B & A. | TATA COFFEE | B & A./ TATA COFFEE |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 11.4 | 27.5 | 41.5% | View Chart |
P/BV | x | 1.4 | 3.6 | 40.0% | View Chart |
Dividend Yield | % | 0.1 | 0.9 | 10.2% |
B & A. TATA COFFEE |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
B & A. Mar-23 |
TATA COFFEE Mar-23 |
B & A./ TATA COFFEE |
5-Yr Chart Click to enlarge
|
||
High | Rs | 383 | 252 | 152.3% | |
Low | Rs | 210 | 189 | 111.2% | |
Sales per share (Unadj.) | Rs | 942.7 | 152.6 | 617.7% | |
Earnings per share (Unadj.) | Rs | 44.5 | 17.2 | 258.6% | |
Cash flow per share (Unadj.) | Rs | 61.2 | 21.8 | 280.9% | |
Dividends per share (Unadj.) | Rs | 0.50 | 3.00 | 16.7% | |
Avg Dividend yield | % | 0.2 | 1.4 | 12.4% | |
Book value per share (Unadj.) | Rs | 393.7 | 96.0 | 410.1% | |
Shares outstanding (eoy) | m | 3.10 | 186.77 | 1.7% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 0.3 | 1.4 | 21.8% | |
Avg P/E ratio | x | 6.7 | 12.8 | 52.1% | |
P/CF ratio (eoy) | x | 4.8 | 10.1 | 47.9% | |
Price / Book Value ratio | x | 0.8 | 2.3 | 32.8% | |
Dividend payout | % | 1.1 | 17.4 | 6.4% | |
Avg Mkt Cap | Rs m | 919 | 41,099 | 2.2% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 827 | 4,121 | 20.1% | |
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 | 2,922 | 28,502 | 10.3% | |
Other income | Rs m | 27 | 294 | 9.2% | |
Total revenues | Rs m | 2,949 | 28,796 | 10.2% | |
Gross profit | Rs m | 267 | 5,322 | 5.0% | |
Depreciation | Rs m | 52 | 858 | 6.0% | |
Interest | Rs m | 37 | 683 | 5.5% | |
Profit before tax | Rs m | 205 | 4,076 | 5.0% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 67 | 864 | 7.8% | |
Profit after tax | Rs m | 138 | 3,212 | 4.3% | |
Gross profit margin | % | 9.2 | 18.7 | 49.0% | |
Effective tax rate | % | 32.8 | 21.2 | 154.7% | |
Net profit margin | % | 4.7 | 11.3 | 41.9% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 1,141 | 14,031 | 8.1% | |
Current liabilities | Rs m | 581 | 9,932 | 5.8% | |
Net working cap to sales | % | 19.2 | 14.4 | 133.4% | |
Current ratio | x | 2.0 | 1.4 | 139.1% | |
Inventory Days | Days | 11 | 19 | 56.9% | |
Debtors Days | Days | 284 | 272 | 104.7% | |
Net fixed assets | Rs m | 1,029 | 26,552 | 3.9% | |
Share capital | Rs m | 31 | 187 | 16.6% | |
"Free" reserves | Rs m | 1,190 | 17,746 | 6.7% | |
Net worth | Rs m | 1,221 | 17,933 | 6.8% | |
Long term debt | Rs m | 24 | 4,476 | 0.5% | |
Total assets | Rs m | 2,170 | 40,595 | 5.3% | |
Interest coverage | x | 6.5 | 7.0 | 93.1% | |
Debt to equity ratio | x | 0 | 0.2 | 7.8% | |
Sales to assets ratio | x | 1.3 | 0.7 | 191.8% | |
Return on assets | % | 8.1 | 9.6 | 84.2% | |
Return on equity | % | 11.3 | 17.9 | 63.1% | |
Return on capital | % | 19.5 | 21.2 | 91.8% | |
Exports to sales | % | 0 | 23.7 | 0.0% | |
Imports to sales | % | 0 | 9.5 | 0.0% | |
Exports (fob) | Rs m | NA | 6,748 | 0.0% | |
Imports (cif) | Rs m | NA | 2,701 | 0.0% | |
Fx inflow | Rs m | 0 | 6,748 | 0.0% | |
Fx outflow | Rs m | 0 | 2,701 | 0.0% | |
Net fx | Rs m | 0 | 4,047 | 0.0% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 107 | 2,928 | 3.7% | |
From Investments | Rs m | -160 | -168 | 95.1% | |
From Financial Activity | Rs m | -60 | -2,329 | 2.6% | |
Net Cashflow | Rs m | -112 | 497 | -22.6% |
Indian Promoters | % | 59.2 | 57.5 | 102.9% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 9.9 | 0.1% | |
FIIs | % | 0.0 | 4.6 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 40.9 | 42.5 | 96.1% | |
Shareholders | 2,218 | 218,930 | 1.0% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare B & A. With: TATA CONSUMER
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | B & A. | Tata Coffee |
---|---|---|
1-Day | -1.26% | 3.57% |
1-Month | 27.19% | 22.46% |
1-Year | 116.90% | 57.26% |
3-Year CAGR | 53.07% | 44.68% |
5-Year CAGR | 29.05% | 27.85% |
* Compound Annual Growth Rate
Here are more details on the B & A. share price and the Tata Coffee share price.
Moving on to shareholding structures...
The promoters of B & A. hold a 59.2% stake in the company. In case of Tata Coffee the stake stands at 57.5%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of B & A. and the shareholding pattern of Tata Coffee.
Finally, a word on dividends...
In the most recent financial year, B & A. paid a dividend of Rs 0.5 per share. This amounted to a Dividend Payout ratio of 1.1%.
Tata Coffee paid Rs 3.0, and its dividend payout ratio stood at 17.4%.
You may visit here to review the dividend history of B & A., and the dividend history of Tata Coffee.
After opening the day on high, Indian share markets continued the momentum as the session progressed and ended the higher.