Shri Vasuprada Plantations (VASUPRADA)₹100.57+4.99%Tea & Coffee
In the Jun 2026 quarter (consolidated), Shri Vasuprada Plantations reported sales of ₹32.77 Cr, up 16.3% from Jun 2025, and net profit of −₹1.71 Cr. For the year to Mar 2026, sales were ₹144 Cr and net profit −₹7.01 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 31.06 | 35.37 | 15.91 | 27.40 | 35.37 | 36.57 | 32.83 | 28.18 | 46.81 | 45.52 | 22.81 | 32.77 |
| Expenses | 29.38 | 37.47 | 18.67 | 32.94 | 29.59 | 33.56 | 30.69 | 31.05 | 44.82 | 42.76 | 21.76 | 31.80 |
| Operating Profit | 1.76 | −1.98 | −2.73 | −5.43 | 5.93 | 3.15 | 2.25 | −2.79 | 2.16 | 2.92 | 1.15 | 1.07 |
| OPM % | 5.7% | −5.6% | −17.0% | −19.7% | 16.8% | 8.6% | 6.8% | −9.8% | 4.6% | 6.4% | 5.0% | 3.3% |
| Other Income | 0.09 | 14.30 | −1.96 | 0.66 | 1.47 | 10.44 | 1.38 | 0.91 | 0.23 | 5.39 | −4.68 | 0.32 |
| Interest | 1.74 | 1.64 | 1.29 | 1.92 | 1.51 | 1.52 | 1.42 | 1.60 | 1.65 | 1.61 | 1.37 | 1.68 |
| Depreciation | 1.89 | 1.92 | 1.90 | 1.72 | 1.77 | 1.82 | 1.13 | 1.45 | 1.70 | 1.64 | 1.68 | 1.57 |
| Profit before tax | −1.79 | 8.70 | −7.84 | −8.40 | 4.09 | 10.18 | 1.07 | −4.92 | −0.97 | 5.03 | −6.54 | −1.85 |
| Tax % | −12.3% | −0.3% | −6.9% | −3.8% | −6.8% | 11.4% | 28.7% | −1.6% | −13.3% | −1.8% | 0.0% | −8.6% |
| Exceptional items | 0.00 | 11.02 | 0.00 | 0.00 | 0.00 | 5.01 | 5.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | −1.60 | 8.77 | −7.32 | −8.11 | 4.39 | 9.05 | 0.79 | −4.86 | −0.85 | 5.14 | −6.57 | −1.71 |
| EPS (Rs) | −1.93 | 10.56 | −8.84 | −9.79 | 5.30 | 10.92 | 0.95 | −5.86 | −1.02 | 6.20 | −7.93 | −2.06 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 103 | 94.82 | 106 | 101 | 91.80 | 107 | 122 | 114 | 108 | 132 | 144 | 148 |
| Expenses | 102 | 101 | 112 | 110 | 104 | 101 | 120 | 121 | 117 | 127 | 140 | 141 |
| Operating Profit | 1.01 | −7.01 | −6.01 | −10.01 | −12.01 | 5.99 | 2.01 | −7.01 | −9.01 | 6.01 | 3.01 | 7.30 |
| OPM % | 0.9% | −7.0% | −5.0% | −9.9% | −12.9% | 5.1% | 1.8% | −5.9% | −8.0% | 4.4% | 2.4% | 4.9% |
| Other Income | 9.02 | 6.02 | 5.02 | 7.02 | 1.01 | 0.00 | 1.01 | 11.03 | 15.05 | 14.04 | 2.01 | 1.26 |
| Interest | 6.01 | 8.01 | 8.01 | 7.01 | 7.01 | 10.01 | 11.02 | 8.02 | 6.01 | 6.01 | 6.01 | 6.31 |
| Depreciation | 3.99 | 8.99 | 7.99 | 7.99 | 7.01 | 6.99 | 8.01 | 7.99 | 6.99 | 6.01 | 6.01 | 6.59 |
| Profit before tax | 0.00 | −16.94 | −15.95 | −16.94 | −25.93 | −11.97 | −15.95 | −11.96 | −7.98 | 6.98 | −6.98 | −4.33 |
| Tax % | 283.0% | −15.1% | −12.0% | −7.0% | −5.0% | −17.1% | −7.0% | −13.0% | −16.0% | 12.0% | −4.0% | — |
| Exceptional items | −0.43 | −0.05 | 2.31 | 5.15 | −0.11 | −0.84 | −0.54 | 10.01 | 11.52 | 12.58 | 0.06 | 0.00 |
| Net Profit | −1.01 | −14.02 | −14.02 | −16.01 | −24.04 | −10.01 | −15.02 | −11.02 | −7.01 | 6.01 | −7.01 | −3.99 |
| EPS (Rs) | −0.74 | −17.32 | −17.37 | −19.46 | −29.27 | −11.54 | −17.92 | −13.05 | −8.01 | 7.37 | −8.60 | −4.81 |
| Dividend payout % | −67.9% | −3.0% | −1.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4.00 | 3.99 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 8.00 | 7.99 | 7.99 | 8.00 | 8.01 |
| Reserves | 127 | 126 | 167 | 153 | 136 | 110 | 101 | 109 | 97.98 | 91.00 | 97.00 | 90.09 |
| Borrowings | 41.91 | 63.82 | 81.75 | 64.81 | 49.91 | 74.84 | 93.85 | 74.83 | 75.87 | 79.82 | 79.82 | 81.94 |
| Other Liabilities | 11.94 | 11.94 | 33.84 | 39.80 | 32.84 | 35.83 | 36.83 | 35.83 | 46.78 | 34.84 | 27.87 | 29.86 |
| Total Liabilities | 186 | 206 | 285 | 262 | 224 | 226 | 235 | 229 | 228 | 214 | 213 | 210 |
| Fixed Assets | 116 | 122 | 181 | 162 | 158 | 156 | 189 | 187 | 165 | 163 | 162 | 162 |
| CWIP | 1.01 | 1.01 | 3.01 | 6.02 | 6.02 | 7.03 | 5.02 | 6.03 | 5.02 | 5.02 | 7.03 | 7.02 |
| Investments | 8.02 | 4.01 | 5.01 | 0.00 | 1.01 | 1.01 | 1.01 | 1.01 | 0.00 | 8.02 | 2.01 | 2.01 |
| Other Assets | 59.79 | 77.64 | 97.62 | 93.70 | 58.79 | 60.77 | 39.85 | 33.85 | 57.76 | 36.84 | 41.82 | 39.86 |
| Inventories | 11.22 | 14.02 | 25.15 | 19.33 | 12.75 | 13.35 | 23.69 | 17.97 | 17.75 | 21.90 | 22.61 | 20.79 |
| Trade receivables | 2.70 | 6.53 | 5.83 | 7.96 | 1.86 | 1.83 | 1.55 | 1.68 | 2.02 | 0.98 | 5.10 | 2.20 |
| Cash & equivalents | 18.18 | 29.79 | 8.98 | 3.06 | 0.51 | 0.57 | 0.46 | 0.54 | 3.66 | 0.74 | 0.80 | 0.28 |
| Total Assets | 186 | 206 | 285 | 262 | 224 | 226 | 235 | 229 | 228 | 214 | 213 | 210 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 4.01 | 0.00 | −7.01 | 3.01 | 7.02 | −11.03 | −3.01 | 12.03 | −4.01 | −9.02 | 6.02 | 11.04 |
| Cash from investing activity | −11.03 | −3.01 | −5.02 | 16.05 | 14.05 | −6.02 | −7.02 | −8.02 | 16.06 | 9.02 | 1.01 | −7.02 |
| Cash from financing activity | −9.99 | 13.99 | 5.99 | −24.98 | −22.98 | 17.98 | 8.99 | −3.99 | −9.01 | −2.99 | −6.99 | −4.01 |
| Net cash flow | −17.04 | 11.03 | −6.02 | −6.02 | −2.01 | 0.00 | 0.00 | 0.00 | 3.01 | −3.01 | 0.00 | −1.01 |
| Capex | 8.93 | 5.70 | 25.25 | 5.29 | 3.74 | 6.55 | 6.88 | 7.64 | 5.36 | 5.91 | 6.21 | 7.79 |
| Free cash flow | −3.01 | −6.01 | −33.01 | −2.01 | 3.01 | −18.01 | −9.01 | 4.01 | −9.01 | −14.01 | −0.99 | 2.99 |
| CFO / OP % | 261.1% | 88.1% | 105.1% | −60.9% | −69.9% | 92.1% | −37.0% | 564.1% | 43.1% | 94.1% | 61.1% | 330.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 11 | 23 | 22 | 27 | 7 | 7 | 5 | 5 | 6 | 3 | 14 | 6 |
| Inventory days | 256 | 214 | 675 | 281 | 186 | 303 | 507 | 240 | 366 | 1,012 | 422 | 241 |
| Days payable | 72 | 45 | 113 | 75 | 78 | 128 | 92 | 50 | 84 | 124 | 54 | 39 |
| Cash conversion cycle | 195 | 191 | 584 | 233 | 115 | 183 | 420 | 195 | 288 | 891 | 382 | 208 |
| Working capital days | −41 | −52 | −89 | −36 | −124 | −254 | −239 | −158 | 9 | −50 | −24 | −36 |
| ROCE % | 3.0% | 3.0% | −4.0% | −4.0% | −7.0% | −9.9% | −1.0% | −2.0% | −7.0% | −7.0% | 1.0% | −1.0% |
For the Jun 2026 quarter, Shri Vasuprada Plantations reported sales of ₹32.77 Cr, up 16.3% year on year and net profit of −₹1.71 Cr. The operating margin was 3.3%.
Shri Vasuprada Plantations' sales for the year to Mar 2026 were ₹144 Cr; over the last twelve months they were ₹148 Cr.
Net profit for the year to Mar 2026 was −₹7.01 Cr, and −₹3.99 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−4.81.
Shri Vasuprada Plantations reported borrowings of ₹81.94 Cr at Mar 2026, against cash and equivalents of ₹0.28 Cr.
Cash from operations was ₹11.04 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹2.99 Cr.