COFFEE DAY ENTERPRISES
|
COFFEE DAY ENTERPRISES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹1,091 Cr | ₹994 Cr | ₹626 Cr | ₹888 Cr | ₹2,806 Cr |
Rooms / Restaurant / Banquets | ₹173 Cr | ₹159 Cr | ₹164 Cr | ₹527 Cr | ₹1,301 Cr |
Communication Services | - | - | - | ₹5.20 Cr | - |
Food & Beverages | ₹912 Cr | ₹828 Cr | ₹458 Cr | ₹353 Cr | ₹1,469 Cr |
Other Operational Income | ₹6.09 Cr | ₹7.50 Cr | ₹3.43 Cr | ₹4.00 Cr | ₹36 Cr |
Less: Excise Duty | ₹78 Cr | ₹70 Cr | ₹44 Cr | ₹35 Cr | ₹244 Cr |
Operating Income (Net) | ₹1,013 Cr | ₹924 Cr | ₹582 Cr | ₹853 Cr | ₹2,562 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.40 Cr | ₹-0.77 Cr | ₹-0.09 Cr | ₹5.90 Cr | ₹16 Cr |
Foods, Beverages Consumed | ₹436 Cr | ₹371 Cr | ₹178 Cr | ₹158 Cr | ₹704 Cr |
Opening Raw Materials | ₹22 Cr | ₹14 Cr | ₹15 Cr | ₹53 Cr | ₹74 Cr |
Purchases Raw Materials | ₹432 Cr | ₹377 Cr | ₹175 Cr | ₹118 Cr | ₹680 Cr |
Closing Raw Materials | ₹21 Cr | ₹22 Cr | ₹14 Cr | ₹15 Cr | ₹53 Cr |
Other Direct Purchases / Brought in cost | ₹3.05 Cr | ₹2.69 Cr | ₹2.15 Cr | ₹1.45 Cr | ₹2.30 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹39 Cr | ₹36 Cr | ₹28 Cr | ₹29 Cr | ₹64 Cr |
Electricity & Power | ₹39 Cr | ₹36 Cr | ₹28 Cr | ₹29 Cr | ₹64 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹141 Cr | ₹135 Cr | ₹149 Cr | ₹199 Cr | ₹406 Cr |
Salaries, Wages & Bonus | ₹129 Cr | ₹121 Cr | ₹135 Cr | ₹182 Cr | ₹362 Cr |
Contributions to EPF & Pension Funds | ₹11 Cr | ₹12 Cr | ₹7.13 Cr | ₹13 Cr | ₹30 Cr |
Workmen and Staff Welfare Expenses | ₹2.10 Cr | ₹2.40 Cr | ₹6.70 Cr | ₹3.18 Cr | ₹14 Cr |
Other Employees Cost | - | - | ₹0.28 Cr | ₹0.39 Cr | ₹0.16 Cr |
Other Operating & Servicing Cost | ₹79 Cr | ₹69 Cr | ₹47 Cr | ₹175 Cr | ₹255 Cr |
Linen & Room Supplies | - | - | - | - | - |
Catering Supplies | - | - | - | - | - |
Repairs and Maintenance | ₹30 Cr | ₹26 Cr | ₹19 Cr | ₹19 Cr | ₹36 Cr |
Laundry & Washing Expenses | - | - | - | - | - |
Music,Banquets and Restaurants | - | - | - | - | - |
Other Operating Expenses | ₹49 Cr | ₹43 Cr | ₹28 Cr | ₹156 Cr | ₹219 Cr |
Selling and Administration Expenses | ₹137 Cr | ₹127 Cr | ₹117 Cr | ₹304 Cr | ₹924 Cr |
Rent , Rates & Taxes | ₹42 Cr | ₹38 Cr | ₹51 Cr | ₹67 Cr | ₹88 Cr |
Insurance | ₹1.11 Cr | ₹0.64 Cr | ₹1.01 Cr | ₹3.67 Cr | ₹3.83 Cr |
Printing and stationery | ₹0.48 Cr | ₹0.52 Cr | ₹4.48 Cr | ₹0.34 Cr | ₹1.91 Cr |
Professional and legal fees | ₹8.73 Cr | ₹7.55 Cr | ₹6.29 Cr | ₹5.96 Cr | ₹11 Cr |
Freight outwards | ₹0.09 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹166 Cr | ₹672 Cr |
Packing expenses | - | - | - | - | - |
Commission, Brokerage & Discounts | ₹10 Cr | ₹9.14 Cr | ₹5.85 Cr | ₹2.40 Cr | ₹19 Cr |
Advertisement & Sales Promotion | ₹8.12 Cr | ₹6.52 Cr | ₹3.58 Cr | ₹3.05 Cr | ₹21 Cr |
Other Selling & administrative Expenses | ₹66 Cr | ₹64 Cr | ₹45 Cr | ₹56 Cr | ₹108 Cr |
Miscellaneous Expenses | ₹13 Cr | ₹434 Cr | ₹64 Cr | ₹108 Cr | ₹570 Cr |
Bad debts /advances written off | ₹0.42 Cr | ₹5.96 Cr | ₹2.83 Cr | ₹3.62 Cr | ₹7.31 Cr |
Provision for doubtful debts | ₹3.48 Cr | ₹12 Cr | ₹41 Cr | ₹47 Cr | ₹318 Cr |
Losson disposal of fixed assets(net) | - | ₹0.01 Cr | ₹4.10 Cr | ₹5.63 Cr | ₹0.51 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | ₹42 Cr | ₹35 Cr |
Other Miscellaneous Expenses | ₹9.38 Cr | ₹415 Cr | ₹16 Cr | ₹9.57 Cr | ₹210 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹846 Cr | ₹1,170 Cr | ₹582 Cr | ₹979 Cr | ₹2,940 Cr |
Operating Profit (Excl OI) | ₹167 Cr | ₹-247 Cr | ₹-0.59 Cr | ₹-126 Cr | ₹-378 Cr |
Other Income | ₹105 Cr | ₹105 Cr | ₹76 Cr | ₹128 Cr | ₹101 Cr |
Interest Received | ₹9.67 Cr | ₹2.08 Cr | ₹3.06 Cr | ₹9.14 Cr | ₹26 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹71 Cr | ₹45 Cr | ₹32 Cr | ₹1.11 Cr | ₹11 Cr |
Profits on sale of Investments | - | - | - | - | ₹0.58 Cr |
Foreign Exchange Gains | - | ₹0.01 Cr | ₹0.31 Cr | ₹0.57 Cr | ₹2.20 Cr |
Provision Written Back | ₹0.13 Cr | ₹0.03 Cr | ₹3.06 Cr | ₹5.40 Cr | ₹19 Cr |
Others | ₹23 Cr | ₹58 Cr | ₹37 Cr | ₹112 Cr | ₹41 Cr |
Operating Profit | ₹272 Cr | ₹-141 Cr | ₹76 Cr | ₹1.77 Cr | ₹-277 Cr |
Interest | ₹30 Cr | ₹87 Cr | ₹53 Cr | ₹261 Cr | ₹519 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹11 Cr | ₹9.64 Cr | ₹14 Cr | ₹23 Cr | ₹53 Cr |
Other Interest | ₹19 Cr | ₹77 Cr | ₹40 Cr | ₹238 Cr | ₹466 Cr |
PBDT | ₹242 Cr | ₹-228 Cr | ₹22 Cr | ₹-259 Cr | ₹-796 Cr |
Depreciation | ₹131 Cr | ₹161 Cr | ₹148 Cr | ₹400 Cr | ₹430 Cr |
Profit Before Taxation & Exceptional Items | ₹111 Cr | ₹-390 Cr | ₹-125 Cr | ₹-659 Cr | ₹-1,227 Cr |
Exceptional Income / Expenses | ₹-479 Cr | ₹3.18 Cr | - | ₹-136 Cr | ₹1,942 Cr |
Profit Before Tax | ₹-369 Cr | ₹-382 Cr | ₹-128 Cr | ₹-798 Cr | ₹701 Cr |
Provision for Tax | ₹-62 Cr | ₹4.80 Cr | ₹2.82 Cr | ₹-168 Cr | ₹22 Cr |
Current Income Tax | ₹2.12 Cr | ₹4.37 Cr | ₹0.04 Cr | ₹-0.02 Cr | ₹81 Cr |
Deferred Tax | ₹-64 Cr | ₹0.31 Cr | ₹2.75 Cr | ₹-153 Cr | ₹-122 Cr |
Other taxes | - | ₹0.12 Cr | ₹0.03 Cr | ₹-15 Cr | ₹63 Cr |
Profit After Tax | ₹-307 Cr | ₹-387 Cr | ₹-131 Cr | ₹-630 Cr | ₹679 Cr |
Extra items | - | - | - | ₹-22 Cr | ₹1,169 Cr |
Minority Interest | ₹-15 Cr | ₹7.37 Cr | ₹10 Cr | ₹68 Cr | ₹35 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-323 Cr | ₹-380 Cr | ₹-121 Cr | ₹-584 Cr | ₹1,884 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹657 Cr | ₹1,037 Cr | ₹1,222 Cr | ₹1,763 Cr | ₹36 Cr |
Appropriations | ₹335 Cr | ₹657 Cr | ₹1,102 Cr | ₹1,179 Cr | ₹1,920 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹335 Cr | ₹657 Cr | ₹1,102 Cr | ₹1,179 Cr | ₹1,920 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹-15.27 | ₹-17.98 | ₹-5.71 | ₹-27.64 | ₹89.16 |
Adjusted EPS | ₹-15.27 | ₹-17.98 | ₹-5.71 | ₹-27.64 | ₹89.16 |
Compare Income Statement of peers of COFFEE DAY ENTERPRISES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
COFFEE DAY ENTERPRISES | ₹531.4 Cr | -18.5% | -30.4% | -45.6% | Stock Analytics | |
WESTLIFE FOODWORLD | ₹12,864.7 Cr | 3.6% | 17.3% | 1.8% | Stock Analytics | |
RESTAURANT BRANDS ASIA | ₹3,969.0 Cr | -1.8% | -0.4% | -28.6% | Stock Analytics | |
BARBEQUENATION HOSPITALITY | ₹1,821.4 Cr | -6% | -9.4% | -28.2% | Stock Analytics | |
SPECIALITY RESTAURANTS | ₹713.7 Cr | -2.2% | -2% | -18.6% | Stock Analytics |
COFFEE DAY ENTERPRISES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
COFFEE DAY ENTERPRISES | -18.5% |
-30.4% |
-45.6% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses