Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Shri Vasuprada Plantations Ltd

VASUPRADA
BSE
99.25
2.32%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Shri Vasuprada Plantations Ltd

VASUPRADA
BSE
99.25
2.32%
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
82Cr
Close
Close Price
99.25
Industry
Industry
Tea
PE
Price To Earnings
381.73
PS
Price To Sales
0.54
Revenue
Revenue
154Cr
Rev Gr TTM
Revenue Growth TTM
33.06%
PAT Gr TTM
PAT Growth TTM
-111.06%
Peer Comparison
How does VASUPRADA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
VASUPRADA
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
142531351627353733284746
Growth YoY
Revenue Growth YoY%
-6.02.9-20.8-1.310.39.114.03.4106.32.932.324.5
Expenses
ExpensesCr
223129371933303431314543
Operating Profit
Operating ProfitCr
-8-62-2-3-5632-323
OPM
OPM%
-53.8-24.45.6-5.6-17.1-19.816.78.66.8-9.94.66.4
Other Income
Other IncomeCr
02014-211101105
Interest Expense
Interest ExpenseCr
112212221222
Depreciation
DepreciationCr
222222221122
PBT
PBTCr
-12-7-29-8-84101-5-15
Tax
TaxCr
-1000-10010000
PAT
PATCr
-11-6-29-7-8491-5-15
Growth YoY
PAT Growth YoY%
-2.03.5-148.418.432.8-25.8375.53.2110.740.1-119.2-43.3
NPM
NPM%
-75.3-25.6-5.124.7-45.9-29.512.424.72.4-17.2-1.811.3
EPS
EPS
-13.0-7.8-1.910.6-8.8-9.85.310.90.9-5.8-1.06.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
881039510710192107122114108132154
Growth
Revenue Growth%
16.9-8.112.6-5.4-8.616.014.5-6.8-5.623.016.0
Expenses
ExpensesCr
86102101113110104102121122117127149
Operating Profit
Operating ProfitCr
21-7-6-10-1252-7-965
OPM
OPM%
2.40.9-7.2-6.0-9.6-12.84.41.3-6.6-8.54.42.9
Other Income
Other IncomeCr
897671111115148
Interest Expense
Interest ExpenseCr
46887710118666
Depreciation
DepreciationCr
449887788766
PBT
PBTCr
20-17-16-17-26-12-16-12-870
Tax
TaxCr
01-2-2-1-1-2-1-2-110
PAT
PATCr
2-1-14-14-16-24-10-15-11-760
Growth
PAT Growth%
-127.0-2,472.10.1-10.7-52.760.6-55.027.338.9192.6-96.4
NPM
NPM%
2.4-0.5-15.2-13.5-15.8-26.4-8.9-12.1-9.4-6.14.60.1
EPS
EPS
3.2-1.0-22.7-22.7-25.1-38.4-15.1-33.0-12.9-8.07.40.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
444444488888
Reserves
ReservesCr
127126167153136110101109989197113
Current Liabilities
Current LiabilitiesCr
4352695952831007741414251
Non Current Liabilities
Non Current LiabilitiesCr
112447383229303550534549
Total Liabilities
Total LiabilitiesCr
185206286261224226235229228214213221
Current Assets
Current AssetsCr
526855521820312548273443
Non Current Assets
Non Current AssetsCr
133138232209206206204204180187179178
Total Assets
Total AssetsCr
185206286261224226235229228214213221

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
40-737-11-312-4-96
Investing Cash Flow
Investing Cash FlowCr
-11-3-51614-6-7-81691
Financing Cash Flow
Financing Cash FlowCr
-10146-25-23189-4-9-3-7
Net Cash Flow
Net Cash FlowCr
-1711-6-6-30003-30
Free Cash Flow
Free Cash FlowCr
-3-6-33-23-18-94-9-14-1
CFO To PAT
CFO To PAT%
212.2-0.151.3-21.9-41.447.126.3-79.633.1132.890.4
CFO To EBITDA
CFO To EBITDA%
208.10.1107.7-48.9-68.496.6-53.2733.447.796.093.8

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
6358726460284572587995
Price To Earnings
Price To Earnings
32.70.00.00.00.00.00.00.00.00.015.6
Price To Sales
Price To Sales
0.70.60.80.60.60.30.40.60.50.70.7
Price To Book
Price To Book
0.50.50.40.40.40.30.40.60.60.80.9
EV To EBITDA
EV To EBITDA
38.787.1-19.9-18.7-10.8-8.129.291.2-14.5-15.126.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
81.976.885.776.575.282.684.177.784.592.785.3
OPM
OPM%
2.40.9-7.2-6.0-9.6-12.84.41.3-6.6-8.54.4
NPM
NPM%
2.4-0.5-15.2-13.5-15.8-26.4-8.9-12.1-9.4-6.14.6
ROCE
ROCE%
3.83.2-3.7-3.8-5.6-10.0-1.0-2.7-2.5-1.18.0
ROE
ROE%
1.6-0.4-8.4-9.2-11.3-21.2-9.1-12.6-10.2-6.75.8
ROA
ROA%
1.1-0.3-5.0-5.5-7.1-10.8-4.1-6.5-4.7-3.12.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
**NSE/BSE Listed | (Formerly Joonktollee Tea & Industries Limited)** Shri Vasuprada Plantations Limited is a diversified agricultural enterprise with a **150-year** legacy in the plantation sector. Currently managed by the **House of Bangurs**, the company specializes in the cultivation and processing of **Tea, Coffee, and Rubber**. With a strategic footprint across **Assam, Karnataka, and Kerala**, the company is currently undergoing a structural transformation to streamline its asset base, enhance agricultural yields, and stabilize its financial position. --- ### Asset Portfolio and Geographic Footprint The company manages a diverse portfolio of **8 estates** directly or through its subsidiaries. These assets are categorized by their primary produce and strategic location: | Segment | Estates | Locations | | :--- | :--- | :--- | | **Tea** | **Joonktollee, Jamirah, Nilmoni, Shree Ganga, Goomankhan, Pullikanam, Kolahalmedu, Azizbagh** | Assam, Karnataka, Kerala | | **Coffee** | **Cowcoody** | Coorg, Karnataka | | **Rubber** | **Chemoni, Echipara, Pudukad** | Trichur, Kerala | **Key Asset Highlights:** * **Bearer Plants:** The company’s core productive assets consist of tea/coffee bushes and rubber trees. * **Maturity Profiles:** Tea attains maturity in **3 years** (life: **50–60 years**); Coffee in **4 years** (life: **30–80 years**); and Rubber in **7 years** (life: **30 years**). * **Certifications:** Operations are backed by **ISO 9001:2015** and **ISO 22000:2018** standards. The **Azizbagh Estate** holds the prestigious **Rainforest Alliance Certification**. --- ### Financial Performance and Segment Revenue In **FY 2024-25**, the company achieved a significant financial turnaround, reporting a **Net Profit of ₹568.66 lakhs**, rebounding from a **Net Loss of ₹830.96 lakhs** in the previous fiscal year. #### Consolidated Revenue Breakdown (₹ Lakhs) | Segment | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | | **Tea** | **7,574.06** | **8,697.63** | | **Coffee** | **1,063.98** | **762.27** | | **Rubber** | **2,001.66** | **1,833.32** | | **Others** | **121.83** | **110.11** | | **Total** | **10,761.53** | **11,403.33** | #### Production and Realization Metrics (FY 2024-25) * **Tea:** Produced **32,23,423 Kgs**. While volumes dipped from the previous year, the company maintains a premium positioning with average prices of **₹208/kg** for Assam tea. * **Coffee:** Produced **3,36,773 Kgs** (84,782 Kgs Arabica; 251,991 Kgs Robusta). Price realization saw a massive surge to **₹448/kg**, up from **₹286/kg** in the prior year. * **Rubber:** Produced **15,49,104 Kgs**, showing strong growth from **11,67,320 Kgs** in FY24. Average realization stands at **₹149/kg**. --- ### Capital Structure and Strategic Financing The company has proactively restructured its balance sheet through private placements and debt instruments to fund long-term growth and replanting cycles. * **Non-Convertible Debentures (NCDs):** **₹23 Crore** in **9% Secured Listed NCDs** (ISIN: **INE574G07010**). These are secured by the title deeds of the **Cowcoody Estate** and mature on **March 21, 2033**. * **Preference Shares:** **24,00,000** units of **6% Redeemable Non-convertible Non-cumulative Preference Shares** (Face Value **₹100**), treated as compound financial instruments with a **20-year** tenure. * **Credit Ratings:** * **NCDs:** Recently upgraded to **IND BB/Stable** (India Ratings & Research). * **Bank Facilities:** **IVR BB (Stable)** / **IVR A4** (Infomerics). * **Debt Ratios:** The **Net Debt to Equity Ratio** stood at **0.42** as of March 2025. Standalone borrowings totaled **₹5,616.58 lakhs**. --- ### Corporate Restructuring and Divestment Strategy Management is focused on "slimming down" the corporate structure to focus exclusively on high-yield plantation activities. * **Subsidiary Exit:** The company successfully divested its stake in **Pranav Infradev Company Pvt. Ltd. (PICPL)**. A **33.92%** stake sale in December 2023 generated a profit of **₹7.36 crore**. * **Exchange Delisting:** In **May 2025**, the Board approved voluntary delisting from **The Calcutta Stock Exchange (CSE)** to reduce administrative overhead. The company remains listed on the **BSE Limited**. * **Governance:** Articles of Association were amended in **June 2023** to allow **Debenture Trustees** to appoint a **Nominee Director**, ensuring strict compliance with **SEBI NCS Regulations**. --- ### Operational Resilience and Risk Mitigation The plantation industry faces systemic risks from climate change and rising labor costs. Shri Vasuprada has implemented several mitigation strategies: * **Climate & Irrigation:** Substantial investments in **irrigation infrastructure** to counter erratic rainfall and heatwaves. In 2024, Indian tea output hit a **4-year low**, making irrigation a critical competitive advantage. * **Mechanization:** To counter a **10-12% CAGR** increase in wage costs and labor shortages, the company is shifting toward **mechanical harvesting** and cultural operations. * **Sustainability:** Implementation of **Trustea certification** programs ensures long-term soil health, food safety, and compliance with international buyer standards. * **Legal Breakthroughs:** In **February 2026**, the company secured a favorable order from the **Hon'ble High Court at Kerala** to cut and sell old rubber trees. This allows for the monetization of exhausted assets and the commencement of new replanting cycles. --- ### Critical Risk Factors Investors should monitor the following challenges: * **Price-Cost Mismatch:** Tea prices have grown at a **CAGR of 2.88%–4%**, while input costs have surged by **9%–15%**. * **Liquidity:** As of March 2025, **current liabilities exceeded current assets by ₹7.25 crore**. * **Preference Dividend Arrears:** Dividends on the **6% Preference Shares** remained unpaid for two years as of July 2025, granting preference shareholders voting rights under the Companies Act. * **Regulatory Disputes:** The company is currently contesting a significant hike in lease rents in Kerala (from **₹2/acre to ₹1300/hectare**) for the **Chemoni and Pudukad Estates**. * **New Labour Codes:** Effective **November 21, 2025**, new federal labor codes may impact future liability, though the company currently views the impact as non-material. ### Future Outlook Management has set a target of **5-10% increase** in productivity and profitability over the current tenure. By focusing on **quality improvement**, **manpower rationalization**, and **strategic demand forecasting**, Shri Vasuprada Plantations aims to leverage its century-old expertise to navigate the volatile global commodity markets.