.86
1.15
Interest Cover
16.84
15.01
28.74
26.99
30.52
28.17
24.63
14.42
6.11
6.69

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.