Nifty
Sensex
:
:
14795.10
49116.71
70.30 (0.48%)
166.95 (0.34%)

Tea/Coffee

Rating :
57/99

BSE: 501425 | NSE: BBTC

1164.00
06-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1177.70
  •  1192.20
  •  1147.95
  •  1167.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  82114
  •  963.01
  •  1565.00
  •  798.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,131.57
  • 20.16
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,953.57
  • 0.10%
  • 1.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.93%
  • 0.79%
  • 14.34%
  • FII
  • DII
  • Others
  • 7.51%
  • 1.02%
  • 10.41%

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
  • 9.60
  • 13.84
  • 13.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.96
  • 2.29
  • 1.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.36
  • 4.94
  • 4.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
3,209.58
2,933.00
9.43%
3,236.48
3,049.80
6.12%
3,488.24
3,122.82
11.70%
3,461.87
2,784.85
24.31%
Expenses
2,674.84
2,480.44
7.84%
2,711.79
2,589.35
4.73%
2,839.76
2,670.73
6.33%
2,755.89
2,397.53
14.95%
EBITDA
534.75
452.56
18.16%
524.69
460.45
13.95%
648.48
452.09
43.44%
705.98
387.32
82.27%
EBIDTM
16.66%
15.43%
16.21%
15.10%
18.59%
14.48%
20.39%
13.91%
Other Income
61.27
87.91
-30.30%
96.61
77.70
24.34%
79.82
72.35
10.32%
101.06
85.23
18.57%
Interest
32.43
37.27
-12.99%
41.34
33.30
24.14%
40.70
29.13
39.72%
35.80
24.16
48.18%
Depreciation
57.69
53.86
7.11%
52.04
50.05
3.98%
51.75
48.04
7.72%
51.23
48.02
6.68%
PBT
505.90
449.06
12.66%
527.93
454.81
16.08%
635.32
446.15
42.40%
719.93
384.75
87.12%
Tax
211.23
129.52
63.09%
160.10
206.06
-22.30%
274.85
100.40
173.75%
200.36
151.29
32.43%
PAT
294.67
319.54
-7.78%
367.83
248.75
47.87%
360.48
345.75
4.26%
519.57
233.47
122.54%
PATM
9.18%
10.89%
11.37%
8.16%
10.33%
11.07%
15.01%
8.38%
EPS
8.12
12.98
-37.44%
10.06
28.85
-65.13%
6.41
26.41
-75.73%
28.37
17.50
62.11%

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
13,396.17
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
12.66%
4.09%
11.58%
8.52%
7.67%
6.89%
12.73%
11.54%
9.97%
15.15%
 
Cost Of Goods Sold
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
3,208.67
Gross Profit
5,668.15
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
42.31%
40.62%
41.30%
39.10%
38.98%
40.99%
41.12%
40.60%
38.83%
37.12%
37.67%
Total Expenditure
10,982.28
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
2,413.90
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
18.02%
14.72%
14.73%
14.05%
13.36%
13.74%
10.43%
8.65%
6.77%
5.95%
6.09%
Other Income
338.76
325.76
225.16
200.98
195.15
160.38
155.50
87.79
75.77
76.53
155.87
Interest
150.27
123.86
60.37
55.05
43.42
43.95
40.66
43.17
71.11
77.71
101.29
Depreciation
212.71
199.97
172.50
153.49
130.84
125.87
155.00
94.21
83.16
73.53
83.01
PBT
2,389.08
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
846.54
587.26
651.67
539.02
423.50
402.57
264.96
176.93
102.92
112.91
80.87
Tax Rate
35.43%
33.85%
38.91%
37.68%
33.04%
33.71%
27.58%
30.55%
28.35%
25.51%
29.43%
PAT
1,542.55
465.44
454.65
396.44
421.51
386.01
356.66
207.38
132.66
230.24
117.63
PAT before Minority Interest
634.34
1,147.51
1,023.17
891.69
858.21
791.76
695.79
402.21
260.10
329.62
193.91
Minority Interest
-908.21
-682.07
-568.52
-495.25
-436.70
-405.75
-339.13
-194.83
-127.44
-99.38
-76.28
PAT Margin
11.51%
3.91%
3.98%
3.87%
4.47%
4.41%
4.35%
2.85%
2.04%
3.88%
2.29%
PAT Growth
34.43%
2.37%
14.68%
-5.95%
9.20%
8.23%
71.98%
56.32%
-42.38%
95.73%
 
EPS
221.00
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

News Update:


  • Bombay Burmah Trading Corporation raises Rs 125 crore through NCDs
    31st Mar 2021, 11:06 AM

    The company has allotted 12,500 NCDs having face value of Rs 1,00,000 at par, on private placement basis

    Read More

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.