VINTAGE COFFEE & BEVERAGES | BRAND CONCEPTS | VINTAGE COFFEE & BEVERAGES/ BRAND CONCEPTS |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 80.9 | 68.1 | 118.9% | View Chart |
P/BV | x | 6.8 | 29.5 | 23.0% | View Chart |
Dividend Yield | % | 0.8 | 0.1 | 571.3% |
VINTAGE COFFEE & BEVERAGES BRAND CONCEPTS |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
VINTAGE COFFEE & BEVERAGES Mar-23 |
BRAND CONCEPTS Mar-23 |
VINTAGE COFFEE & BEVERAGES/ BRAND CONCEPTS |
5-Yr Chart Click to enlarge
|
||
High | Rs | 105 | 308 | 34.1% | |
Low | Rs | 25 | 65 | 37.9% | |
Sales per share (Unadj.) | Rs | 9.0 | 154.3 | 5.8% | |
Earnings per share (Unadj.) | Rs | 0.6 | 9.5 | 5.8% | |
Cash flow per share (Unadj.) | Rs | 1.3 | 12.8 | 9.8% | |
Dividends per share (Unadj.) | Rs | 0.50 | 1.00 | 50.0% | |
Avg Dividend yield | % | 0.8 | 0.5 | 144.0% | |
Book value per share (Unadj.) | Rs | 15.5 | 26.1 | 59.6% | |
Shares outstanding (eoy) | m | 69.80 | 10.58 | 659.7% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 7.2 | 1.2 | 594.6% | |
Avg P/E ratio | x | 117.2 | 19.7 | 595.5% | |
P/CF ratio (eoy) | x | 51.6 | 14.6 | 352.8% | |
Price / Book Value ratio | x | 4.2 | 7.2 | 58.2% | |
Dividend payout | % | 90.4 | 10.5 | 857.2% | |
Avg Mkt Cap | Rs m | 4,525 | 1,975 | 229.1% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 39 | 162 | 24.2% | |
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 | 629 | 1,632 | 38.5% | |
Other income | Rs m | 4 | 4 | 102.9% | |
Total revenues | Rs m | 633 | 1,636 | 38.7% | |
Gross profit | Rs m | 154 | 215 | 71.6% | |
Depreciation | Rs m | 49 | 35 | 141.7% | |
Interest | Rs m | 61 | 49 | 124.0% | |
Profit before tax | Rs m | 47 | 135 | 35.3% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 9 | 34 | 25.9% | |
Profit after tax | Rs m | 39 | 100 | 38.5% | |
Gross profit margin | % | 24.5 | 13.2 | 185.9% | |
Effective tax rate | % | 18.6 | 25.4 | 73.5% | |
Net profit margin | % | 6.1 | 6.2 | 99.8% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 895 | 752 | 119.0% | |
Current liabilities | Rs m | 610 | 542 | 112.5% | |
Net working cap to sales | % | 45.3 | 12.8 | 352.4% | |
Current ratio | x | 1.5 | 1.4 | 105.8% | |
Inventory Days | Days | 24 | 4 | 650.6% | |
Debtors Days | Days | 702 | 716 | 98.1% | |
Net fixed assets | Rs m | 1,563 | 170 | 920.8% | |
Share capital | Rs m | 698 | 106 | 659.6% | |
"Free" reserves | Rs m | 387 | 170 | 227.7% | |
Net worth | Rs m | 1,085 | 276 | 393.5% | |
Long term debt | Rs m | 590 | 29 | 2,053.2% | |
Total assets | Rs m | 2,458 | 922 | 266.6% | |
Interest coverage | x | 1.8 | 3.7 | 47.7% | |
Debt to equity ratio | x | 0.5 | 0.1 | 521.8% | |
Sales to assets ratio | x | 0.3 | 1.8 | 14.5% | |
Return on assets | % | 4.1 | 16.3 | 25.0% | |
Return on equity | % | 3.6 | 36.4 | 9.8% | |
Return on capital | % | 6.5 | 60.4 | 10.7% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 8.6 | 0.0% | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | 140 | 0.0% | |
Fx inflow | Rs m | 197 | 0 | - | |
Fx outflow | Rs m | 1 | 140 | 1.0% | |
Net fx | Rs m | 195 | -140 | -139.3% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 0 | 118 | 0.0% | |
From Investments | Rs m | NA | -90 | -0.0% | |
From Financial Activity | Rs m | NA | -26 | -0.0% | |
Net Cashflow | Rs m | 0 | 2 | 0.0% |
Indian Promoters | % | 29.1 | 48.7 | 59.8% | |
Foreign collaborators | % | 18.5 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 2.5 | - | |
FIIs | % | 0.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 52.4 | 51.3 | 102.1% | |
Shareholders | 8,704 | 7,469 | 116.5% | ||
Pledged promoter(s) holding | % | 46.9 | 0.0 | - |
Compare VINTAGE COFFEE & BEVERAGES 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 | VINTAGE COFFEE & BEVERAGES | BRAND CONCEPTS |
---|---|---|
1-Day | -1.99% | -2.14% |
1-Month | 13.66% | 2.11% |
1-Year | 141.92% | 216.38% |
3-Year CAGR | 15.51% | 139.34% |
5-Year CAGR | 46.55% | 68.81% |
* Compound Annual Growth Rate
Here are more details on the VINTAGE COFFEE & BEVERAGES share price and the BRAND CONCEPTS share price.
Moving on to shareholding structures...
The promoters of VINTAGE COFFEE & BEVERAGES hold a 47.6% stake in the company. In case of BRAND CONCEPTS the stake stands at 48.7%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of VINTAGE COFFEE & BEVERAGES and the shareholding pattern of BRAND CONCEPTS.
Finally, a word on dividends...
In the most recent financial year, VINTAGE COFFEE & BEVERAGES paid a dividend of Rs 0.5 per share. This amounted to a Dividend Payout ratio of 90.4%.
BRAND CONCEPTS paid Rs 1.0, and its dividend payout ratio stood at 10.5%.
You may visit here to review the dividend history of VINTAGE COFFEE & BEVERAGES, and the dividend history of BRAND CONCEPTS.
Asian stocks inched higher on Tuesday as investors awaited a slew of economic data, corporate earnings and the U.S. Federal Reserve's policy meeting.