Coffee Day Enterprises Ltd

₹ 36.1 0.39%

11 Oct - close price

coffeeday.com BSE: 539436 NSE: COFFEEDAY

About

Incorporated in 1996, Coffee Day Enterprises Ltd is in the business of Coffee and related business, Integrated multimodal logistics, Financial services, Leasing of commercial office space, Hospitality services and Investment and other corporate functions^[1]

Key Points

Business Overview:^[1]
CDEL is the parent Company of the Coffee Day Group. It owns and operates a resort and renders consultancy services. Also, the company is engaged in the trading of coffee beans. The company through its subsidiaries, associates and joint venture companies, is engaged in business in multiple sectors such as Coffee-retail and exports, Leasing of commercial office space, Hospitality and Information Technology (IT) / Information Technology Enabled Services (ITeS)

Website BSE NSE - BE

Market Cap ₹ 763 Cr.
Current Price ₹ 36.1
High / Low ₹ 74.6 / 33.3
Stock P/E 5.84
Book Value ₹ 135
Dividend Yield 0.00 %
ROCE 1.40 %
ROE 3.36 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Stock is trading at 0.27 times its book value

Cons

The company has delivered a poor sales growth of -22.4% over past five years.
Promoter holding is low: 8.20%
Company has a low return on equity of -4.67% over last 3 years.
Company might be capitalizing the interest cost
Promoters have pledged 28.8% of their holding.
Promoter holding has decreased over last 3 years: -6.68%

* 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: Quick Service Restaurant Industry: Hotels

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
	82	147	183	170	210	229	244	240	247	258	257	251	260
	102	159	148	176	188	199	595	188	201	217	212	218	223
Operating Profit	-20	-12	35	-6	23	30	-351	52	47	41	45	32	37
OPM %	-25%	-8%	19%	-4%	11%	13%	-144%	22%	19%	16%	17%	13%	14%
	6	8	6	57	10	21	21	61	17	-116	77	-351	6
Interest	62	46	-13	-41	17	14	27	29	9	11	16	-7	21
Depreciation	41	39	34	33	33	32	48	48	31	30	28	42	34
Profit before tax	-116	-90	19	59	-18	4	-405	36	22	-116	78	-353	-12
Tax %	1%	1%	3%	1%	2%	1%	1%	2%	-0%	-6%	3%	-16%	12%
	-117	-91	19	59	-18	4	-408	35	23	-109	76	-296	-13
EPS in Rs	-5.14	-4.02	0.97	2.48	-0.79	0.27	-19.03	1.58	0.97	-5.19	3.28	-14.33	-0.54
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	2,234	2,177	2,691	3,028	2,761	4,142	3,889	2,552	888	626	994	1,091	1,026
	1,935	1,856	2,312	2,536	2,217	3,522	3,445	2,909	969	625	1,240	925	870
Operating Profit	299	321	379	492	544	620	444	-357	-80	1	-247	166	156
OPM %	13%	15%	14%	16%	20%	15%	11%	-14%	-9%	0%	-25%	15%	15%
	50	64	64	154	137	215	358	3,176	-78	72	112	-374	-383
Interest	210	278	326	359	317	349	353	519	261	53	87	30	41
Depreciation	203	249	257	252	227	260	270	430	400	148	161	131	135
Profit before tax	-64	-142	-141	35	137	225	179	1,870	-820	-128	-382	-369	-403
Tax %	16%	-2%	11%	127%	40%	34%	18%	1%	-20%	2%	1%	-17%
	-14	-63	-65	-10	82	148	147	1,849	-652	-131	-387	-307	-343
EPS in Rs	-15.03	-54.07	-57.41	-2.06	2.28	5.03	6.04	89.16	-27.64	-5.71	-17.98	-15.27	-16.78
Dividend Payout %	-1%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-7%
5 Years:	-22%
3 Years:	7%
TTM:	7%

Compounded Profit Growth
10 Years:	14%
5 Years:	14%
3 Years:	31%
TTM:	138%

Stock Price CAGR
10 Years:	%
5 Years:	-1%
3 Years:	2%
1 Year:	-28%

Return on Equity
10 Years:	-3%
5 Years:	-5%
3 Years:	-5%
Last Year:	3%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	14	14	15	206	206	211	211	211	211	211	211	211
Reserves	634	540	531	1,960	2,058	2,166	2,318	4,092	3,505	3,393	3,007	2,645
	2,849	3,579	4,234	3,688	4,449	5,050	7,214	3,013	1,779	1,917	1,842	1,363
	1,710	1,499	1,231	1,162	1,287	1,412	1,495	2,203	1,107	774	782	883
Total Liabilities	5,207	5,633	6,011	7,015	8,000	8,840	11,239	9,520	6,602	6,296	5,842	5,103
	2,387	2,487	2,478	2,260	3,260	3,356	3,552	2,823	1,388	1,205	1,033	553
CWIP	749	841	997	715	816	957	1,066	1,287	7	2	6	7
Investments	381	430	518	1,374	664	716	177	493	460	430	440	44
	1,690	1,874	2,018	2,667	3,259	3,811	6,444	4,917	4,747	4,659	4,362	4,499
Total Assets	5,207	5,633	6,011	7,015	8,000	8,840	11,239	9,520	6,602	6,296	5,842	5,103

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	212	306	469	318	368	534	375	611	67	108	172	189
	-982	-341	-252	-603	-544	-534	-1,599	2,169	65	46	117	298
	700	87	-12	671	487	195	1,719	-4,970	-226	-195	-63	-272
Net Cash Flow	-70	51	205	386	311	194	495	-2,190	-94	-41	226	215

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	51	47	45	37	54	42	54	41	23	20	21	19
Inventory Days	97	111	35	36		38	41	38	35	39	30	28
Days Payable	82	101	45	29		52	52	186	332	218	89	55
Cash Conversion Cycle	66	57	34	44	54	28	43	-107	-275	-159	-38	-9
Working Capital Days	-49	-21	-61	-6	-21	-45	136	332	939	1,963	1,088	953
ROCE %	4%	3%	4%	7%	7%	7%	4%	5%	-5%	-2%	-6%	1%

Shareholding Pattern

Numbers in percentages

8 Recently

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	14.88%	14.64%	13.92%	10.53%	9.59%	9.59%	9.83%	10.53%	10.53%	8.21%	8.21%	8.21%
	3.56%	3.12%	3.15%	5.32%	3.55%	3.69%	2.31%	0.76%	0.79%	1.15%	0.98%	1.03%
	0.00%	0.00%	0.00%	0.12%	0.27%	0.00%	0.14%	0.00%	0.00%	0.00%	0.00%	0.00%
	0.01%	0.02%	0.03%	0.03%	0.04%	0.04%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	81.55%	82.22%	82.89%	84.00%	86.54%	86.67%	87.72%	88.71%	88.68%	90.63%	90.80%	90.77%
No. of Shareholders	1,09,423	1,85,440	1,84,001	1,85,491	1,84,215	1,83,243	1,80,612	1,80,794	1,67,211	1,73,148	1,71,182	1,71,685

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	52.62%	53.93%	53.93%	16.39%	15.23%	14.64%	9.59%	8.21%	8.21%
	5.49%	5.76%	5.58%	4.58%	3.75%	3.12%	3.69%	1.15%	1.03%
	0.86%	1.18%	0.17%	5.33%	5.32%	0.00%	0.00%	0.00%	0.00%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.02%	0.04%	0.00%	0.00%
	41.03%	39.13%	40.31%	73.70%	75.70%	82.22%	86.67%	90.63%	90.77%
No. of Shareholders	57,972	39,671	40,603	67,915	67,136	1,85,440	1,83,243	1,73,148	1,71,685

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports

DRHP

Credit ratings

Concalls

May 2019

Transcript

Notes
PPT
Feb 2019

Transcript

Notes
PPT
Nov 2018

Transcript

Notes
PPT
Aug 2018

Transcript

Notes
PPT
May 2018

Transcript

Notes
PPT
Feb 2018

Transcript

Notes
PPT
Nov 2017

Transcript

Notes
PPT
Aug 2017

Transcript

Notes
PPT
May 2017

Transcript

Notes
PPT
Feb 2017

Transcript

Notes
PPT
Nov 2016

Transcript

Notes
PPT
Aug 2016

Transcript

Notes
PPT
May 2016

Transcript

Notes
PPT
May 2016

Transcript

Notes
PPT
Feb 2016

Transcript

Notes
PPT