Contact Us
Current Deals

Company Details

A V THOMAS AND CO LTD

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

    A V THOMAS AND CO LTD

    • Sector: Consumer Goods
    • 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

    9.12

    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.

₹35400.00 0.00 (0.00%)

As on 06 Oct, 2026
L 18000.00 52 Week Range H 35400.00
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 Goods
  • ISIN INE944K01010
  • Scrip Code A V THOMAS
  • CIN U51109KL1935PLC000024
  • Pan No AABCA8810G
  • Face Value 10
  • Price ₹ 35400.00
  • No. of Shares outstanding 0.05 Cr.
  • Market Cap ₹ 1,616.15 Cr
Financials
  • Revenue from operations ₹ 1,288.09 Cr.
  • EBITDA ₹ 91.16 Cr.
  • EBITDA Margin % 7.08%
  • Profit After Tax ₹ 43.54 Cr.
  • PAT Margin % 3.35%
  • EPS 953.70
  • Stock P/E 37.12
  • Book Value Per Share 9,212.34
  • P/B 3.84
  • Debt/Equity 0.04
Other Key Statistics
  • 52 week High/Low 35400.00/18000.00
  • Dividend Per Share 300.00
  • Dividend Yield 0.85%
  • Sales Growth - 3 years 8.03%
  • EBITDA Growth - 3 years 4.81%
  • PAT Growth - 3 years -4.74%
  • EPS Growth - 3 years -4.74%
  • ROE 10.35%
  • ROCE 17.39%
  • Cash Equivalents 5.26
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY26
Company Name A V Thomas and Co Ltd Jayshree Tea and Industries Limited
Listing Status Unlisted Listed
Revenue from Operations 1,288.09 930.13
Total Income 1,300.24 943.26
Finance Cost 4.28 32.95
Depreciation & Amortization 14.70 22.19
Total Expenses 1,228.06 966.99
EBITDA 91.16 31.41
PAT 43.54 -25.06
No. of Shares Outstanding 0.05 2.89
EPS (in ₹) 953.70 -8.68
Share Capital 0.45 14.43
Total Net Worth 420.58 396.12
Total Assets 519.21 955.84
Total Debt 17.04 407.23
Key Metrics:
CMP* 35,400.00 85.74
Market Cap (In Cr.) 1,616.15 247.79
Market Cap/Sales 1.24 0.26
EPS (Earnings Per Share) 953.70 -8.68
BVPS (Book Value Per Share) 9,212.34 137.17
P/E 37.12 -11.52
P/BV 3.84 0.63
EBITDA Margin 7.08% 3.38%
ROE 10.35% -6.33%
ROA 8.39% -2.62%
*Market Price in ₹ as on 06 Oct, 2026

Profit Loss

FY26 FY25 FY24 FY23 FY22
Revenue from operations 1,288.09 1,189.88 1,079.13 1,021.58 992.41
Y-o-Y Revenue Growth 8.25% 10.26% 5.63% 2.94% 4.90%
Other Income 12.15 18.87 15.50 7.97 5.84
Total Income 1,300.24 1,208.75 1,094.63 1,029.55 998.25
Total Expenses (Excludes Interest and Depreciation) 1,209.08 1,120.90 996.76 950.38 928.70
Operating Profit (After deducting Depreciation) 64.31 58.67 73.05 62.82 57.11
OPM % 4.99 4.93 6.77 6.15 5.75
EBITDA 91.16 87.85 97.87 79.17 69.55
Depreciation 14.70 10.31 9.32 8.38 6.60
EBIT 76.46 77.54 88.55 70.79 62.95
Interest 4.28 3.48 1.54 2.12 2.17
EBT before Exceptional Items 72.18 74.06 87.01 68.67 60.78
Prior period/Exceptional /Extra Ordinary Items 11.61 7.55 0.85 0.29 -0.40
Profit before tax/EBT 60.57 66.51 86.16 68.38 61.18
Tax 17.03 18.44 22.40 18.01 16.08
Net Profit 43.54 48.07 63.76 50.37 45.10
Profit (loss) of minority interest 0.36 0.36 8.15 0.00 0.00
Total profit (loss) for period 43.18 47.71 55.61 50.37 45.10
EPS in Rs 953.70 1,052.92 1,396.59 1,103.30 987.93
EPS Change % -9.42% -24.61% 26.58% 11.68% 15.41%
EBITDA Change % 3.77% -10.24% 23.62% 13.83% 12.23%
Profit growth -9.42% -24.61% 26.58% 11.68% 15.41%
ROCE 17.39% 19.34% 24.08% 21.24% 20.02%
ROE 10.35% 12.26% 17.69% 15.53% 14.75%
Debt / Equity Ratio 0.04 0.07 0.00 0.01 0.02
Sales growth 3Years 8.03%
Sales growth 5Years 6.37%
Dividend per share 300.00 350.00 350.00 300.00 250.00

Balance Sheet

FY26 FY25 FY24 FY23 FY22
Share Capital 0.45 0.45 0.46 0.46 0.47
Reserves 420.13 391.78 360.06 323.96 305.21
Total shareholders' funds 420.58 392.23 360.52 324.42 305.68
Borrowings 17.04 26.86 0.00 3.90 5.85
Other Liabilities 5.44 6.47 9.68 20.08 32.29
Total Liabilities 98.62 98.81 66.16 64.31 71.03
Fixed Assets 127.43 92.99 44.97 47.85 45.32
Capital WIP 0.00 4.81 0.50 0.50 0.00
Investments 171.04 131.03 144.01 129.54 113.64
Other Assets 24.20 14.91 18.49 25.54 22.88
Total Assets 519.21 499.74 426.67 388.73 376.72
Cash Equivalents 5.26 2.87 16.57 14.82 18.43
Total Current liability 79.65 98.81 58.89 55.45 62.28
Total Assets -Total Current liabilty 439.56 400.93 367.78 333.28 314.44

Cash Flow

FY26 FY25 FY24 FY23 FY22
Net Cash from / (used in) Operating Activity 64.60 37.74 69.59 39.57 92.75
Net Cash from / (used in) Investing Activity -35.35 -59.04 -42.91 -5.76 -29.19
Net Cash from / (used in) Financing Activity -26.34 7.38 -24.99 -36.77 -47.66
Net Inc/Dec In Cash And Cash Equivalents 2.42 -13.91 1.69 -2.95 15.90

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 0.04 85.83%
Non Promoters 0.01 14.17%

News

A V THOMAS AND CO LTD

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

    A V THOMAS AND CO LTD

    • Sector: Consumer Goods
    • 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

    9.12

    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.

₹35400.00 0.00 (0.00%)

As on 06 Oct, 2026
L 18000.00 52 Week Range H 35400.00
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 Goods
  • ISIN INE944K01010
  • Scrip Code A V THOMAS
  • CIN U51109KL1935PLC000024
  • Pan No AABCA8810G
  • Face Value 10
  • Price ₹ 35400.00
  • No. of Shares outstanding 0.05 Cr.
  • Market Cap ₹ 1,616.15 Cr
Financials
  • Revenue from operations ₹ 1,288.09 Cr.
  • EBITDA ₹ 91.16 Cr.
  • EBITDA Margin % 7.08%
  • Profit After Tax ₹ 43.54 Cr.
  • PAT Margin % 3.35%
  • EPS 953.70
  • Stock P/E 37.12
  • Book Value Per Share 9,212.34
  • P/B 3.84
  • Debt/Equity 0.04
Other Key Statistics
  • 52 week High/Low 35400.00/18000.00
  • Dividend Per Share 300.00
  • Dividend Yield 0.85%
  • Sales Growth - 3 years 8.03%
  • EBITDA Growth - 3 years 4.81%
  • PAT Growth - 3 years -4.74%
  • EPS Growth - 3 years -4.74%
  • ROE 10.35%
  • ROCE 17.39%
  • Cash Equivalents 5.26
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY26
Company Name A V Thomas and Co Ltd Jayshree Tea and Industries Limited
Listing Status Unlisted Listed
Revenue from Operations 1,288.09 930.13
Total Income 1,300.24 943.26
Finance Cost 4.28 32.95
Depreciation & Amortization 14.70 22.19
Total Expenses 1,228.06 966.99
EBITDA 91.16 31.41
PAT 43.54 -25.06
No. of Shares Outstanding 0.05 2.89
EPS (in ₹) 953.70 -8.68
Share Capital 0.45 14.43
Total Net Worth 420.58 396.12
Total Assets 519.21 955.84
Total Debt 17.04 407.23
Key Metrics:
CMP* 35,400.00 85.74
Market Cap (In Cr.) 1,616.15 247.79
Market Cap/Sales 1.24 0.26
EPS (Earnings Per Share) 953.70 -8.68
BVPS (Book Value Per Share) 9,212.34 137.17
P/E 37.12 -11.52
P/BV 3.84 0.63
EBITDA Margin 7.08% 3.38%
ROE 10.35% -6.33%
ROA 8.39% -2.62%
*Market Price in ₹ as on 06 Oct, 2026

Profit Loss

FY26 FY25 FY24 FY23 FY22
Revenue from operations 1,288.09 1,189.88 1,079.13 1,021.58 992.41
Y-o-Y Revenue Growth 8.25% 10.26% 5.63% 2.94% 4.90%
Other Income 12.15 18.87 15.50 7.97 5.84
Total Income 1,300.24 1,208.75 1,094.63 1,029.55 998.25
Total Expenses (Excludes Interest and Depreciation) 1,209.08 1,120.90 996.76 950.38 928.70
Operating Profit (After deducting Depreciation) 64.31 58.67 73.05 62.82 57.11
OPM % 4.99 4.93 6.77 6.15 5.75
EBITDA 91.16 87.85 97.87 79.17 69.55
Depreciation 14.70 10.31 9.32 8.38 6.60
EBIT 76.46 77.54 88.55 70.79 62.95
Interest 4.28 3.48 1.54 2.12 2.17
EBT before Exceptional Items 72.18 74.06 87.01 68.67 60.78
Prior period/Exceptional /Extra Ordinary Items 11.61 7.55 0.85 0.29 -0.40
Profit before tax/EBT 60.57 66.51 86.16 68.38 61.18
Tax 17.03 18.44 22.40 18.01 16.08
Net Profit 43.54 48.07 63.76 50.37 45.10
Profit (loss) of minority interest 0.36 0.36 8.15 0.00 0.00
Total profit (loss) for period 43.18 47.71 55.61 50.37 45.10
EPS in Rs 953.70 1,052.92 1,396.59 1,103.30 987.93
EPS Change % -9.42% -24.61% 26.58% 11.68% 15.41%
EBITDA Change % 3.77% -10.24% 23.62% 13.83% 12.23%
Profit growth -9.42% -24.61% 26.58% 11.68% 15.41%
ROCE 17.39% 19.34% 24.08% 21.24% 20.02%
ROE 10.35% 12.26% 17.69% 15.53% 14.75%
Debt / Equity Ratio 0.04 0.07 0.00 0.01 0.02
Sales growth 3Years 8.03%
Sales growth 5Years 6.37%
Dividend per share 300.00 350.00 350.00 300.00 250.00

Balance Sheet

FY26 FY25 FY24 FY23 FY22
Share Capital 0.45 0.45 0.46 0.46 0.47
Reserves 420.13 391.78 360.06 323.96 305.21
Total shareholders' funds 420.58 392.23 360.52 324.42 305.68
Borrowings 17.04 26.86 0.00 3.90 5.85
Other Liabilities 5.44 6.47 9.68 20.08 32.29
Total Liabilities 98.62 98.81 66.16 64.31 71.03
Fixed Assets 127.43 92.99 44.97 47.85 45.32
Capital WIP 0.00 4.81 0.50 0.50 0.00
Investments 171.04 131.03 144.01 129.54 113.64
Other Assets 24.20 14.91 18.49 25.54 22.88
Total Assets 519.21 499.74 426.67 388.73 376.72
Cash Equivalents 5.26 2.87 16.57 14.82 18.43
Total Current liability 79.65 98.81 58.89 55.45 62.28
Total Assets -Total Current liabilty 439.56 400.93 367.78 333.28 314.44

Cash Flow

FY26 FY25 FY24 FY23 FY22
Net Cash from / (used in) Operating Activity 64.60 37.74 69.59 39.57 92.75
Net Cash from / (used in) Investing Activity -35.35 -59.04 -42.91 -5.76 -29.19
Net Cash from / (used in) Financing Activity -26.34 7.38 -24.99 -36.77 -47.66
Net Inc/Dec In Cash And Cash Equivalents 2.42 -13.91 1.69 -2.95 15.90

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 0.04 85.83%
Non Promoters 0.01 14.17%

News

India’s First Private Market Benchmark. Providing institutional clarity to the unlisted securities market.

  • +91 98925 31672
  • info@chryseum.in
  • For latest updates
  • © 2026 Chryseum Advisors LLP. All rights reserved. LLPIN – AAD-0626