login
Current Deals

company details

A V THOMAS AND CO LTD

  • www.avtgroup.in
  • Sector: Consumer Products
  • CHRYSEUM SCORE: 4.00/10.00
    ×

    A V THOMAS AND CO LTD

    • Sector: Consumer Products
    • CHRYSEUM SCORE: 4.00/10.00

    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

    29.45

    AVG P/E of Key Peer/s

    9.56

    Valuation Score

    0.00

    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

    6.26%

    PAT Growth

    2.14%

    ROE

    12.25%

    Growth Score

    1.00

    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

    0.07

    AVG Industry Debt / Equity

    0.75

    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.

₹31000.00 0.00 (0.00%)

As on 04 Mar, 2026
L 17000.00 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 ₹ 31000.00
  • No. of Shares outstanding 0.05 Cr.
  • Market Cap ₹ 1,415.27 Cr
Financials
  • Revenue from operations ₹ 1,190.83 Cr.
  • EBITDA ₹ 74.06 Cr.
  • EBITDA Margin % 6.22%
  • Profit After Tax ₹ 48.06 Cr.
  • PAT Margin % 3.97%
  • EPS 1,052.70
  • Stock P/E 29.45
  • Book Value Per Share 8,591.36
  • P/B 3.61
  • Debt/Equity 0.07
Other Key Statistics
  • 52 week High/Low 31000.00/17000.00
  • Dividend Per Share 350.00
  • Dividend Yield 1.13%
  • Sales Growth - 3 years 6.26%
  • EBITDA Growth - 3 years 2.12%
  • PAT Growth - 3 years 2.14%
  • EPS Growth - 3 years 2.14%
  • ROE 12.25%
  • ROCE 15.90%
  • Cash Equivalents 2.87
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY25
Company Name A V Thomas and Co Ltd Jayshree Tea and Industries Limited
Listing Status Unlisted Listed
Revenue from Operations 1,190.83 858.14
Total Income 1,209.70 920.10
Finance Cost 3.48 39.42
Depreciation & Amortization 10.31 22.37
Total Expenses 1,149.43 882.08
EBITDA 74.06 99.81
PAT 48.06 126.51
No. of Shares Outstanding 0.05 2.89
EPS (in ₹) 1,052.70 43.81
Share Capital 0.45 14.43
Total Net Worth 392.23 419.10
Total Assets 499.74 1,044.00
Total Debt 26.86 314.74
Key Metrics:
CMP* 31,000.00 74.03
Market Cap (In Cr.) 1,415.27 213.95
Market Cap/Sales 1.17 0.23
EPS (Earnings Per Share) 1,052.70 43.81
BVPS (Book Value Per Share) 8,591.36 145.13
P/E 29.45 1.69
P/BV 3.61 0.51
EBITDA Margin 6.22% 11.63%
ROE 12.25% 30.19%
ROA 9.62% 12.12%
*Market Price in ₹ as on 04 Mar, 2026

Profit Loss

FY25 FY24 FY23 FY22 FY21
Revenue from operations 1,190.83 1,079.13 1,021.58 992.41 946.04
Y-o-Y Revenue Growth 10.35% 5.63% 2.94% 4.90% 16.79%
Other Income 18.87 15.50 7.97 5.84 5.08
Total Income 1,209.70 1,094.63 1,029.55 998.25 951.12
Total Expenses (Excludes Interest and Depreciation) 1,135.64 996.76 950.38 928.70 889.15
Operating Profit (After deducting Depreciation) 44.88 73.05 62.82 57.11 50.81
OPM % 3.77 6.77 6.15 5.75 5.37
EBITDA 74.06 97.87 79.17 69.55 61.97
Depreciation 10.31 9.32 8.38 6.60 6.08
EBIT 63.75 88.55 70.79 62.95 55.89
Interest 3.48 1.54 2.12 2.17 3.04
EBT before Exceptional Items 60.27 87.01 68.67 60.78 52.85
Prior period/Exceptional /Extra Ordinary Items 0.00 0.85 0.29 -0.40 0.00
Profit before tax/EBT 60.27 86.16 68.38 61.18 52.85
Tax 18.44 22.40 18.01 16.08 13.77
Net Profit 48.06 63.76 50.37 45.10 39.08
Profit (loss) of minority interest 0.36 8.15 0.00 0.00 0.00
Total profit (loss) for period 47.70 55.61 50.37 45.10 39.08
EPS in Rs 1,052.70 1,396.59 1,103.30 987.93 856.00
EPS Change % -24.62% 26.58% 11.68% 15.41% -57.51%
EBITDA Change % -24.33% 23.62% 13.83% 12.23% -51.72%
Profit growth -24.62% 26.58% 11.68% 15.41% -57.51%
ROCE 15.90% 24.08% 21.24% 20.02% 19.82%
ROE 12.25% 17.69% 15.53% 14.75% 14.34%
Debt / Equity Ratio 0.07 0.00 0.01 0.02 0.15
Sales growth 3Years 6.26% 4.49%
Sales growth 5Years 8.01% 4.95%
Dividend per share 350.00 350.00 300.00 250.00

Balance Sheet

FY25 FY24 FY23 FY22 FY21
Share Capital 0.45 0.46 0.46 0.47 0.47
Reserves 391.78 360.06 323.96 305.21 271.96
Total shareholders' funds 392.23 360.52 324.42 305.68 272.43
Borrowings 26.86 0.00 3.90 5.85 41.94
Other Liabilities 6.47 9.68 20.08 32.29 8.18
Total Liabilities 98.81 66.16 64.31 71.03 98.78
Fixed Assets 86.57 44.97 47.85 45.32 41.39
Capital WIP 4.81 0.50 0.50 0.00 0.42
Investments 131.03 144.01 129.54 113.64 101.12
Other Assets 14.91 18.49 25.54 22.88 0.12
Total Assets 499.74 426.67 388.73 376.72 371.21
Cash Equivalents 2.87 16.57 14.82 18.43 2.40
Total Current liability 98.81 58.89 55.45 62.28 89.26
Total Assets -Total Current liabilty 400.93 367.78 333.28 314.44 281.95

Cash Flow

FY25 FY24 FY23 FY22 FY21
Net Cash from / (used in) Operating Activity 37.74 69.59 39.57 92.75 0.96
Net Cash from / (used in) Investing Activity -59.04 -42.91 -5.76 -29.19 -10.72
Net Cash from / (used in) Financing Activity 7.38 -24.99 -36.77 -47.66 2.97
Net Inc/Dec In Cash And Cash Equivalents -13.91 1.69 -2.95 15.90 -6.79

Share Holding Pattern

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

News

  • No news found.

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

+91 98925 31672 | info@chryseum.in

For latest updates

Linkedin-in
OTP Verification
< Back