VINTAGE COFFEE & BEVERAGES | NOVARTIS | VINTAGE COFFEE & BEVERAGES/ NOVARTIS |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 80.9 | 26.8 | 302.5% | View Chart |
P/BV | x | 6.8 | 3.3 | 205.7% | View Chart |
Dividend Yield | % | 0.8 | 4.6 | 17.1% |
VINTAGE COFFEE & BEVERAGES NOVARTIS |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
VINTAGE COFFEE & BEVERAGES Mar-23 |
NOVARTIS Mar-23 |
VINTAGE COFFEE & BEVERAGES/ NOVARTIS |
5-Yr Chart Click to enlarge
|
||
High | Rs | 105 | 763 | 13.7% | |
Low | Rs | 25 | 554 | 4.5% | |
Sales per share (Unadj.) | Rs | 9.0 | 153.4 | 5.9% | |
Earnings per share (Unadj.) | Rs | 0.6 | 41.9 | 1.3% | |
Cash flow per share (Unadj.) | Rs | 1.3 | 44.3 | 2.8% | |
Dividends per share (Unadj.) | Rs | 0.50 | 47.50 | 1.1% | |
Avg Dividend yield | % | 0.8 | 7.2 | 10.7% | |
Book value per share (Unadj.) | Rs | 15.5 | 314.2 | 4.9% | |
Shares outstanding (eoy) | m | 69.80 | 24.69 | 282.7% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 7.2 | 4.3 | 167.6% | |
Avg P/E ratio | x | 117.2 | 15.7 | 744.8% | |
P/CF ratio (eoy) | x | 51.6 | 14.9 | 347.4% | |
Price / Book Value ratio | x | 4.2 | 2.1 | 199.0% | |
Dividend payout | % | 90.4 | 113.5 | 79.6% | |
Avg Mkt Cap | Rs m | 4,525 | 16,262 | 27.8% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 39 | 356 | 11.0% | |
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 | 3,787 | 16.6% | |
Other income | Rs m | 4 | 581 | 0.7% | |
Total revenues | Rs m | 633 | 4,369 | 14.5% | |
Gross profit | Rs m | 154 | 651 | 23.6% | |
Depreciation | Rs m | 49 | 61 | 80.9% | |
Interest | Rs m | 61 | 18 | 350.2% | |
Profit before tax | Rs m | 47 | 1,154 | 4.1% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 9 | 120 | 7.4% | |
Profit after tax | Rs m | 39 | 1,034 | 3.7% | |
Gross profit margin | % | 24.5 | 17.2 | 142.3% | |
Effective tax rate | % | 18.6 | 10.4 | 179.0% | |
Net profit margin | % | 6.1 | 27.3 | 22.5% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 895 | 7,861 | 11.4% | |
Current liabilities | Rs m | 610 | 2,683 | 22.7% | |
Net working cap to sales | % | 45.3 | 136.7 | 33.1% | |
Current ratio | x | 1.5 | 2.9 | 50.1% | |
Inventory Days | Days | 24 | 1,201 | 2.0% | |
Debtors Days | Days | 702 | 35 | 2,014.3% | |
Net fixed assets | Rs m | 1,563 | 12,656 | 12.3% | |
Share capital | Rs m | 698 | 123 | 565.7% | |
"Free" reserves | Rs m | 387 | 7,634 | 5.1% | |
Net worth | Rs m | 1,085 | 7,757 | 14.0% | |
Long term debt | Rs m | 590 | 0 | - | |
Total assets | Rs m | 2,458 | 20,517 | 12.0% | |
Interest coverage | x | 1.8 | 66.9 | 2.7% | |
Debt to equity ratio | x | 0.5 | 0 | - | |
Sales to assets ratio | x | 0.3 | 0.2 | 138.6% | |
Return on assets | % | 4.1 | 5.1 | 79.3% | |
Return on equity | % | 3.6 | 13.3 | 26.7% | |
Return on capital | % | 6.5 | 15.1 | 43.0% | |
Exports to sales | % | 0 | 2.1 | 0.0% | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | NA | 80 | 0.0% | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 197 | 80 | 244.9% | |
Fx outflow | Rs m | 1 | 946 | 0.2% | |
Net fx | Rs m | 195 | -866 | -22.6% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 0 | 448 | 0.0% | |
From Investments | Rs m | NA | -1,533 | -0.0% | |
From Financial Activity | Rs m | NA | -305 | -0.0% | |
Net Cashflow | Rs m | 0 | -1,389 | -0.0% |
Indian Promoters | % | 29.1 | 0.0 | - | |
Foreign collaborators | % | 18.5 | 70.7 | 26.1% | |
Indian inst/Mut Fund | % | 0.0 | 0.7 | - | |
FIIs | % | 0.0 | 0.2 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 52.4 | 29.3 | 178.7% | |
Shareholders | 8,704 | 41,239 | 21.1% | ||
Pledged promoter(s) holding | % | 46.9 | 0.0 | - |
Compare VINTAGE COFFEE & BEVERAGES With: ADANI ENTERPRISES REDINGTON MMTC SIRCA PAINTS INDIA VINYL CHEMICALS
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 | Novartis |
---|---|---|
1-Day | -1.99% | -1.66% |
1-Month | 13.66% | -0.19% |
1-Year | 141.92% | 74.25% |
3-Year CAGR | 15.51% | 16.86% |
5-Year CAGR | 46.55% | 8.40% |
* Compound Annual Growth Rate
Here are more details on the VINTAGE COFFEE & BEVERAGES share price and the Novartis share price.
Moving on to shareholding structures...
The promoters of VINTAGE COFFEE & BEVERAGES hold a 47.6% stake in the company. In case of Novartis the stake stands at 70.7%.
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 Novartis.
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%.
Novartis paid Rs 47.5, and its dividend payout ratio stood at 113.5%.
You may visit here to review the dividend history of VINTAGE COFFEE & BEVERAGES, and the dividend history of Novartis.
After opening the day on positive note, Indian share markets reversed the trend as the session progressed and ended lower.