Bansisons Tea Peer Comparison

BSE: 519353

₹7.68

₹-0.40 (-4.95%)

As on 29-Oct-2026IST

Market cap

₹5 Cr

Revenue (TTM)

₹6 Cr

P/E Ratio

--

P/B Ratio

8.5

Div. Yield

0 %

Edit

	Bansisons Tea	CCL Products	Karamalai Tea	Shri Vasuprada Plant	Norben Tea
Market cap (₹ Cr)	5	12,672	209	83	84
Revenue (₹ Cr)	6	4,686	60	159	8
Net Profit (₹ Cr)	-5.40	461.76	-2.68	0.98	0.38
Net Margin (%)	-88.57	9.83	-4.27	0.61	4.40
RoE (%)	-930.40	18.44	-0.59	0.81	1.95
Price to Earnings	--	27.44	--	84.86	222.65
Price-To-Book	8.53	4.76	0.46	0.68	4.25

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Bansisons Tea	CCL Products	Karamalai Tea	Shri Vasuprada Plant	Norben Tea
Operating Revenue	6.06	4,686.22	60.13	158.72	8.47
Total Income	6.10	4,699.14	62.87	160.29	8.57
Total Expenditure	11.48	3,903.80	55.55	146.16	6.47
EBITDA	-5.42	782.42	4.58	12.56	2.01
Depreciation	0.02	158.96	2.51	6.64	0.59
EBIT	-5.44	623.46	2.06	5.93	1.41
Interest	0.00	117.08	3.73	6.32	1.00
Other Income	0.04	12.92	2.75	1.57	0.10
Exceptional Items	0.00	0.00	-0.06	0.00	0.00
Profit before Tax	-5.40	519.30	1.03	1.18	0.51
Provision for Tax	0.00	57.54	3.71	0.20	0.14
Profit after Tax	-5.40	461.76	-2.68	0.98	0.38

Liabilities (₹ Cr)

	Bansisons Tea	CCL Products	Karamalai Tea	Shri Vasuprada Plant	Norben Tea
Shareholder's Funds	0.57	2,663.31	455.18	121.91	19.89
Minority Interest	0.00	0.00	0.00	0.00	0.00
Non-Current Liabilities	0.00	514.12	97.42	53.20	5.88
Current Liabilities	2.65	1,304.16	34.00	57.29	7.48
Total Liabilities	1.49	4,326.29	595.17	210.42	30.96

Assets (₹ Cr)

	Bansisons Tea	CCL Products	Karamalai Tea	Shri Vasuprada Plant	Norben Tea
Non-Current Assets	1.18	1,997.81	532.90	142.38	25.61
Current Assets	2.04	2,368.58	50.12	48.33	6.88
Total Assets	1.49	4,326.29	595.17	210.42	30.96
Total Debt*	0.00	1,290.75	45.23	59.77	8.83
Net Current Assets	-0.61	1,064.42	16.12	-8.96	-0.61
Contingent Liabilities	--	58.21	2.53	7.85	0.86

Cashflow (₹ Cr)

	Bansisons Tea	CCL Products	Karamalai Tea	Shri Vasuprada Plant	Norben Tea
Cash From Operating Activities	-3.79	858.29	0.08	10.84	0.08
Cash Flow from Investing Activities	3.85	-69.62	5.88	-7.16	-1.58
Cash from Financing Activities	-0.15	-756.92	-5.09	-4.20	1.27
Net Cash Inflow / Outflow	-0.09	31.75	0.86	-0.52	-0.23

Ratios

Profitability Ratios

	Bansisons Tea	CCL Products	Karamalai Tea	Shri Vasuprada Plant	Norben Tea
ROCE (%)	-162.40	15.90	0.26	-0.68	2.98
ROE (%)	-930.40	18.44	-0.59	0.81	1.95
ROA (%)	-114.91	10.53	-0.62	0.43	1.16
EBIT Margin (%)	-89.72	13.30	3.43	3.73	16.67
Net Margin (%)	-88.57	9.83	-4.27	0.61	4.40
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

Growth Ratios

	Bansisons Tea	CCL Products	Karamalai Tea	Shri Vasuprada Plant	Norben Tea
Revenue Growth (%)	--	24.08	21.09	9.71	26.04
EBIT Growth (%)	-3,007.43	19.97	302.85	536.20	462.55
Net Profit Growth (%)	-8,339.06	36.53	37.07	-76.32	148.15
EPS Growth (%)	-8,339.13	36.53	37.46	121.50	138.13
Book Value Growth (%)	-89.62	19.38	112.07	-5.55	24.08

Valuation Ratios

	Bansisons Tea	CCL Products	Karamalai Tea	Shri Vasuprada Plant	Norben Tea
Price / Earnings	0.00	27.19	-78.52	80.49	208.71
Price / Book Value	15.23	4.71	0.46	0.65	3.99
Dividend Yield (%)	0.00	0.61	0.11	0.00	0.00
EV/EBITDA	-1.74	17.42	48.63	11.00	43.50
Market Cap (₹ Cr)	9.48	13,864.21	252.70	74.55	138.81

Solvency Ratios

	Bansisons Tea	CCL Products	Karamalai Tea	Shri Vasuprada Plant	Norben Tea
Debt to Equity	0.00	0.15	0.02	0.29	0.27
Short term debt to equity ratio	--	0.31	0.08	0.24	0.20
Current Ratio	0.77	1.82	1.47	0.84	0.92
Quick Ratio	0.74	1.06	1.16	0.36	0.52
Interest Coverage	--	5.44	1.28	1.19	1.51

Operating Efficiency Ratios

	Bansisons Tea	CCL Products	Karamalai Tea	Shri Vasuprada Plant	Norben Tea
Debtors to sales (%)	25.97	15.56	3.61	7.97	3.20
Asset Turnover	1.29	1.07	0.14	0.70	0.26
Receivable days	123.94	61.71	9.84	9.24	8.50
Inventory Days	0.00	85.75	50.75	55.00	59.04
Payable days	--	29.84	360.67	36.27	0.00
Cash Conversion Cycle	--	117.62	-300.07	27.97	67.54

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Annual
Quarterly