login
Current Deals

company details

A V THOMAS AND CO LTD

  • www.avtgroup.in
  • Sector: Consumer Products
  • CHRYSEUM SCORE: 9.00/10.00
    ×

    A V THOMAS AND CO LTD

    • Sector: Consumer Products
    • CHRYSEUM SCORE: 9.00/10.00

    Description: A.V. Thomas & Company Limited is a pioneering company in The AVT Group and one of the top players in the branded packaged tea market in India

    Evaluation is basis the latest financial year disclosures filed by the company

    Valuation

    Max Score: 3.50

    P/E of Company

    22.20

    AVG P/E of Key Peer/s

    19.62

    Valuation Score

    3.50

    The Valuation Score depicts if the company is available at a discount when compared to its listed/unlisted peers. Higher the discount, more is the score given to the company.

    Growth

    Max Score: 3.50

    Sales Growth

    4.49%

    PAT Growth

    17.72%

    ROE

    17.69%

    Growth Score

    2.50

    The Growth Score accounts for the growth in Sales and PAT on a 3 year CAGR basis and the Company’s ROE as per the latest financial year results released by the company.

    Leverage

    Max Score: 1.50

    Debt / Equity

    0.00

    AVG Industry Debt / Equity

    1.01

    Leverage Score

    1.50

    Lower the Debt/Equity, higher the score.

    Management Quality

    Max Score: 1.50

    Board Structure & Composition

    1.00

    Related Party Transactions

    1.00

    Timely Disclosure

    1.00

    Management Score

    1.50

    This score represents a consolidated view of the Company’s Management Quality, which includes Board Structure, Related Party Transactions and Timely disclosures. Each parameter is scored out of 1.

₹18000.00 0.00 (0.00%)

As on 18 Apr, 2025
L 18000.00 52 Week Range H 31000.00
Company Description : It is one of top players in the branded packaged tea market in India
Company Overview
  • Name of Company A V THOMAS AND CO LTD
  • Sector Consumer Products
  • ISIN INE944K01010
  • Scrip Code A V THOMAS
  • CIN U51109KL1935PLC000024
  • Pan No AABCA8810G
  • Face Value 10
  • Price ₹ 18000.00
  • No. of Shares outstanding 0.05 Cr.
  • Market Cap ₹ 821.77 Cr
Financials
  • Revenue from operations ₹ 1,079.13 Cr.
  • EBITDA ₹ 97.87 Cr.
  • EBITDA Margin % 9.07%
  • Profit After Tax ₹ 63.76 Cr.
  • PAT Margin % 5.82%
  • EPS 1,396.59
  • Stock P/E 12.89
  • Book Value Per Share 7,896.79
  • P/B 2.28
  • Debt/Equity 0.00
Other Key Statistics
  • 52 week High/Low 31000.00/18000.00
  • Dividend Per Share 350.00
  • Dividend Yield 1.94%
  • Sales Growth - 3 years 4.49%
  • EBITDA Growth - 3 years 16.45%
  • PAT Growth - 3 years 17.72%
  • EPS Growth - 3 years 18.48%
  • ROE 17.69%
  • ROCE 24.08%
  • Cash Equivalents 16.57
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY24
Company Name A V Thomas and Co Ltd Jayshree Tea and Industries Limited
Listing Status Unlisted Listed
Revenue from Operations 1,079.13 761.02
Total Income 1,094.63 845.21
Finance Cost 1.54 37.59
Depreciation & Amortization 9.32 21.99
Total Expenses 1,007.62 869.82
EBITDA 97.87 34.97
PAT 63.76 13.00
No. of Shares Outstanding 0.05 2.89
EPS (in ₹) 1,396.59 4.50
Share Capital 0.46 14.44
Total Net Worth 360.52 290.74
Total Assets 426.67 1,044.00
Total Debt 0.00 319.75
Key Metrics:
CMP* 18,000.00 95.89
Market Cap (In Cr.) 821.77 277.12
Market Cap/Sales 0.75 0.33
EPS (Earnings Per Share) 1,396.59 4.50
BVPS (Book Value Per Share) 7,896.79 100.68
P/E 12.89 21.31
P/BV 2.28 0.95
EBITDA Margin 9.07% 4.60%
ROE 17.69% 4.47%
ROA 14.94% 1.25%
*Market Price in ₹ as on 18 Apr, 2025

Profit Loss

FY24 FY23 FY22 FY21 FY20
Revenue from operations 1,079.13 1,021.58 992.41 946.04 810.01
Y-o-Y Revenue Growth 5.63% 2.94% 4.90% 16.79% -4.42%
Other Income 15.50 7.97 5.84 5.08 97.24
Total Income 1,094.63 1,029.55 998.25 951.12 907.25
Total Expenses (Excludes Interest and Depreciation) 996.76 950.38 928.70 889.15 778.89
Operating Profit (After deducting Depreciation) 73.05 62.82 57.11 50.81 26.29
OPM % 6.77 6.15 5.75 5.37 3.25
EBITDA 97.87 79.17 69.55 61.97 128.36
Depreciation 9.32 8.38 6.60 6.08 4.83
EBIT 88.55 70.79 62.95 55.89 123.53
Interest 1.54 2.12 2.17 3.04 2.08
EBT before Exceptional Items 87.01 68.67 60.78 52.85 121.45
Prior period/Exceptional /Extra Ordinary Items 0.85 0.29 -0.40 0.00 0.00
Profit before tax/EBT 86.16 68.38 61.18 52.85 121.45
Tax 22.40 18.01 16.08 13.77 29.48
Net Profit 63.76 50.37 45.10 39.08 91.97
Profit (loss) of minority interest 8.15 0.00 0.00 0.00 0.33
Total profit (loss) for period 55.61 50.37 45.10 39.08 91.64
EPS in Rs 1,396.59 1,097.02 959.18 839.69 1,948.99
EPS Change % 27.31% 14.37% 14.23% -56.92% 289.70%
EBITDA Change % 23.62% 13.83% 12.23% -51.72% 216.70%
Profit growth 26.58% 11.68% 15.41% -57.51% 286.27%
ROCE 24.08% 21.24% 20.02% 19.82% 49.38%
ROE 17.69% 15.53% 14.75% 14.34% 38.25%
Debt / Equity Ratio 0.00 0.01 0.02 0.15 0.08
Sales growth 3Years 4.49%
Sales growth 5Years 4.95%
Dividend per share 350.00 300.00 250.00

Balance Sheet

FY24 FY23 FY22 FY21 FY20
Share Capital 0.46 0.46 0.47 0.47 0.47
Reserves 360.06 323.96 305.21 271.96 239.98
Total shareholders' funds 360.52 324.42 305.68 272.43 240.45
Borrowings 0.00 3.90 5.85 41.94 18.52
Other Liabilities 9.68 20.08 32.29 8.18 13.40
Total Liabilities 66.16 64.31 71.03 98.78 103.23
Fixed Assets 44.97 47.85 45.32 41.39 40.44
Capital WIP 0.50 0.50 0.00 0.42 0.02
Investments 144.01 129.54 113.64 101.12 86.32
Other Assets 18.49 25.54 22.88 0.12 0.30
Total Assets 426.67 388.73 376.72 371.21 343.68
Cash Equivalents 16.57 14.82 18.43 2.40 15.39
Total Current liability 58.89 55.45 62.28 89.26 93.54
Total Assets -Total Current liabilty 367.78 333.28 314.44 281.95 250.14

Cash Flow

FY24 FY23 FY22 FY21 FY20
Net Cash from / (used in) Operating Activity 69.59 39.57 92.75 0.96 3.82
Net Cash from / (used in) Investing Activity -42.91 -5.76 -29.19 -10.72 40.22
Net Cash from / (used in) Financing Activity -24.99 -36.77 -47.66 2.97 -39.96
Net Inc/Dec In Cash And Cash Equivalents 1.69 -2.95 15.90 -6.79 4.08

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 0.04 85.56%
Non Promoters 0.01 14.44%

News

© 2022 Chryseum Advisors LLP. All rights reserved. LLPIN – AAD-0626

+91 98925 31672 | info@chryseum.in

For latest updates

Linkedin-in