Octavius Plantations Ltd

Octavius Plantations Ltd

₹ 71.8 4.86%
28 Mar 2:16 p.m.
About

Incorporated in 1984, Octavius Plantations Ltd is engaged in the production, trading and distribution of Coffee[1]

Key Points

Business Overview:[1]
Company began its operations with Agri commodities exports and, at present, owns coffee plantations at Coorg in Karnataka where it grows Arabica and Robusta coffee. Company also deals in fast moving consumer goods like tea, spices, fruits, and medical herbs and plants. It exports to Middle East, European and African markets

  • Market Cap 21.5 Cr.
  • Current Price 71.8
  • High / Low 98.9 / 36.0
  • Stock P/E 17.2
  • Book Value 56.3
  • Dividend Yield 0.00 %
  • ROCE 15.9 %
  • ROE 12.2 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 1.16 times its book value
  • Company is expected to give good quarter
  • Debtor days have improved from 81.2 to 25.9 days.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 13.7% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Trading Industry: Trading

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
5.45 3.31 2.79 5.86 4.75 4.32 5.52 1.92 3.33 11.07 3.97 1.47 7.72
5.23 1.22 2.60 4.95 3.62 4.25 5.13 1.15 2.63 10.53 3.67 1.12 6.90
Operating Profit 0.22 2.09 0.19 0.91 1.13 0.07 0.39 0.77 0.70 0.54 0.30 0.35 0.82
OPM % 4.04% 63.14% 6.81% 15.53% 23.79% 1.62% 7.07% 40.10% 21.02% 4.88% 7.56% 23.81% 10.62%
0.06 0.42 0.14 0.14 0.14 0.32 0.00 0.00 0.11 0.29 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.22 0.05 0.06 0.06 0.07 0.04 0.30 0.04 0.04 0.03
Depreciation 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.02 0.01 0.01 0.01
Profit before tax 0.28 2.50 0.33 0.83 1.22 0.33 0.33 0.70 0.76 0.51 0.25 0.30 0.78
Tax % 0.00% 0.00% 12.12% 13.25% 6.56% 0.00% 0.00% 0.00% 1.32% 80.39% 20.00% -3.33% 19.23%
0.28 2.50 0.29 0.72 1.14 0.33 0.33 0.70 0.76 0.10 0.21 0.31 0.63
EPS in Rs 0.93 8.33 0.97 2.40 3.80 1.10 1.10 2.33 2.53 0.33 0.70 1.03 2.10
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
0.41 12.24 0.50 1.05 1.16 3.44 8.17 14.73 17.71 21.84 24.23
0.31 12.16 0.44 0.08 0.13 2.41 7.38 12.87 15.32 19.41 22.22
Operating Profit 0.10 0.08 0.06 0.97 1.03 1.03 0.79 1.86 2.39 2.43 2.01
OPM % 24.39% 0.65% 12.00% 92.38% 88.79% 29.94% 9.67% 12.63% 13.50% 11.13% 8.30%
0.00 0.00 0.00 0.00 0.00 0.05 0.63 0.61 0.48 0.39 0.29
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.62 0.86 0.50 0.48 0.41
Depreciation 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.01 0.01 0.03 0.05
Profit before tax 0.09 0.07 0.05 0.97 1.03 1.08 0.80 1.60 2.36 2.31 1.84
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7.50% 8.47% 18.18%
0.10 0.08 0.05 0.97 1.03 1.08 0.80 1.48 2.16 1.89 1.25
EPS in Rs 1.01 0.81 0.51 9.83 3.43 3.60 2.67 4.93 7.20 6.30 4.16
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: 80%
3 Years: 39%
TTM: 61%
Compounded Profit Growth
10 Years: %
5 Years: 13%
3 Years: 33%
TTM: -41%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 55%
Return on Equity
10 Years: %
5 Years: 12%
3 Years: 14%
Last Year: 12%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 0.99 0.99 0.99 0.99 3.00 3.00 3.00 3.00 3.00 3.00 3.00
Reserves 0.56 0.64 0.69 1.60 6.02 7.10 7.90 9.21 11.48 13.38 13.89
0.00 0.00 0.00 0.00 0.00 0.00 6.76 4.74 2.66 1.53 1.29
0.02 0.13 0.12 0.02 0.01 0.04 0.32 2.19 4.52 5.92 10.76
Total Liabilities 1.57 1.76 1.80 2.61 9.03 10.14 17.98 19.14 21.66 23.83 28.94
0.43 0.43 0.42 0.42 0.42 0.42 0.43 0.49 0.55 0.67 0.65
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.82 1.03 1.24
Investments 0.57 0.57 0.57 0.57 0.57 0.57 0.57 0.57 0.57 0.57 0.57
0.57 0.76 0.81 1.62 8.04 9.15 16.98 18.08 19.72 21.56 26.48
Total Assets 1.57 1.76 1.80 2.61 9.03 10.14 17.98 19.14 21.66 23.83 28.94

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
0.14 -0.65 -2.65 4.21 1.41 6.54
-0.02 -0.01 -0.02 0.29 -0.26 0.17
0.00 0.00 2.78 -2.87 -2.58 -1.61
Net Cash Flow 0.12 -0.66 0.12 1.63 -1.43 5.10

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 0.00 0.00 0.00 212.05 0.00 0.00 52.27 141.49 76.05 25.90
Inventory Days 3,528.33 14.96 4,106.25 1,330.59 270.83 130.19 109.56 79.97
Days Payable 0.00 0.00 0.00 0.00 14.44 62.71 109.25 0.21
Cash Conversion Cycle 3,528.33 14.96 4,106.25 212.05 0.00 1,330.59 308.66 208.97 76.37 105.67
Working Capital Days 240.37 10.74 240.90 535.33 2,221.47 933.72 725.09 345.67 302.76 236.31
ROCE % 4.40% 3.02% 45.43% 17.74% 11.30% 10.23% 14.22% 16.78% 15.92%

Shareholding Pattern

Numbers in percentages

4 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
70.58% 70.58% 70.58% 70.69% 70.69% 70.58% 70.58% 70.58% 70.58% 70.58% 70.58% 70.58%
29.42% 29.42% 29.42% 29.31% 29.31% 29.41% 29.41% 29.41% 29.41% 29.41% 29.41% 29.41%
No. of Shareholders 511511361475565599622660663667751751

Documents