VINTAGE COFFEE & BEVERAGES | FUTURE CONSUMER | VINTAGE COFFEE & BEVERAGES/ FUTURE CONSUMER |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 80.9 | -1.1 | - | View Chart |
P/BV | x | 6.8 | - | - | View Chart |
Dividend Yield | % | 0.8 | 0.0 | - |
VINTAGE COFFEE & BEVERAGES FUTURE CONSUMER |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
VINTAGE COFFEE & BEVERAGES Mar-23 |
FUTURE CONSUMER Mar-23 |
VINTAGE COFFEE & BEVERAGES/ FUTURE CONSUMER |
5-Yr Chart Click to enlarge
|
||
High | Rs | 105 | 5 | 1,909.8% | |
Low | Rs | 25 | 1 | 4,962.0% | |
Sales per share (Unadj.) | Rs | 9.0 | 1.9 | 469.6% | |
Earnings per share (Unadj.) | Rs | 0.6 | -1.7 | -32.8% | |
Cash flow per share (Unadj.) | Rs | 1.3 | -1.5 | -82.4% | |
Dividends per share (Unadj.) | Rs | 0.50 | 0 | - | |
Avg Dividend yield | % | 0.8 | 0 | - | |
Book value per share (Unadj.) | Rs | 15.5 | -0.9 | -1,674.3% | |
Shares outstanding (eoy) | m | 69.80 | 1,986.54 | 3.5% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 7.2 | 1.6 | 461.0% | |
Avg P/E ratio | x | 117.2 | -1.8 | -6,598.2% | |
P/CF ratio (eoy) | x | 51.6 | -2.0 | -2,627.9% | |
Price / Book Value ratio | x | 4.2 | -3.2 | -129.3% | |
Dividend payout | % | 90.4 | 0 | - | |
Avg Mkt Cap | Rs m | 4,525 | 5,950 | 76.1% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 39 | 341 | 11.5% | |
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 | 3,812 | 16.5% | |
Other income | Rs m | 4 | 245 | 1.6% | |
Total revenues | Rs m | 633 | 4,057 | 15.6% | |
Gross profit | Rs m | 154 | -2,678 | -5.7% | |
Depreciation | Rs m | 49 | 322 | 15.2% | |
Interest | Rs m | 61 | 535 | 11.5% | |
Profit before tax | Rs m | 47 | -3,289 | -1.4% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 9 | 61 | 14.5% | |
Profit after tax | Rs m | 39 | -3,350 | -1.2% | |
Gross profit margin | % | 24.5 | -70.3 | -34.8% | |
Effective tax rate | % | 18.6 | -1.9 | -1,006.7% | |
Net profit margin | % | 6.1 | -87.9 | -7.0% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 895 | 3,308 | 27.0% | |
Current liabilities | Rs m | 610 | 6,561 | 9.3% | |
Net working cap to sales | % | 45.3 | -85.3 | -53.0% | |
Current ratio | x | 1.5 | 0.5 | 290.9% | |
Inventory Days | Days | 24 | 93 | 25.6% | |
Debtors Days | Days | 702 | 24 | 2,880.5% | |
Net fixed assets | Rs m | 1,563 | 1,592 | 98.2% | |
Share capital | Rs m | 698 | 11,919 | 5.9% | |
"Free" reserves | Rs m | 387 | -13,763 | -2.8% | |
Net worth | Rs m | 1,085 | -1,844 | -58.8% | |
Long term debt | Rs m | 590 | 0 | - | |
Total assets | Rs m | 2,458 | 4,900 | 50.2% | |
Interest coverage | x | 1.8 | -5.2 | -34.4% | |
Debt to equity ratio | x | 0.5 | 0 | - | |
Sales to assets ratio | x | 0.3 | 0.8 | 32.9% | |
Return on assets | % | 4.1 | -57.5 | -7.1% | |
Return on equity | % | 3.6 | 181.7 | 2.0% | |
Return on capital | % | 6.5 | 149.4 | 4.3% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 0.1 | 0.0% | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | 4 | 0.0% | |
Fx inflow | Rs m | 197 | 0 | - | |
Fx outflow | Rs m | 1 | 5 | 29.8% | |
Net fx | Rs m | 195 | -5 | -4,093.7% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 0 | 398 | 0.0% | |
From Investments | Rs m | NA | 938 | 0.0% | |
From Financial Activity | Rs m | NA | -1,477 | -0.0% | |
Net Cashflow | Rs m | 0 | -137 | -0.0% |
Indian Promoters | % | 29.1 | 3.5 | 835.0% | |
Foreign collaborators | % | 18.5 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 8.1 | - | |
FIIs | % | 0.0 | 8.1 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 52.4 | 96.5 | 54.3% | |
Shareholders | 8,704 | 449,413 | 1.9% | ||
Pledged promoter(s) holding | % | 46.9 | 9.1 | 514.8% |
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 | FUTURE CONSUMER |
---|---|---|
1-Day | -1.99% | 2.17% |
1-Month | 13.66% | 14.63% |
1-Year | 141.92% | -11.32% |
3-Year CAGR | 15.51% | -48.72% |
5-Year CAGR | 46.55% | -53.39% |
* Compound Annual Growth Rate
Here are more details on the VINTAGE COFFEE & BEVERAGES share price and the FUTURE CONSUMER share price.
Moving on to shareholding structures...
The promoters of VINTAGE COFFEE & BEVERAGES hold a 47.6% stake in the company. In case of FUTURE CONSUMER the stake stands at 3.5%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of VINTAGE COFFEE & BEVERAGES and the shareholding pattern of FUTURE CONSUMER.
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%.
FUTURE CONSUMER 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 FUTURE CONSUMER.
After opening the day on positive note, Indian share markets reversed the trend as the session progressed and ended lower.