Tata Coffee [Merged] Key Ratios
NSE: TATACOFFEE | BSE: 532301
₹344.80
As on 12-Jan-2024IST
Market cap
₹6,440 Cr
Revenue (TTM)
₹2,866 Cr
P/E Ratio
35.9
P/B Ratio
3.5
Div. Yield
0.9 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | -0.67 | -3.11 | 7.64 | 10.07 | 11.07 |
| EBIT | -16.31 | 30.38 | -4.20 | 5.71 | 12.38 |
| Net Profit | 19.42 | 47.86 | 5.85 | 25.14 | 12.16 |
| EPS | 19.42 | -60.18 | -34.08 | 24.13 | 13.25 |
| Book Value | -- | -- | 18.11 | 12.65 | 9.82 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Mar-23 | Mar-22 |
| EBIT-Margin
| 6.98 | 12.25 | 11.49 | 10.93 | 14.31 |
| Net Margin
| 15.01 | 8.62 | 8.04 | 11.15 | 9.77 |
| Return on equity
| 12.34 | 14.51 | 9.86 | 19.40 | 16.16 |
| Return on Capital
| 14.51 | 13.23 | -- | 17.81 | 14.13 |
| Return on Assets
| 10.00 | 5.67 | 5.80 | 8.29 | 6.43 |
| Debt to Equity (x)
| -- | -- | 0.22 | 0.56 | 0.67 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
--
|
17.81
|
14.13
|
13.50
|
11.00
|
|
Peer Median
|
--
|
--
|
5.96
|
8.16
|
8.51
|
ROE
9.86
Higher than Peers by 2.47
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
9.86
|
19.40
|
16.16
|
16.12
|
11.58
|
|
Peer Median
|
7.40
|
--
|
3.84
|
5.98
|
6.33
|
ROA
5.80
Higher than Peers by 1.81
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
5.80
|
8.29
|
6.43
|
5.93
|
4.18
|
|
Peer Median
|
3.99
|
--
|
2.85
|
3.07
|
3.91
|
EBIT Margin
11.49
Higher than Peers by 10.91
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
11.49
|
10.93
|
14.31
|
13.60
|
12.12
|
|
Peer Median
|
0.58
|
--
|
2.70
|
4.08
|
8.97
|
Net Margin
8.04
Higher than Peers by 1.21
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
8.04
|
11.15
|
9.77
|
9.24
|
7.09
|
|
Peer Median
|
6.83
|
--
|
3.01
|
8.09
|
5.65
|
Cash Profit Margin
--
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
--
|
14.28
|
13.30
|
13.05
|
11.27
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
7.64
Higher than Peers by 0.45
Year on year growth in net sales
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
7.64
|
20.59
|
4.81
|
14.69
|
8.98
|
|
Peer Median
|
7.19
|
--
|
13.39
|
6.03
|
7.52
|
EBIT Growth
-4.20
Lower than Peers by 14.95
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
-4.20
|
-7.90
|
10.30
|
28.66
|
27.99
|
|
Peer Median
|
10.75
|
--
|
15.02
|
-40.25
|
36.14
|
Net Profit Growth
5.85
Lower than Peers by 19.32
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
5.85
|
37.60
|
10.33
|
50.02
|
31.92
|
|
Peer Median
|
25.17
|
--
|
12.43
|
-17.37
|
41.87
|
EPS Growth
-34.08
Lower than Peers by 55.91
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
-34.08
|
77.91
|
10.54
|
62.18
|
19.82
|
|
Peer Median
|
21.83
|
--
|
22.08
|
3.67
|
22.51
|
Book Value Growth
--
--
Year on year growth in book value per share
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
--
|
18.11
|
10.85
|
9.17
|
6.29
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
0.22
Higher than Peers by 0.19
Total debt / Net worth
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
0.22
|
0.56
|
0.67
|
0.84
|
0.98
|
|
Peer Median
|
0.02
|
--
|
0.35
|
0.36
|
0.45
|
Short term debt to equity ratio
--
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
--
|
0.26
|
0.28
|
0.12
|
0.10
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
1.49
Higher than Peers by 0.30
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
1.49
|
1.41
|
1.35
|
1.14
|
1.69
|
|
Peer Median
|
1.19
|
--
|
1.50
|
1.41
|
1.28
|
Quick Ratio
0.71
Higher than Peers by 0.02
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
0.71
|
0.72
|
0.70
|
0.70
|
0.97
|
|
Peer Median
|
0.68
|
--
|
0.77
|
1.01
|
0.83
|
Interest Coverage
4.56
Higher than Peers by 0.69
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
4.56
|
6.97
|
7.69
|
6.31
|
4.09
|
|
Peer Median
|
3.87
|
--
|
3.46
|
5.82
|
3.96
|
Operating Efficiency
Debtors to sales
8.44
Lower than Peers by 0.51
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
8.44
|
7.44
|
12.41
|
9.46
|
12.37
|
|
Peer Median
|
8.95
|
--
|
12.40
|
10.58
|
12.13
|
Asset Turnover
0.71
Higher than Peers by 0.12
Sales / Average Total Assets
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
0.71
|
0.74
|
0.65
|
0.63
|
0.58
|
|
Peer Median
|
0.59
|
--
|
0.66
|
0.56
|
0.65
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
--
|
32.35
|
39.10
|
36.95
|
38.50
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
--
|
80.82
|
77.39
|
68.35
|
73.04
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
--
|
56.72
|
53.09
|
50.97
|
56.13
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
--
|
56.46
|
63.40
|
54.33
|
55.41
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
35.85
Higher than Peers by 1.54
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
35.85
|
14.63
|
27.39
|
16.73
|
12.73
|
|
Peer Median
|
34.32
|
--
|
66.86
|
60.13
|
20.08
|
Price / Book Value
3.47
Higher than Peers by 2.00
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
3.47
|
2.14
|
2.67
|
1.63
|
0.84
|
|
Peer Median
|
1.48
|
--
|
1.15
|
1.72
|
1.64
|
Dividend Yield
0.87
Higher than Peers by 0.35
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
0.87
|
1.46
|
0.92
|
1.25
|
2.67
|
|
Peer Median
|
0.52
|
--
|
0.81
|
0.38
|
0.12
|
EV/EBITDA
15.21
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
15.21
|
10.63
|
10.98
|
7.33
|
6.34
|
|
Peer Median
|
--
|
--
|
13.60
|
16.95
|
13.83
|
Market Cap
6,440
Higher than Peers by 5,917
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Mar-23
|
Mar-22
|
Mar-21
|
Mar-20
|
|---|---|---|---|---|---|
|
Tata Coffee [Merged]
|
6,440
|
3,846
|
4,046
|
2,236
|
1,049
|
|
Peer Median
|
523
|
--
|
406
|
504
|
688
|