Diana Tea Company Ltd - Stock Valuation and Financial Performance

BSE: 530959 | NSE: | Tea/Coffee | Small Cap

Diana Tea Share Price

38.74 -0.20 -0.51%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Diana Tea

M-Cap below 100cr DeciZen not available

Diana Tea Company stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
58.1 Cr.
52-wk low:
23.5
52-wk high:
53.8

Is Diana Tea Company Ltd an attractive stock to invest in?

1. Is Diana Tea Company Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Diana Tea Company Ltd is a below average quality company.

2. Is Diana Tea Company Ltd undervalued or overvalued?

The key valuation ratios of Diana Tea Company Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Diana Tea Company Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Diana Tea Company Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Diana Tea:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Diana Tea Company Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Dec'14Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 6.1%-12.5%4.8%6.1%0.4%4.1%11.6%13.3%-1.3%3.7%-
Value Creation
Index
-0.6-1.9-0.7-0.6-1.0-0.7-0.2-0.1-1.1-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 43.844.952.360.862.361.170.475.276.373.168
Sales YoY Gr.-2.6%16.3%16.4%2.5%-1.9%15.3%6.7%1.5%-4.3%-
Adj EPS 1.5-51.51.5-0.80.33.24.9-1.70.2-3.1
YoY Gr.--436%NA4.8%-149.7%NA909.4%51.7%-134.1%NA-
BVPS (₹) 35.736.441.230.829.829.934.139.237.138.241.2
Adj Net
Profit
2.3-7.62.22.3-1.20.54.97.4-2.50.2-5
Cash Flow from Ops. 2.73.614.84.24.34.110.32.12.7-
Debt/CF from Ops. 3.42.513.52.44.55.45.51.916.512-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 5.9%3.2%1.2%-4.3%
Adj EPS -22.6%NA-64.1%NA
BVPS0.8%5.1%3.8%3%
Share Price 8.2% 31.4% 16.4% 36.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Dec'14Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
2.9-12.83.43.7-1.90.87.810.8-3.60.3-7.9
Op. Profit
Mgn %
6.4-16.26.36.70.54.211.613.2-2.53.7-5.2
Net Profit
Mgn %
5.1-16.84.23.8-1.80.86.99.8-3.30.3-6.9
Debt to
Equity
0.20.20.20.30.40.50.40.30.60.60.1
Working Cap
Days
294208194154127138125117146177165
Cash Conv.
Cycle
1066026211815131828302

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 0.56

Return on Equity is Poor

Sales growth has been subdued in last 3 years 1.22%

Net Profit has been subdued in last 3 years -64.06%

Sales growth is not so good in last 4 quarters at -3.84%

Latest Financials - Diana Tea Company Ltd.

Standalone Consolidated
TTM EPS (₹) -3.1 3.9
TTM Sales (₹ Cr.) 68.1 77.6
BVPS (₹.) 41.2 0
Reserves (₹ Cr.) 54 60
P/BV 0.94 0.00
PE 0.00 9.98
From the Market
52 Week Low / High (₹) 23.50 / 53.80
All Time Low / High (₹) 5.13 / 91.25
Market Cap (₹ Cr.) 58.1
Equity (₹ Cr.) 7.5
Face Value (₹) 5
Industry PE 95.7

Management X-Ray of Diana Tea:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Diana Tea

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'14Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales43.8056.1652.2760.8262.3161.1170.4475.1776.2973.05
Operating Expenses 41.1066.0649.0256.7962.1158.5562.3465.3278.1970.33
Manufacturing Costs12.6015.6811.9713.9614.1613.2414.9615.7818.4815.67
Material Costs0.157.5136.487.953.434.18-0.711.540.34
Employee Cost 22.9135.2328.4430.8034.1036.6936.6645.0851.0348.80
Other Costs 5.447.645.605.555.915.206.535.167.155.53
Operating Profit 2.70-9.893.264.030.192.568.109.85-1.902.72
Operating Profit Margin (%) 6.2%-17.6%6.2%6.6%0.3%4.2%11.5%13.1%-2.5%3.7%
Other Income 1.932.171.821.371.621.721.782.042.642.56
Interest 1.041.591.391.381.762.252.211.752.102.77
Depreciation 0.951.141.411.341.551.601.681.761.871.96
Exceptional Items 0000000000
Profit Before Tax 2.64-10.442.282.67-1.490.435.998.38-3.230.55
Tax 0.47-0.460.100.42-0.31-0.041.181.06-0.730.31
Profit After Tax 2.17-9.982.182.26-1.190.474.827.32-2.500.24
PAT Margin (%) 4.9%-17.8%4.2%3.7%-1.9%0.8%6.8%9.7%-3.3%0.3%
Adjusted EPS (₹)1.4-6.71.51.5-0.80.33.24.9-1.70.2
Dividend Payout Ratio (%)17%-4%17%17%0%0%16%10%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSDec'14Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 79.8568.2661.7362.7459.9259.1564.6871.4667.5468.81
Share Capital 7.507.507.507.507.507.507.507.507.507.50
Reserves 72.3660.7654.2455.2452.4251.6557.1963.9660.0461.31
Minority Interest0000000000
Debt7.659.7211.8310.2817.6520.9719.861832.2429.94
Long Term Debt3.274.296.068.4112.2812.2813.798.449.718.36
Short Term Debt4.385.435.771.875.378.686.079.5622.5321.58
Trade Payables2.413.273.374.203.233.893.482.873.424.10
Others Liabilities 10.4911.1811.178.8710.169.5310.6210.098.989.01
Total Liabilities 100.4092.4388.1186.0990.9693.5498.65102.42112.17111.85

Fixed Assets

Gross Block71.7774.1055.0260.6266.9269.9673.0475.3378.3583.39
Accumulated Depreciation13.5114.651.202.503.965.566.898.4910.3612.32
Net Fixed Assets58.2659.4553.8258.1362.9664.4066.1566.8467.9971.07
CWIP 001.231.630.010.07000.300.03
Investments 3.635.542.623.714.584.155.165.685.304.74
Inventories12.856.355.926.504.785.045.266.947.588.67
Trade Receivables3.701.201.551.561.111.721.561.092.650.74
Cash Equivalents 0.571.151.030.821.920.253.935.012.561.08
Others Assets21.4018.7221.9513.7515.6017.9016.5916.8725.7825.53
Total Assets 100.4092.4388.1186.0990.9693.5498.65102.42112.17111.85

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'14Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 2.654.540.964.774.244.314.1310.332.092.66
PBT 2.64-10.442.282.67-1.490.435.998.38-3.230.55
Adjustment 0.331.591.041.461.952.342.341.651.522.44
Changes in Working Capital -0.0113.76-2.031.013.911.86-3.560.764.26-0.46
Tax Paid -0.30-0.36-0.33-0.37-0.12-0.31-0.64-0.46-0.470.13
Cash Flow From Investing Activity -2.98-2.88-0.95-5.68-5.80-3.80-0.30-1.27-3.13-0.29
Capex -2.99-4.08-4.87-6.93-6-3.75-3.87-2.98-3.71-4.76
Net Investments 0-2.252.56-1.12-1.02-0.250.180.210.081.67
Others 0.013.451.352.361.220.203.381.500.512.80
Cash Flow From Financing Activity 0.26-1.07-0.470.572.46-1.55-0.15-8.13-1.44-3.98
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -0.871.011.362.344.300.682.18-5.351.27-1.31
Interest Paid -0.96-1.68-1.44-1.37-1.44-2.23-2.33-2.02-1.95-2.67
Dividend Paid -0.39-0.40-0.40-0.40-0.4100-0.75-0.750
Others 2.49000000000
Net Cash Flow -0.070.59-0.47-0.340.90-1.043.680.93-2.47-1.61
PARTICULARSDec'14Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)4.11-16.393.364.18-2.611.0410.0313.32-4.370.42
ROCE (%)6.06-12.474.766.130.444.0711.5713.27-1.343.7
Asset Turnover Ratio0.450.580.580.70.70.660.730.750.710.65
PAT to CFO Conversion(x)1.22N/A0.442.11N/A9.170.861.41N/A11.08
Working Capital Days
Receivable Days3116109889698
Inventory Days95624337332927303541
Payable Days5,433138404213171379322-1,6437454,083

Diana Tea Company Ltd Stock News

Diana Tea Company Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Diana Tea on 20-Dec-2024 16:59 is ₹38.74.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 20-Dec-2024 16:59 the market cap of Diana Tea stood at ₹58.08.
The latest P/E ratio of Diana Tea as of 20-Dec-2024 16:59 is 0.00.
The latest P/B ratio of Diana Tea as of 20-Dec-2024 16:59 is 0.94.
The 52-week high of Diana Tea is ₹53.80 and the 52-week low is ₹23.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Diana Tea is ₹68.08 ( Cr.) .

About Diana Tea Company Ltd

Diana Tea Company is a tea-producing company, which was promoted by Late Radheshyam Singhania in 1976. Radheshyam Singhania had bought this company from Nawab Gulam Jabbar and family. Then, the company had only one garden producing 242,000 Kg of tea and a book loss of Rs 37.6 lakhs.

The company is among top five producers of tea in the Dooars region. It has four tea gardens, namely Baintgoorie Tea Estate, Goodhope Tea Estate, Ambari Tea Estate and Diana Tea Estate. All its gardens are located in Jalpaiguri. The total capacity of the company is 5 million kg of tea per annum. Out of this, 1.02 million Kg of tea is produced by Diana Tea Estate alone.

In the year 1994 the management of the company desired to share its success with public and accordingly made an initial public issue of its equity shares at a premium of Rs 55 per share which was oversubscribed 2.5 times and listed in four major stock exchanges of the country namely Mumbai, Kolkata, New Delhi and Ahmedabad.

The company supplies tea in markets like Haryana, Rajasthan, Punjab, Uttar Pradesh, Gujarat, Bihar, Maharashtra and Madhya Pradesh. The company exports its product through auction houses like Carrittt Moran & Co., J. Thomas & Co. and Parcon India. The company has entered the packet tea segment to be sold throughout North India through its distributor network. It has also entered the dipping tea bag segment and has installed vending machines in reputed corporate houses of Kolkata.

The registered office of the company is located at ‘Sir RNM House’, 4th floor, 3/B, Lal Bazar Street, Kolkata - 700 001.

Products :

Packet Tea

Diana packet tea is primarily targeted at regular consumers and is available through its network of retailers and wholesalers in the north and north western regions of the country. Available in attractive packing of 250 grams, Diana packet tea comes from the Dooars region of India and its rich taste, strong natural flavor and sensuous aroma is bound to soothe senses. It is extremely popular in Haryana, Rajasthan and Chhattisgarh. The company aims to expand the market for this product by targeting new market segments in the near future.

Bulk Tea

Diana’s bulk tea is primarily marketed by way of public auction system, private sales and direct sales. Its bulk tea is available in packages of 26 kgs and 35 kgs contained in jute boeing, jute laminated bags and wooden chests and is sold all over the country. The tea is packed fresh and symbolizes high quality. It is most popular in Haryana, especially primary grades like BP and BOPSM. Apart from North and North Western regions of India, the tea is increasingly popular in areas of West Bengal, Uttar Pradesh, Gujarat Chhattisgarh, and Maharashtra. Diana Tea Company is constantly seeking expansion by targeting newer regional markets such as Karnataka and Tamil Nadu, where it is gaining momentum in terms of greater popularity and increasing sales.

Dipping Tea Bags

Diana dipping tea bags comes from the regions of Dooars and Assam and is renowned for its rich taste, strong natural flavor and sensuous aroma to soothe senses. Tea bags are available in boxes consisting of 100 tea bags or 25 tea bags respectively. The tea bags are primarily targeted at Indian Railways, corporate offices and retail stores within India.

Wooden Keddies

The company’s product is available in beautifully packed wooden keddies, making it ideal for gifting purposes, complimentary gifts and for general retail sales. Wooden keddies are available in boxes of 250 grams each.

 

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.