Shri Vasuprada Plant Peer Comparison

BSE: 538092

₹94.92

₹-4.04 (-4.08%)

As on 03-Nov-2026IST

Market cap

₹79 Cr

Revenue (TTM)

₹159 Cr

P/E Ratio

80.8

P/B Ratio

0.6

Div. Yield

0 %

Edit

	Shri Vasuprada Plant	CCL Products	Karamalai Tea	Norben Tea	Bansisons Tea
Market cap (₹ Cr)	79	12,554	209	79	5
Revenue (₹ Cr)	159	4,686	60	8	6
Net Profit (₹ Cr)	0.98	461.76	-2.68	0.38	-5.40
Net Margin (%)	0.61	9.83	-4.27	4.40	-88.57
RoE (%)	0.81	18.44	-0.59	1.95	-930.40
Price to Earnings	80.82	27.19	--	208.71	--
Price-To-Book	0.65	4.71	0.46	3.99	8.53

Income Statement (₹ Cr)

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

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

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

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

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

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

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

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

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

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