Login
Products
Login
Home
Alerts
Search
Watchlist
Products

B & A Ltd

BNALTD
BSE
412.00
6.03%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

B & A Ltd

BNALTD
BSE
412.00
6.03%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
128Cr
Close
Close Price
412.00
Industry
Industry
Tea
PE
Price To Earnings
22.46
PS
Price To Sales
0.45
Revenue
Revenue
282Cr
Rev Gr TTM
Revenue Growth TTM
9.03%
PAT Gr TTM
PAT Growth TTM
28.01%
Peer Comparison
How does BNALTD stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
BNALTD
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
38541029638519773435610381
Growth YoY
Revenue Growth YoY%
-5.8-16.3-6.219.9-1.9-7.0-4.3-23.714.110.15.710.1
Expenses
ExpensesCr
495977845252687263567384
Operating Profit
Operating ProfitCr
-11-42512-15-1301-20030-3
OPM
OPM%
-28.2-8.124.312.3-38.8-2.530.51.7-47.30.029.2-3.7
Other Income
Other IncomeCr
2161111113111
Interest Expense
Interest ExpenseCr
121112211222
Depreciation
DepreciationCr
111112221122
PBT
PBTCr
-11-72911-15-428-1-10-227-6
Tax
TaxCr
312100111010
PAT
PATCr
-14-72710-15-326-2-11-226-6
Growth YoY
PAT Growth YoY%
5.5-485.76.9156.0-10.554.5-1.9-116.129.231.90.4-249.4
NPM
NPM%
-35.9-13.626.310.2-40.5-6.727.0-2.1-25.1-4.125.6-6.8
EPS
EPS
-44.9-25.282.229.9-52.4-14.082.0-7.0-36.1-9.082.2-18.9

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
148158156189191207248290292290264282
Growth
Revenue Growth%
6.8-1.321.61.08.419.617.20.6-0.7-8.96.8
Expenses
ExpensesCr
126135138166173190216247269273255276
Operating Profit
Operating ProfitCr
2222172319173243231897
OPM
OPM%
14.814.311.212.49.78.112.814.97.96.03.52.4
Other Income
Other IncomeCr
11111122691615
Interest Expense
Interest ExpenseCr
655566544567
Depreciation
DepreciationCr
334455555565
PBT
PBTCr
1315101598243621171310
Tax
TaxCr
343522797322
PAT
PATCr
10117116617271414118
Growth
PAT Growth%
3.0-34.152.8-40.1-3.2178.954.7-48.41.1-20.8-29.6
NPM
NPM%
7.06.74.55.63.43.07.09.24.74.84.22.8
EPS
EPS
31.331.619.030.016.213.146.277.736.834.626.618.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
333333333333
Reserves
ReservesCr
74835967707388111119130138161
Current Liabilities
Current LiabilitiesCr
5859677181636248586385113
Non Current Liabilities
Non Current LiabilitiesCr
181718161515202119352430
Total Liabilities
Total LiabilitiesCr
156166152163177165186199217253274331
Current Assets
Current AssetsCr
3742525771608294114115130172
Non Current Assets
Non Current AssetsCr
119124101106106105103105103138144159
Total Assets
Total AssetsCr
156166152163177165186199217253274331

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
1819517121316311132-3
Investing Cash Flow
Investing Cash FlowCr
-10-9-8-7-7-2-6-14-16-49-3
Financing Cash Flow
Financing Cash FlowCr
-9-8-7-9-9-60-5-69-4
Net Cash Flow
Net Cash FlowCr
-11-110-451012-11-9-10
Free Cash Flow
Free Cash FlowCr
89-49511102430-14
CFO To PAT
CFO To PAT%
173.0175.565.7155.8183.2209.792.8114.477.7227.4-25.6
CFO To EBITDA
CFO To EBITDA%
81.682.726.471.063.277.350.570.746.4180.7-30.2

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
424876795029467876138146
Price To Earnings
Price To Earnings
4.55.012.98.59.97.33.23.36.612.817.7
Price To Sales
Price To Sales
0.30.30.50.40.30.10.20.30.30.50.6
Price To Book
Price To Book
0.80.81.21.10.70.40.50.70.61.01.0
EV To EBITDA
EV To EBITDA
3.43.46.54.94.63.72.32.13.88.919.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
64.467.567.263.062.060.758.457.155.757.562.8
OPM
OPM%
14.814.311.212.49.78.112.814.97.96.03.5
NPM
NPM%
7.06.74.55.63.43.07.09.24.74.84.2
ROCE
ROCE%
17.317.013.918.612.611.822.329.015.911.99.3
ROE
ROE%
13.412.311.315.38.88.118.923.411.310.57.8
ROA
ROA%
6.66.44.66.53.63.89.313.46.35.54.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
B&A Limited is a prominent Indian enterprise with a dual-core focus on the cultivation and manufacture of high-quality **Assam black tea** and the production of industrial packaging solutions. With a legacy spanning over a century, the company is currently undergoing a strategic transformation from a bulk commodity producer to a branded retail player, supported by aggressive inorganic growth and modernization. --- ### **Core Business Segments and Group Structure** The Group’s operations are divided into two distinct but high-performing verticals: * **Tea Operations (Parent Company):** Vertically integrated operations encompassing the cultivation, processing, and marketing of **CTC (Crush, Tear, Curl) and packaged tea**. The company manages the entire lifecycle from plantation to auction and direct retail. * **Packaging Solutions (Subsidiary):** Operated through **B&A Packaging India Limited** (71.66% shareholding), this segment manufactures high-quality **paper sacks and flexible laminates**. In FY 23-24, the subsidiary recorded a turnover of **Rs. 130.99 crore** and a Profit After Tax (PAT) of **Rs. 9.83 crore**, demonstrating robust independent profitability. --- ### **Asset Portfolio and Production Infrastructure** B&A Limited operates **11 tea estates** located in the premier tea-growing districts of **Jorhat, Golaghat, and Chariadeo** in Assam. | Asset Category | Details | | :--- | :--- | | **Primary Estates** | Gatoonga, Sangsua, Salkathoni, Mokrung, Moheema, Kuhum, New Samaguri, Samaguri, Barasali, and Govindapur. | | **Processing Factories** | Five units: Salkathoni, Gatoonga, Mokrung, Sangsua, and Moheema. | | **Total Production Capacity** | Scaled to **6 million kgs (mkgs) per annum** following recent acquisitions. | | **Land Area (Moheema)** | **576.74 hectares** total grant area; **314.92 hectares** under plantation. | | **Plantation Health** | Ongoing Capex for **replanting and replacement** (Rs. 1.6 crore in FY 24-25). | The company’s estates consistently achieve top-tier rankings in **All-India CTC auction prices**: * **Gatoonga TE:** Ranked **1st** * **Mokrung TE:** Ranked **3rd** * **Salkathoni TE:** Ranked **6th** * **Peak Realization:** Select invoices have reached premium prices between **Rs. 645 and Rs. 706 per kg** at Kolkata auctions. --- ### **Strategic Expansion: The "Moheema" Acquisition and Beyond** In January 2024, B&A Limited completed the strategic acquisition of the **150-year-old Moheema Tea Estate** for a consideration of **Rs. 23.16 crore**. This move is central to the company’s growth roadmap: * **Operational Synergies:** The estate is located near existing Gatoonga and Sangsua operations, allowing for shared logistics and management. * **Asset Quality:** Includes a running factory and high-yielding tea clones (**TV1, TV23, TV17, TS520**). * **Financial Headroom:** To support this and future expansions, the company increased its borrowing limit from **Rs. 100 crore to Rs. 200 crore** in July 2024. * **Long-term Capex:** A planned investment of **Rs. 50 crore** is slated for **2024–2031** to fund modernization and market diversification. --- ### **Transition to Branded Retail (B2C Strategy)** B&A is pivoting from a pure auction/wholesale model to a direct-to-consumer model to capture higher margins and brand equity. * **Gatoonga (Flagship Brand):** Launched in **March 2024**, offering non-blended, garden-fresh tea. A specific **Dust Tea** variant was launched to penetrate the **South India** market. * **Sangsua:** Focuses on **blended teas** tailored to regional taste profiles. * **Dadaji (Mokrung Teas):** An upcoming launch targeting the **Rajasthan and Delhi** markets with strong, lower-medium grade profiles. * **Digital Strategy:** Leveraging **E-commerce** platforms to bypass traditional distribution bottlenecks and reach a Pan-India audience. --- ### **Quality Standards and Sustainability Accreditations** The company maintains rigorous food safety and sustainability certifications, ensuring compliance with international buyer requirements. | Facility | ISO-22000 (Food Safety) | Trustea (Own Leaf) | Trustea (Bought Leaf) | | :--- | :---: | :---: | :---: | | **Gatoonga** | Yes | Yes | - | | **Salkathoni** | Yes | Yes | Yes | | **Mokrung** | Yes | Yes | Yes | | **Sangsua** | Yes | - | Yes | | **Moheema** | Pending | Yes | - | --- ### **Financial Performance and Cost Structure** While the company maintains a stable credit profile (**CARE BBB/Stable**), profitability is subject to the inherent volatility of the tea industry. * **Revenue Realization:** Own Leaf average sale price rose to **Rs. 412.26 per kg** (up **Rs. 47.03** YoY), significantly outperforming industry averages. * **Other Income:** Bolstered by a **Rs. 11.05 crore** write-back following migration to the **Assam Gratuity Fund Scheme**. * **Debt Profile:** Consolidated Net Debt stands at **Rs. 46.29 crore**, with a fresh loan of **Rs. 14.60 crore** taken for the Moheema acquisition. * **Inflationary Pressures:** * **Labor:** 13% YoY increase in wages (impact of **Rs. 27 per manday** hike). * **Energy:** Power and fuel costs rose **34%** due to gas and diesel price spikes. * **Inputs:** Increased expenditure on fertilizers and pesticides (PPC materials). --- ### **Risk Factors and Mitigation Strategies** #### **1. Environmental and Agricultural Risks** * **Climate Change:** Erratic rainfall and heatwaves led to a production decline in Assam from **68.83 crore kg (2023)** to **64.98 crore kg (2024)**. * **Pest Management:** Rising temperatures have increased infestation risks. B&A mitigates this through **rainwater harvesting**, irrigation, and maintaining high inventories of agro-chemicals. * **Bought Leaf Quality:** The company temporarily halted **Bought Leaf** production in 2025 due to supplier non-compliance with pesticide standards, prioritizing brand integrity over volume. #### **2. Regulatory and Legal Risks** * **Labour Code:** Transitioned to the new **Code of Wages** (effective Nov 2025), resulting in a minor financial impact on employee benefit provisions. * **Litigation:** The **Scheme of Amalgamation** with Buragohain Tea Company Ltd is currently pending before the **Guwahati High Court**. * **Tax Demands:** Contested demands include **Rs. 4.53 crore** under the Assam Agricultural Act and **Rs. 1.55 lakhs** under the Income Tax Act. #### **3. Market and Export Risks** * **Global Competition:** Surplus production from Kenya and geopolitical conflicts in the Middle East/Europe impact export volumes. B&A is countering this by targeting high-margin **Organic and Specialty** segments in the **USA, Russia, and Germany**. * **Price Concertina:** Revenue is sensitive to the fluctuating price gap between premium and medium-grade teas. --- ### **Operational Outlook** B&A Limited is repositioning itself as a resilient, modern agri-business. By shifting its registered office to **Jorhat (effective April 2025)** and re-appointing **Somnath Chatterjee** as Managing Director through **2029**, the company has stabilized its leadership for the next phase of growth. The focus remains on achieving a **6 million kg** annual production target while aggressively expanding the **Gatoonga** and **Sangsua** retail footprints.