VINTAGE COFFEE & BEVERAGES | GOBLIN INDIA | VINTAGE COFFEE & BEVERAGES/ GOBLIN INDIA |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 80.9 | - | - | View Chart |
P/BV | x | 6.8 | 2.6 | 259.3% | View Chart |
Dividend Yield | % | 0.8 | 0.0 | - |
VINTAGE COFFEE & BEVERAGES GOBLIN INDIA |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
VINTAGE COFFEE & BEVERAGES Mar-23 |
GOBLIN INDIA Mar-23 |
VINTAGE COFFEE & BEVERAGES/ GOBLIN INDIA |
5-Yr Chart Click to enlarge
|
||
High | Rs | 105 | 93 | 112.7% | |
Low | Rs | 25 | 18 | 137.5% | |
Sales per share (Unadj.) | Rs | 9.0 | 28.0 | 32.2% | |
Earnings per share (Unadj.) | Rs | 0.6 | 1.3 | 42.4% | |
Cash flow per share (Unadj.) | Rs | 1.3 | 1.6 | 78.1% | |
Dividends per share (Unadj.) | Rs | 0.50 | 0 | - | |
Avg Dividend yield | % | 0.8 | 0 | - | |
Book value per share (Unadj.) | Rs | 15.5 | 24.2 | 64.2% | |
Shares outstanding (eoy) | m | 69.80 | 12.94 | 539.4% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 7.2 | 2.0 | 362.9% | |
Avg P/E ratio | x | 117.2 | 42.6 | 275.3% | |
P/CF ratio (eoy) | x | 51.6 | 34.6 | 149.4% | |
Price / Book Value ratio | x | 4.2 | 2.3 | 181.8% | |
Dividend payout | % | 90.4 | 0 | - | |
Avg Mkt Cap | Rs m | 4,525 | 719 | 629.6% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 39 | 23 | 172.3% | |
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 | 363 | 173.5% | |
Other income | Rs m | 4 | 28 | 14.1% | |
Total revenues | Rs m | 633 | 390 | 162.1% | |
Gross profit | Rs m | 154 | 24 | 653.2% | |
Depreciation | Rs m | 49 | 4 | 1,254.0% | |
Interest | Rs m | 61 | 30 | 207.1% | |
Profit before tax | Rs m | 47 | 18 | 264.0% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 9 | 1 | 811.9% | |
Profit after tax | Rs m | 39 | 17 | 228.7% | |
Gross profit margin | % | 24.5 | 6.5 | 376.5% | |
Effective tax rate | % | 18.6 | 6.1 | 307.9% | |
Net profit margin | % | 6.1 | 4.7 | 131.8% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 895 | 656 | 136.5% | |
Current liabilities | Rs m | 610 | 215 | 283.5% | |
Net working cap to sales | % | 45.3 | 121.5 | 37.3% | |
Current ratio | x | 1.5 | 3.0 | 48.1% | |
Inventory Days | Days | 24 | 30 | 80.4% | |
Debtors Days | Days | 702 | 3,050 | 23.0% | |
Net fixed assets | Rs m | 1,563 | 73 | 2,155.8% | |
Share capital | Rs m | 698 | 129 | 539.3% | |
"Free" reserves | Rs m | 387 | 184 | 210.5% | |
Net worth | Rs m | 1,085 | 313 | 346.3% | |
Long term debt | Rs m | 590 | 200 | 295.2% | |
Total assets | Rs m | 2,458 | 728 | 337.5% | |
Interest coverage | x | 1.8 | 1.6 | 110.4% | |
Debt to equity ratio | x | 0.5 | 0.6 | 85.2% | |
Sales to assets ratio | x | 0.3 | 0.5 | 51.4% | |
Return on assets | % | 4.1 | 6.4 | 63.7% | |
Return on equity | % | 3.6 | 5.4 | 66.0% | |
Return on capital | % | 6.5 | 9.3 | 70.0% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 0.6 | 0.0% | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | 2 | 0.0% | |
Fx inflow | Rs m | 197 | 0 | - | |
Fx outflow | Rs m | 1 | 2 | 67.3% | |
Net fx | Rs m | 195 | -2 | -9,254.5% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 0 | 17 | 0.0% | |
From Investments | Rs m | NA | -30 | -0.0% | |
From Financial Activity | Rs m | NA | 13 | 0.0% | |
Net Cashflow | Rs m | 0 | 0 | -0.0% |
Indian Promoters | % | 29.1 | 39.6 | 73.6% | |
Foreign collaborators | % | 18.5 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 5.1 | - | |
FIIs | % | 0.0 | 5.1 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 52.4 | 60.4 | 86.8% | |
Shareholders | 8,704 | 955 | 911.4% | ||
Pledged promoter(s) holding | % | 46.9 | 0.0 | - |
Compare VINTAGE COFFEE & BEVERAGES With: ADANI ENTERPRISES REDINGTON MMTC SIRCA PAINTS INDIA
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 | GOBLIN INDIA |
---|---|---|
1-Day | -1.99% | 2.14% |
1-Month | 13.66% | 21.37% |
1-Year | 141.92% | -15.36% |
3-Year CAGR | 15.51% | 50.29% |
5-Year CAGR | 46.55% | 0.92% |
* Compound Annual Growth Rate
Here are more details on the VINTAGE COFFEE & BEVERAGES share price and the GOBLIN 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 GOBLIN INDIA the stake stands at 39.6%.
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 GOBLIN 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%.
GOBLIN 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 GOBLIN INDIA.
After opening the day on positive note, Indian share markets reversed the trend as the session progressed and ended lower.