Login
Home
Charts
Search
Watchlist
Products

B & A Ltd

BNALTD·BSE
372.75+5.00%Tue, 22 Sept '26 11:44

B & A Ltd

BNALTD
BSE
372.75
+5.00%
|Tue, 22 Sept '26 11:44
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
116Cr
Close
Close Price
372.75
Industry
Industry
Tea
PE
Price To Earnings
157.94
PS
Price To Sales
0.39
Revenue
Revenue
299Cr
Rev Gr TTM
Revenue Growth TTM
11.00%
PAT Gr TTM
PAT Growth TTM
-74.74%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
10296385197734356103814472
Growth YoY
Revenue Growth YoY%
-6.219.9-1.9-7.0-4.3-23.714.110.15.710.11.628.7
Expenses
ExpensesCr
778452526872635673845965
Operating Profit
Operating ProfitCr
2512-15-1301-20030-3-166
OPM
OPM%
24.312.3-38.8-2.530.51.7-47.30.029.2-3.7-35.58.9
Other Income
Other IncomeCr
6111111311121
Interest Expense
Interest ExpenseCr
111221122222
Depreciation
DepreciationCr
111222112222
PBT
PBTCr
2911-15-428-1-10-227-6-174
Tax
TaxCr
210011101031
PAT
PATCr
2710-15-326-2-11-226-6-213
Growth YoY
PAT Growth YoY%
6.9156.0-10.554.5-1.9-116.129.231.90.4-249.4-89.9212.7
NPM
NPM%
26.310.2-40.5-6.727.0-2.1-25.1-4.125.6-6.8-46.93.6
EPS
EPS
82.229.9-52.4-14.082.0-7.0-36.1-9.082.2-18.9-67.16.1
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
10296385197734356103814472
Growth YoY
Revenue Growth YoY%
-6.219.9-1.9-7.0-4.3-23.714.110.15.710.11.628.7
Expenses
ExpensesCr
778452526872635673845965
Operating Profit
Operating ProfitCr
2512-15-1301-20030-3-166
OPM
OPM%
24.312.3-38.8-2.530.51.7-47.30.029.2-3.7-35.58.9
Other Income
Other IncomeCr
6111111311121
Interest Expense
Interest ExpenseCr
111221122222
Depreciation
DepreciationCr
111222112222
PBT
PBTCr
2911-15-428-1-10-227-6-174
Tax
TaxCr
210011101031
PAT
PATCr
2710-15-326-2-11-226-6-213
Growth YoY
PAT Growth YoY%
6.9156.0-10.554.5-1.9-116.129.231.90.4-249.4-89.9212.7
NPM
NPM%
26.310.2-40.5-6.727.0-2.1-25.1-4.125.6-6.8-46.93.6
EPS
EPS
82.229.9-52.4-14.082.0-7.0-36.1-9.082.2-18.9-67.16.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
158156189191207248290292290264283299
Growth
Revenue Growth%
6.8-1.321.61.08.419.617.20.6-0.7-8.97.111.0
Expenses
ExpensesCr
135138166173190216247269273255272281
Operating Profit
Operating ProfitCr
22172319173243231891118
OPM
OPM%
14.311.212.49.78.112.814.97.96.03.54.06.0
Other Income
Other IncomeCr
1111122691655
Interest Expense
Interest ExpenseCr
555665445677
Depreciation
DepreciationCr
344555555677
PBT
PBTCr
15101598243621171328
Tax
TaxCr
435227973245
PAT
PATCr
11711661727141411-23
Growth
PAT Growth%
3.0-34.152.8-40.1-3.2178.954.7-48.41.1-20.9-117.6-74.7
NPM
NPM%
6.74.55.63.43.07.09.24.74.84.2-0.71.0
EPS
EPS
31.619.030.016.213.146.277.736.834.626.6-12.72.4
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
158156189191207248290292290264283299
Growth
Revenue Growth%
6.8-1.321.61.08.419.617.20.6-0.7-8.97.111.0
Expenses
ExpensesCr
135138166173190216247269273255272281
Operating Profit
Operating ProfitCr
22172319173243231891118
OPM
OPM%
14.311.212.49.78.112.814.97.96.03.54.06.0
Other Income
Other IncomeCr
1111122691655
Interest Expense
Interest ExpenseCr
555665445677
Depreciation
DepreciationCr
344555555677
PBT
PBTCr
15101598243621171328
Tax
TaxCr
435227973245
PAT
PATCr
11711661727141411-23
Growth
PAT Growth%
3.0-34.152.8-40.1-3.2178.954.7-48.41.1-20.9-117.6-74.7
NPM
NPM%
6.74.55.63.43.07.09.24.74.84.2-0.71.0
EPS
EPS
31.619.030.016.213.146.277.736.834.626.6-12.72.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
33333333333
Reserves
ReservesCr
835967707388111119130138134
Current Liabilities
Current LiabilitiesCr
59677181636248586387123
Non Current Liabilities
Non Current LiabilitiesCr
1718161515202119352436
Total Liabilities
Total LiabilitiesCr
166152163177165186199217253275321
Current Assets
Current AssetsCr
42525771608294114115125141
Non Current Assets
Non Current AssetsCr
124101106106105103105103138150180
Total Assets
Total AssetsCr
166152163177165186199217253275321
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
33333333333
Reserves
ReservesCr
835967707388111119130138134
Current Liabilities
Current LiabilitiesCr
59677181636248586387123
Non Current Liabilities
Non Current LiabilitiesCr
1718161515202119352436
Total Liabilities
Total LiabilitiesCr
166152163177165186199217253275321
Current Assets
Current AssetsCr
42525771608294114115125141
Non Current Assets
Non Current AssetsCr
124101106106105103105103138150180
Total Assets
Total AssetsCr
166152163177165186199217253275321

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
19517121316311132-10
Investing Cash Flow
Investing Cash FlowCr
-9-8-7-7-2-6-14-16-49-4-32
Financing Cash Flow
Financing Cash FlowCr
-8-7-9-9-60-5-691434
Net Cash Flow
Net Cash FlowCr
1-110-451012-11-992
Free Cash Flow
Free Cash FlowCr
9-49511102430-12-25
CFO To PAT
CFO To PAT%
175.565.7155.8183.2209.792.8114.477.7227.4-7.218.4
CFO To EBITDA
CFO To EBITDA%
82.726.471.063.277.350.570.746.4180.7-8.4-3.1
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
19517121316311132-10
Investing Cash Flow
Investing Cash FlowCr
-9-8-7-7-2-6-14-16-49-4-32
Financing Cash Flow
Financing Cash FlowCr
-8-7-9-9-60-5-691434
Net Cash Flow
Net Cash FlowCr
1-110-451012-11-992
Free Cash Flow
Free Cash FlowCr
9-49511102430-12-25
CFO To PAT
CFO To PAT%
175.565.7155.8183.2209.792.8114.477.7227.4-7.218.4
CFO To EBITDA
CFO To EBITDA%
82.726.471.063.277.350.570.746.4180.7-8.4-3.1

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
4876795029467876138146106116
Price To Earnings
Price To Earnings
5.012.98.59.97.33.23.36.612.817.7157.9
Price To Sales
Price To Sales
0.30.50.40.30.10.20.30.30.50.60.40.4
Price To Book
Price To Book
0.81.21.10.70.40.50.70.61.01.00.80.8
EV To EBITDA
EV To EBITDA
3.46.54.94.63.72.32.13.88.919.815.810.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
55.054.951.750.648.448.048.244.646.451.849.749.7
OPM
OPM%
14.311.212.49.78.112.814.97.96.03.54.06.0
NPM
NPM%
6.74.55.63.43.07.09.24.74.84.2-0.71.0
ROCE
ROCE%
17.013.918.612.611.822.329.015.911.99.33.83.8
ROE
ROE%
12.311.315.38.88.118.923.411.310.57.8-1.4-1.4
ROA
ROA%
6.44.66.53.63.89.313.46.35.54.0-0.6-0.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
4876795029467876138146106116
Price To Earnings
Price To Earnings
5.012.98.59.97.33.23.36.612.817.7157.9
Price To Sales
Price To Sales
0.30.50.40.30.10.20.30.30.50.60.40.4
Price To Book
Price To Book
0.81.21.10.70.40.50.70.61.01.00.80.8
EV To EBITDA
EV To EBITDA
3.46.54.94.63.72.32.13.88.919.815.810.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
55.054.951.750.648.448.048.244.646.451.849.749.7
OPM
OPM%
14.311.212.49.78.112.814.97.96.03.54.06.0
NPM
NPM%
6.74.55.63.43.07.09.24.74.84.2-0.71.0
ROCE
ROCE%
17.013.918.612.611.822.329.015.911.99.33.83.8
ROE
ROE%
12.311.315.38.88.118.923.411.310.57.8-1.4-1.4
ROA
ROA%
6.44.66.53.63.89.313.46.35.54.0-0.6-0.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
- **B & A Limited is a century-old Assam tea company that has quietly built one of India’s most decorated black-tea estates while funding a parallel packaging business - and it is now doing something it never did in sixty years: selling tea directly to consumers under its own estate names.** Incorporated in 1915 from the Barasali Tea Company, the group grew by mastering the patient economics of tea bushes that take five years to mature and then produce for eighty, using the cash generated to acquire a listed packaging subsidiary. The recurring pattern is a phased, demand-driven expansion - first perfect the leaf, then buy the factory next door, then put the estate’s name on the packet - and that same logic now governs its move from bulk auctions to branded retail. # Business segments Four engines at different stages - a plantation cash cow that commands auction prices well above the industry, a packaging subsidiary that serves industrial India, and an infant consumer brand built on the reputation of the estates - each funded by the cash flows of the one before. ## 1. Own-estate tea: the auction champion **Tea grown on the company’s own gardens consistently ranks among the highest-priced CTC teas sold at Indian auctions, because the leaf quality lets it charge roughly double the bought-leaf price.** - **Own leaf commands a premium** - in FY26, tea from the company’s own gardens sold at an average of Rs.391 per kg, more than double the Rs.160 per kg fetched by tea made from bought leaf, because the estates consistently place at the top of all-India CTC auction rankings. Gatoonga estate ranked 2nd nationally in FY26 and 1st in FY25, with individual invoices touching Rs.586 and Rs.645 per kg at Kolkata auctions respectively. - **Bought leaf fills the factories** - the company supplements its own crop with green leaf purchased from outside growers, including a related party, though it temporarily suspended bought-leaf production in FY25 due to quality concerns, prioritising its own high-quality output. In FY24, bought leaf accounted for nearly half of total production at 24.64 lac kg out of 51.89 lac kg. - **An 80-year asset with a five-year wait** - tea bushes are capitalised as bearer plants and depreciated over an estimated life of 80 years, but the costs of replanting and upkeep are accumulated as capital work-in-progress for the first five years before the bushes are ready for commercial harvest, so expansion ties up capital for half a decade before it yields. ## 2. B&A Packaging India: the industrial backbone **A separately listed subsidiary that makes paper sacks and flexible laminates for industrial customers, held 71.66% by B&A Ltd and run by the same managing director.** - **Two product lines, one factory** - the subsidiary produces high-quality paper sacks and flexible laminates from its plant at Balasore, Odisha, serving as the group’s entry into industrial packaging. - **A listed entity with its own identity** - B&A Packaging India Limited is a publicly listed company in its own right, giving the group a second platform for capital market access while consolidating its financials as a subsidiary. ## 3. Branded retail tea: the estate-to-consumer bet **In 2024, for the first time in sixty years, the company began selling packaged tea directly to consumers under its own estate names - starting with Assam and planning a pan-India rollout.** - **Launched under the Gatoonga brand** - the retail foray began on 31st March 2024 with garden-fresh, non-blended black tea in branded packages, named after the estate that has repeatedly topped all-India auction rankings. - **A phased, demand-driven rollout** - the company is expanding retail distribution in stages, beginning with the Assam market, and during FY26 completed preparations to launch additional brands under the Mokrung and Moheema estate names. - **Leveraging auction reputation at the shelf** - the same estate names that command premiums of Rs.400-600 per kg at auction are now appearing on consumer packets, so the brand story is already proven with bulk buyers before it reaches the retail shopper. ## 4. Bought-leaf processing and bulk sales: the volume lever **When quality supply is available, the company buys green leaf from other growers and processes it into made tea for auction, adding volume on top of its own-estate production.** - **A flexible second stream** - bought-leaf production lets the company utilise factory capacity beyond what its own gardens can supply, though it is dialled up or down depending on leaf quality and availability. - **Sold through the same auction channels** - tea made from bought leaf is sold primarily through the Guwahati Tea Auction Centre alongside own-leaf tea, but at a significantly lower average price - Rs.160 per kg in FY26 versus Rs.391 for own leaf - because the raw material is not from the company’s prized estates. - **Quality risk limits its role** - the company temporarily halted bought-leaf operations in FY25 after struggling to find pest-free suppliers in Assam, illustrating that this engine runs only when external leaf meets the company’s standards. # Group structure and partners **The company sits inside a web of related-party relationships that supply it with green leaf, sell its tea, manage its estates, and even run tourism and golf operations on its land.** - **Barooahs & Associates provides operational services** - this related party manages tea estates, arranges supply of stores and machinery at competitive prices, and helps sell the company’s teas. - **Heritage North East runs estate tourism** - the company receives lease rentals from this related party for operating two bungalows at the Sangsua and Gatoonga tea estates as tourist accommodation. - **A golf course sits inside a tea estate** - Kaziranga Golf Club, another related party, operates a golf course on the grounds of the Sangsua Tea Estate. - **Buragohain Tea Company is both supplier and merger target** - the company buys green leaf from Buragohain Tea and operates its Govindapur Tea Estate, with a scheme of amalgamation approved by shareholders but held up by a legal challenge pending before the Guwahati High Court. - **Assam Tea Brokers is a customer and service provider** - the company sells packaging materials to this related party and receives services, rent and service charges in return.

Documents — B & A Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/9dubpaukxovzr8a5ebw79gxe.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/57xqscqcbmuddrcr1ah604bu.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/ofar0pjw4tjbsqgyqfxup9p1.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/cibe9dxridl6tsi7n91tohd8.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/kvyjqac1l44obyux4rfc0p8x.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/brpyuunw15gxpphfo9zd5u2h.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/s16tpofso3dotcpkstyiaem2.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/vogu5s09m9cve3f7dyyz4cb0.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/jsuukhguerh1h3hai7jme1l0.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/1g6cmqycbk7ztdldpccd272i.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/4jgkvkly396am4fzh0w6dt2p.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/7z22aqjokfydof09ve90mpl7.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/w3xew84d0hd4j7cjs8301w4k.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/uowwvajuqa4g5fj1p5wa99gi.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/mb1hjlhtypcseyexo1r0yric.pdf