VINTAGE COFFEE & BEVERAGES | DANUBE INDUSTRIES | VINTAGE COFFEE & BEVERAGES/ DANUBE INDUSTRIES |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 60.2 | 21.8 | 275.4% | View Chart |
P/BV | x | 6.6 | 2.1 | 311.5% | View Chart |
Dividend Yield | % | 0.8 | 0.0 | - |
VINTAGE COFFEE & BEVERAGES DANUBE INDUSTRIES |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
VINTAGE COFFEE & BEVERAGES Mar-23 |
DANUBE INDUSTRIES Mar-23 |
VINTAGE COFFEE & BEVERAGES/ DANUBE INDUSTRIES |
5-Yr Chart Click to enlarge
|
||
High | Rs | 105 | 73 | 143.8% | |
Low | Rs | 25 | 12 | 205.9% | |
Sales per share (Unadj.) | Rs | 9.0 | 23.0 | 39.1% | |
Earnings per share (Unadj.) | Rs | 0.6 | 0.3 | 219.0% | |
Cash flow per share (Unadj.) | Rs | 1.3 | 0.3 | 461.1% | |
Dividends per share (Unadj.) | Rs | 0.50 | 0 | - | |
Avg Dividend yield | % | 0.8 | 0 | - | |
Book value per share (Unadj.) | Rs | 15.5 | 5.1 | 301.9% | |
Shares outstanding (eoy) | m | 69.80 | 30.00 | 232.7% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 7.2 | 1.8 | 390.2% | |
Avg P/E ratio | x | 117.2 | 168.2 | 69.7% | |
P/CF ratio (eoy) | x | 51.6 | 156.0 | 33.1% | |
Price / Book Value ratio | x | 4.2 | 8.3 | 50.6% | |
Dividend payout | % | 90.4 | 0 | - | |
Avg Mkt Cap | Rs m | 4,525 | 1,274 | 355.1% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 39 | 4 | 896.1% | |
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 | 691 | 91.0% | |
Other income | Rs m | 4 | 1 | 448.9% | |
Total revenues | Rs m | 633 | 692 | 91.5% | |
Gross profit | Rs m | 154 | 15 | 1,051.5% | |
Depreciation | Rs m | 49 | 1 | 8,310.2% | |
Interest | Rs m | 61 | 4 | 1,595.8% | |
Profit before tax | Rs m | 47 | 11 | 428.4% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 9 | 4 | 252.9% | |
Profit after tax | Rs m | 39 | 8 | 509.5% | |
Gross profit margin | % | 24.5 | 2.1 | 1,155.4% | |
Effective tax rate | % | 18.6 | 31.6 | 59.0% | |
Net profit margin | % | 6.1 | 1.1 | 560.0% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 895 | 344 | 260.1% | |
Current liabilities | Rs m | 610 | 278 | 219.1% | |
Net working cap to sales | % | 45.3 | 9.5 | 477.2% | |
Current ratio | x | 1.5 | 1.2 | 118.7% | |
Inventory Days | Days | 24 | 84 | 28.4% | |
Debtors Days | Days | 702 | 127,457 | 0.6% | |
Net fixed assets | Rs m | 1,563 | 168 | 929.3% | |
Share capital | Rs m | 698 | 60 | 1,163.4% | |
"Free" reserves | Rs m | 387 | 94 | 409.6% | |
Net worth | Rs m | 1,085 | 154 | 702.4% | |
Long term debt | Rs m | 590 | 79 | 747.3% | |
Total assets | Rs m | 2,458 | 512 | 479.9% | |
Interest coverage | x | 1.8 | 3.9 | 45.7% | |
Debt to equity ratio | x | 0.5 | 0.5 | 106.4% | |
Sales to assets ratio | x | 0.3 | 1.3 | 19.0% | |
Return on assets | % | 4.1 | 2.2 | 182.3% | |
Return on equity | % | 3.6 | 4.9 | 72.6% | |
Return on capital | % | 6.5 | 6.4 | 101.6% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 197 | 0 | - | |
Fx outflow | Rs m | 1 | 0 | - | |
Net fx | Rs m | 195 | 0 | - |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 0 | -90 | -0.0% | |
From Investments | Rs m | NA | NA | 0.0% | |
From Financial Activity | Rs m | NA | 39 | 0.0% | |
Net Cashflow | Rs m | 0 | -51 | -0.0% |
Indian Promoters | % | 29.1 | 38.9 | 74.9% | |
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 | 61.1 | 85.7% | |
Shareholders | 8,704 | 15,833 | 55.0% | ||
Pledged promoter(s) holding | % | 46.9 | 0.0 | - |
Compare VINTAGE COFFEE & BEVERAGES With: ADANI ENTERPRISES REDINGTON MMTC SIRCA PAINTS INDIA BLACK ROSE IND
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 | DANUBE INDUSTRIES |
---|---|---|
1-Day | 1.99% | 1.29% |
1-Month | 13.13% | -4.85% |
1-Year | 122.93% | -26.11% |
3-Year CAGR | 9.57% | 34.83% |
5-Year CAGR | 45.97% | 62.80% |
* Compound Annual Growth Rate
Here are more details on the VINTAGE COFFEE & BEVERAGES share price and the DANUBE INDUSTRIES share price.
Moving on to shareholding structures...
The promoters of VINTAGE COFFEE & BEVERAGES hold a 47.6% stake in the company. In case of DANUBE INDUSTRIES the stake stands at 38.9%.
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 DANUBE INDUSTRIES.
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%.
DANUBE INDUSTRIES 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 DANUBE INDUSTRIES.
After opening the day lower, Indian share continued the momentum as the session progressed and ended the day lower.