VINTAGE COFFEE & BEVERAGES | COSCO INDIA | VINTAGE COFFEE & BEVERAGES/ COSCO INDIA |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 80.9 | 63.4 | 127.7% | View Chart |
P/BV | x | 6.8 | 3.2 | 210.7% | View Chart |
Dividend Yield | % | 0.8 | 0.0 | - |
VINTAGE COFFEE & BEVERAGES COSCO INDIA |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
VINTAGE COFFEE & BEVERAGES Mar-23 |
COSCO INDIA Mar-23 |
VINTAGE COFFEE & BEVERAGES/ COSCO INDIA |
5-Yr Chart Click to enlarge
|
||
High | Rs | 105 | 245 | 42.8% | |
Low | Rs | 25 | 145 | 17.1% | |
Sales per share (Unadj.) | Rs | 9.0 | 366.6 | 2.5% | |
Earnings per share (Unadj.) | Rs | 0.6 | 1.6 | 33.8% | |
Cash flow per share (Unadj.) | Rs | 1.3 | 6.3 | 20.1% | |
Dividends per share (Unadj.) | Rs | 0.50 | 0 | - | |
Avg Dividend yield | % | 0.8 | 0 | - | |
Book value per share (Unadj.) | Rs | 15.5 | 111.9 | 13.9% | |
Shares outstanding (eoy) | m | 69.80 | 4.16 | 1,677.9% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 7.2 | 0.5 | 1,353.4% | |
Avg P/E ratio | x | 117.2 | 119.2 | 98.3% | |
P/CF ratio (eoy) | x | 51.6 | 31.2 | 165.5% | |
Price / Book Value ratio | x | 4.2 | 1.7 | 239.5% | |
Dividend payout | % | 90.4 | 0 | - | |
Avg Mkt Cap | Rs m | 4,525 | 811 | 558.1% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 39 | 143 | 27.4% | |
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 | 1,525 | 41.2% | |
Other income | Rs m | 4 | 7 | 59.1% | |
Total revenues | Rs m | 633 | 1,532 | 41.3% | |
Gross profit | Rs m | 154 | 73 | 210.6% | |
Depreciation | Rs m | 49 | 19 | 255.4% | |
Interest | Rs m | 61 | 51 | 119.0% | |
Profit before tax | Rs m | 47 | 9 | 524.5% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 9 | 2 | 393.3% | |
Profit after tax | Rs m | 39 | 7 | 567.1% | |
Gross profit margin | % | 24.5 | 4.8 | 510.7% | |
Effective tax rate | % | 18.6 | 24.8 | 75.2% | |
Net profit margin | % | 6.1 | 0.4 | 1,376.3% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 895 | 1,038 | 86.2% | |
Current liabilities | Rs m | 610 | 520 | 117.3% | |
Net working cap to sales | % | 45.3 | 34.0 | 133.2% | |
Current ratio | x | 1.5 | 2.0 | 73.5% | |
Inventory Days | Days | 24 | 6 | 402.5% | |
Debtors Days | Days | 702 | 513 | 136.8% | |
Net fixed assets | Rs m | 1,563 | 112 | 1,401.4% | |
Share capital | Rs m | 698 | 42 | 1,677.5% | |
"Free" reserves | Rs m | 387 | 424 | 91.2% | |
Net worth | Rs m | 1,085 | 466 | 233.0% | |
Long term debt | Rs m | 590 | 154 | 382.3% | |
Total assets | Rs m | 2,458 | 1,150 | 213.7% | |
Interest coverage | x | 1.8 | 1.2 | 150.9% | |
Debt to equity ratio | x | 0.5 | 0.3 | 164.1% | |
Sales to assets ratio | x | 0.3 | 1.3 | 19.3% | |
Return on assets | % | 4.1 | 5.1 | 80.2% | |
Return on equity | % | 3.6 | 1.5 | 243.6% | |
Return on capital | % | 6.5 | 9.8 | 66.5% | |
Exports to sales | % | 0 | 2.5 | 0.0% | |
Imports to sales | % | 0 | 26.7 | 0.0% | |
Exports (fob) | Rs m | NA | 37 | 0.0% | |
Imports (cif) | Rs m | NA | 408 | 0.0% | |
Fx inflow | Rs m | 197 | 37 | 525.1% | |
Fx outflow | Rs m | 1 | 408 | 0.3% | |
Net fx | Rs m | 195 | -370 | -52.8% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 0 | 46 | 0.0% | |
From Investments | Rs m | NA | -26 | -0.0% | |
From Financial Activity | Rs m | NA | -47 | -0.0% | |
Net Cashflow | Rs m | 0 | -26 | -0.0% |
Indian Promoters | % | 29.1 | 75.0 | 38.9% | |
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 | 25.0 | 209.4% | |
Shareholders | 8,704 | 2,619 | 332.3% | ||
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 | COSCO INDIA |
---|---|---|
1-Day | -1.99% | -2.36% |
1-Month | 13.66% | 39.09% |
1-Year | 141.92% | 101.79% |
3-Year CAGR | 15.51% | 49.44% |
5-Year CAGR | 46.55% | 20.19% |
* Compound Annual Growth Rate
Here are more details on the VINTAGE COFFEE & BEVERAGES share price and the COSCO INDIA share price.
Moving on to shareholding structures...
The promoters of VINTAGE COFFEE & BEVERAGES hold a 47.6% stake in the company. In case of COSCO INDIA the stake stands at 75.0%.
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 COSCO INDIA.
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%.
COSCO INDIA 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 COSCO INDIA.
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.