VINTAGE COFFEE & BEVERAGES | CCL INTERNATIONAL | VINTAGE COFFEE & BEVERAGES/ CCL INTERNATIONAL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 80.9 | 46.1 | 175.6% | View Chart |
P/BV | x | 6.8 | 1.1 | 637.1% | View Chart |
Dividend Yield | % | 0.8 | 0.0 | - |
VINTAGE COFFEE & BEVERAGES CCL INTERNATIONAL |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
VINTAGE COFFEE & BEVERAGES Mar-23 |
CCL INTERNATIONAL Mar-23 |
VINTAGE COFFEE & BEVERAGES/ CCL INTERNATIONAL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 105 | 24 | 443.3% | |
Low | Rs | 25 | 12 | 204.0% | |
Sales per share (Unadj.) | Rs | 9.0 | 8.6 | 105.1% | |
Earnings per share (Unadj.) | Rs | 0.6 | -0.7 | -76.4% | |
Cash flow per share (Unadj.) | Rs | 1.3 | 0.6 | 222.5% | |
Dividends per share (Unadj.) | Rs | 0.50 | 0 | - | |
Avg Dividend yield | % | 0.8 | 0 | - | |
Book value per share (Unadj.) | Rs | 15.5 | 23.5 | 66.2% | |
Shares outstanding (eoy) | m | 69.80 | 19.19 | 363.7% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 7.2 | 2.1 | 344.5% | |
Avg P/E ratio | x | 117.2 | -24.7 | -473.8% | |
P/CF ratio (eoy) | x | 51.6 | 31.7 | 162.6% | |
Price / Book Value ratio | x | 4.2 | 0.8 | 547.3% | |
Dividend payout | % | 90.4 | 0 | - | |
Avg Mkt Cap | Rs m | 4,525 | 344 | 1,316.9% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 39 | 6 | 675.2% | |
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 | 165 | 382.2% | |
Other income | Rs m | 4 | 9 | 44.1% | |
Total revenues | Rs m | 633 | 173 | 364.8% | |
Gross profit | Rs m | 154 | 4 | 4,226.1% | |
Depreciation | Rs m | 49 | 25 | 198.3% | |
Interest | Rs m | 61 | 8 | 807.4% | |
Profit before tax | Rs m | 47 | -20 | -240.8% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 9 | -6 | -152.1% | |
Profit after tax | Rs m | 39 | -14 | -277.8% | |
Gross profit margin | % | 24.5 | 2.2 | 1,105.0% | |
Effective tax rate | % | 18.6 | 29.5 | 63.2% | |
Net profit margin | % | 6.1 | -8.4 | -72.7% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 895 | 433 | 206.7% | |
Current liabilities | Rs m | 610 | 142 | 430.2% | |
Net working cap to sales | % | 45.3 | 176.9 | 25.6% | |
Current ratio | x | 1.5 | 3.1 | 48.0% | |
Inventory Days | Days | 24 | 33 | 71.5% | |
Debtors Days | Days | 702 | 1,809 | 38.8% | |
Net fixed assets | Rs m | 1,563 | 187 | 835.2% | |
Share capital | Rs m | 698 | 192 | 363.7% | |
"Free" reserves | Rs m | 387 | 259 | 149.4% | |
Net worth | Rs m | 1,085 | 451 | 240.6% | |
Long term debt | Rs m | 590 | 26 | 2,269.5% | |
Total assets | Rs m | 2,458 | 620 | 396.4% | |
Interest coverage | x | 1.8 | -1.6 | -111.0% | |
Debt to equity ratio | x | 0.5 | 0.1 | 943.2% | |
Sales to assets ratio | x | 0.3 | 0.3 | 96.4% | |
Return on assets | % | 4.1 | -1.0 | -399.5% | |
Return on equity | % | 3.6 | -3.1 | -115.5% | |
Return on capital | % | 6.5 | -2.5 | -255.3% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 7.8 | 0.0% | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | 13 | 0.0% | |
Fx inflow | Rs m | 197 | 0 | - | |
Fx outflow | Rs m | 1 | 13 | 11.0% | |
Net fx | Rs m | 195 | -13 | -1,513.7% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 0 | 32 | 0.0% | |
From Investments | Rs m | NA | -23 | -0.0% | |
From Financial Activity | Rs m | NA | -9 | -0.0% | |
Net Cashflow | Rs m | 0 | 0 | 0.0% |
Indian Promoters | % | 29.1 | 61.3 | 47.6% | |
Foreign collaborators | % | 18.5 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 0.0 | - | |
FIIs | % | 0.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 52.4 | 38.8 | 135.2% | |
Shareholders | 8,704 | 2,686 | 324.1% | ||
Pledged promoter(s) holding | % | 46.9 | 1.7 | 2,755.9% |
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 | CCL INTERNATIONAL |
---|---|---|
1-Day | -1.99% | 0.00% |
1-Month | 13.66% | 11.96% |
1-Year | 141.92% | 91.20% |
3-Year CAGR | 15.51% | 12.72% |
5-Year CAGR | 46.55% | 18.82% |
* Compound Annual Growth Rate
Here are more details on the VINTAGE COFFEE & BEVERAGES share price and the CCL INTERNATIONAL share price.
Moving on to shareholding structures...
The promoters of VINTAGE COFFEE & BEVERAGES hold a 47.6% stake in the company. In case of CCL INTERNATIONAL the stake stands at 61.3%.
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 CCL INTERNATIONAL.
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%.
CCL INTERNATIONAL paid Rs 0.0, and its dividend payout ratio stood at -0.0%.
You may visit here to review the dividend history of VINTAGE COFFEE & BEVERAGES, and the dividend history of CCL INTERNATIONAL.
After opening the day on positive note, Indian share markets reversed the trend as the session progressed and ended lower.