ADD-SHOP PROMOTIONS | VINTAGE COFFEE & BEVERAGES | ADD-SHOP PROMOTIONS / VINTAGE COFFEE & BEVERAGES |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 5.4 | 84.3 | 6.4% | View Chart |
P/BV | x | 0.6 | 7.1 | 9.0% | View Chart |
Dividend Yield | % | 0.0 | 0.8 | - |
ADD-SHOP PROMOTIONS VINTAGE COFFEE & BEVERAGES |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
ADD-SHOP PROMOTIONS Mar-23 |
VINTAGE COFFEE & BEVERAGES Mar-23 |
ADD-SHOP PROMOTIONS / VINTAGE COFFEE & BEVERAGES |
5-Yr Chart Click to enlarge
|
||
High | Rs | 106 | 105 | 100.6% | |
Low | Rs | 34 | 25 | 136.4% | |
Sales per share (Unadj.) | Rs | 70.6 | 9.0 | 783.6% | |
Earnings per share (Unadj.) | Rs | 6.8 | 0.6 | 1,223.4% | |
Cash flow per share (Unadj.) | Rs | 7.0 | 1.3 | 554.3% | |
Dividends per share (Unadj.) | Rs | 0 | 0.50 | 0.0% | |
Avg Dividend yield | % | 0 | 0.8 | 0.0% | |
Book value per share (Unadj.) | Rs | 37.8 | 15.5 | 242.9% | |
Shares outstanding (eoy) | m | 28.31 | 69.80 | 40.6% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.0 | 7.2 | 13.7% | |
Avg P/E ratio | x | 10.3 | 117.2 | 8.8% | |
P/CF ratio (eoy) | x | 10.0 | 51.6 | 19.4% | |
Price / Book Value ratio | x | 1.8 | 4.2 | 44.2% | |
Dividend payout | % | 0 | 90.4 | 0.0% | |
Avg Mkt Cap | Rs m | 1,973 | 4,525 | 43.6% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 9 | 39 | 23.9% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 1,999 | 629 | 317.8% | |
Other income | Rs m | 0 | 4 | 0.0% | |
Total revenues | Rs m | 1,999 | 633 | 315.8% | |
Gross profit | Rs m | 290 | 154 | 188.7% | |
Depreciation | Rs m | 5 | 49 | 11.1% | |
Interest | Rs m | 10 | 61 | 16.3% | |
Profit before tax | Rs m | 275 | 47 | 579.0% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 83 | 9 | 940.3% | |
Profit after tax | Rs m | 192 | 39 | 496.2% | |
Gross profit margin | % | 14.5 | 24.5 | 59.4% | |
Effective tax rate | % | 30.3 | 18.6 | 162.4% | |
Net profit margin | % | 9.6 | 6.1 | 156.1% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 1,435 | 895 | 160.4% | |
Current liabilities | Rs m | 430 | 610 | 70.4% | |
Net working cap to sales | % | 50.3 | 45.3 | 111.1% | |
Current ratio | x | 3.3 | 1.5 | 227.7% | |
Inventory Days | Days | 0 | 24 | 0.5% | |
Debtors Days | Days | 1,900 | 702 | 270.7% | |
Net fixed assets | Rs m | 65 | 1,563 | 4.2% | |
Share capital | Rs m | 283 | 698 | 40.6% | |
"Free" reserves | Rs m | 786 | 387 | 203.1% | |
Net worth | Rs m | 1,069 | 1,085 | 98.5% | |
Long term debt | Rs m | 8 | 590 | 1.3% | |
Total assets | Rs m | 1,509 | 2,458 | 61.4% | |
Interest coverage | x | 28.5 | 1.8 | 1,608.2% | |
Debt to equity ratio | x | 0 | 0.5 | 1.3% | |
Sales to assets ratio | x | 1.3 | 0.3 | 517.8% | |
Return on assets | % | 13.4 | 4.1 | 328.8% | |
Return on equity | % | 17.9 | 3.6 | 503.6% | |
Return on capital | % | 26.5 | 6.5 | 407.5% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 0 | 197 | 0.0% | |
Fx outflow | Rs m | 0 | 1 | 0.0% | |
Net fx | Rs m | 0 | 195 | 0.0% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | -447 | 0 | - | |
From Investments | Rs m | -9 | NA | - | |
From Financial Activity | Rs m | 450 | NA | - | |
Net Cashflow | Rs m | -7 | 0 | - |
Indian Promoters | % | 27.2 | 29.1 | 93.3% | |
Foreign collaborators | % | 0.0 | 18.5 | - | |
Indian inst/Mut Fund | % | 0.0 | 0.0 | - | |
FIIs | % | 0.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 72.8 | 52.4 | 139.0% | |
Shareholders | 40,118 | 8,704 | 460.9% | ||
Pledged promoter(s) holding | % | 0.0 | 46.9 | - |
Compare ADD-SHOP PROMOTIONS With: ADANI ENTERPRISES REDINGTON MMTC SIRCA PAINTS INDIA NOVARTIS
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | ADD-SHOP PROMOTIONS | VINTAGE COFFEE & BEVERAGES |
---|---|---|
1-Day | -0.29% | 4.99% |
1-Month | 14.76% | 16.38% |
1-Year | -40.70% | 191.37% |
3-Year CAGR | -10.47% | 20.05% |
5-Year CAGR | 22.21% | 47.74% |
* Compound Annual Growth Rate
Here are more details on the ADD-SHOP PROMOTIONS share price and the VINTAGE COFFEE & BEVERAGES share price.
Moving on to shareholding structures...
The promoters of ADD-SHOP PROMOTIONS hold a 27.2% stake in the company. In case of VINTAGE COFFEE & BEVERAGES the stake stands at 47.6%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of ADD-SHOP PROMOTIONS and the shareholding pattern of VINTAGE COFFEE & BEVERAGES.
Finally, a word on dividends...
In the most recent financial year, ADD-SHOP PROMOTIONS paid a dividend of Rs 0.0 per share. This amounted to a Dividend Payout ratio of 0.0%.
VINTAGE COFFEE & BEVERAGES paid Rs 0.5, and its dividend payout ratio stood at 90.4%.
You may visit here to review the dividend history of ADD-SHOP PROMOTIONS , and the dividend history of VINTAGE COFFEE & BEVERAGES.
Indian share markets reversed the trend as the session progressed and ended the lower. After starting higher on Friday, equity markets had an anti-climatic end today.