Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹6440 Cr.
Stock P/E
20.1
P/B
3.5
Current Price
₹344.8
Book Value
₹ 99.3
Face Value
1
52W High
52W Low
Dividend Yield
0.87%

Tata Coffee Overview

Business

Tata Coffee Ltd. is an integrated coffee company primarily engaged in the cultivation, curing, and processing of coffee. Its core business spans two main areas: plantation operations in South India (growing coffee, tea, and pepper) and the manufacturing and marketing of instant coffee. The company makes money through the sale of green coffee beans to roasters and traders globally, packaged roasted coffee, premium branded instant coffee, and bulk instant coffee to institutional clients. It also generates revenue from tea and pepper cultivation. A significant part of its instant coffee business is geared towards exports, with manufacturing facilities in India and Vietnam.

Revenue Mix

Tata Coffee's operations can broadly be segmented into:

Plantations: This segment includes the cultivation and processing of coffee, tea, and pepper primarily from its estates in South India. Revenue is generated from selling green beans, cured coffee, and other plantation produce.

Instant Coffee: This segment involves the manufacturing and sale of instant coffee, both in bulk to industrial customers and as branded products (e.g., Tata Coffee Grand) to consumers. A substantial portion of instant coffee sales is for export markets.

While specific revenue percentages fluctuate, instant coffee often contributes a significant portion of the total revenue due to its value-added nature and international reach.

Industry

The coffee industry is diverse, encompassing fragmented cultivation at one end and more consolidated processing and branded product markets at the other. Tata Coffee operates in both. In plantations, it is one of India's largest integrated coffee producers. In the instant coffee segment, it is a significant global player, particularly in bulk instant coffee, leveraging its manufacturing presence in India and Vietnam. As a part of the Tata Group, it benefits from the strong brand equity and extensive distribution network of Tata Consumer Products Ltd. (TCP), which is its promoter. It holds a unique position as a fully integrated player from bean to branded instant coffee.

MOAT

Integration & Scale: Being one of the largest integrated coffee plantation companies in India, coupled with significant instant coffee manufacturing capacity globally (India and Vietnam), provides cost efficiencies, quality control, and scale advantages.

Parentage & Brand Leverage: As a Tata Group company, it benefits from the immense brand trust and reputation associated with "Tata." For its branded products, it can leverage the established distribution and marketing muscle of Tata Consumer Products.

Geographic Diversification: Manufacturing facilities in both India and Vietnam offer strategic advantages in sourcing and serving global markets for instant coffee.

Product Diversification: Involvement in coffee, tea, and pepper cultivation offers some degree of insulation against price volatility in a single commodity.

Growth Drivers

Rising Coffee Consumption: Increasing per capita coffee consumption in India and emerging markets, driven by changing lifestyles, urbanization, and rising disposable incomes.

Premiumization & Speciality Coffee: Growing consumer preference for premium, ready-to-drink, and speciality coffee formats.

Export Market Expansion: Leveraging instant coffee capacities to cater to growing demand in international markets.

Synergies with Tata Consumer Products: Opportunities for enhanced distribution, product innovation, and cross-selling through TCP's extensive portfolio and market presence.

Value-added Products: Focus on shifting from raw bean sales to more processed and branded offerings.

Risks

Commodity Price Volatility: Prices of coffee beans, tea, and pepper are subject to global supply-demand dynamics, weather patterns, and speculative trading, which can significantly impact profitability.

Weather Dependence: Plantation operations are inherently vulnerable to adverse climatic conditions (droughts, excessive rainfall, pests), affecting crop yields and quality.

Intense Competition: Competition from both domestic and international players in raw coffee, instant coffee, and branded coffee markets.

Regulatory & Environmental Risks: Changes in environmental regulations, labor laws, or export/import policies in India or key international markets could impact operations and costs.

Currency Fluctuations: Significant exposure to foreign exchange rate movements, particularly for its export-oriented instant coffee business.

Management & Ownership

Tata Coffee Ltd. is a subsidiary of Tata Consumer Products Ltd. (TCP), which serves as its promoter and holds a majority stake. The management typically comprises experienced professionals, drawing from the talent pool and corporate governance standards of the larger Tata Group. This strong promoter backing suggests a focus on long-term strategy, ethical practices, and access to significant resources and expertise within the Tata ecosystem.

Outlook

Tata Coffee is positioned to capitalize on the growing global and domestic demand for coffee, particularly the increasing preference for instant and value-added formats. Its integrated model, combined with the strategic backing of Tata Consumer Products, provides significant operational and market advantages. The company's expansion in instant coffee, especially through its Vietnam facility, underpins its export potential. However, the business remains susceptible to the inherent volatility of agricultural commodity prices and adverse weather conditions, which can impact profitability. Navigating intense competition in both raw and processed coffee markets will also be crucial. Successful realization of synergies with TCP and effective management of commodity and climate risks will be key determinants of its future performance.

Tata Coffee Share Price

Live · BSE / NSE · Inception: 1943
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Tata Coffee Quarterly Results

#(Fig in Cr.) Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023
Net Sales 533 549 626 656 662 718 747 723 701 696
Other Income 5 6 7 7 4 4 8 13 7 23
Total Income 538 554 634 663 666 723 755 736 708 719
Total Expenditure 442 446 510 545 546 636 654 617 583 594
Operating Profit 96 108 123 118 120 87 101 119 124 125
Interest 12 14 10 10 12 15 21 20 21 21
Depreciation 20 21 20 20 20 21 22 23 22 22
Exceptional Income / Expenses -1 -3 -0 -2 -1 137 -1 0 0 0
Profit Before Tax 63 70 92 86 88 187 57 76 82 82
Provision for Tax 17 17 22 22 22 40 19 5 20 18
Profit After Tax 46 54 69 64 65 147 38 70 62 64
Adjustments -17 -20 -25 -24 -20 -5 -12 -22 -15 -7
Profit After Adjustments 29 34 44 41 45 142 27 49 47 57
Adjusted Earnings Per Share 1.5 1.8 2.4 2.2 2.4 7.6 1.4 2.6 2.5 3

Tata Coffee Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 1697 1677 1693 1551 1606 1567 1804 1966 2255 2364 2850 2867
Other Income 11 12 9 20 23 22 18 22 34 26 29 51
Total Income 1709 1689 1702 1571 1629 1589 1822 1988 2289 2389 2880 2918
Total Expenditure 1382 1365 1351 1268 1215 1303 1561 1647 1866 1944 2453 2448
Operating Profit 327 324 350 303 414 286 262 341 424 445 427 469
Interest 53 37 39 37 37 35 46 65 54 46 68 83
Depreciation 40 49 52 53 57 55 57 81 83 81 86 89
Exceptional Income / Expenses -12 -102 7 -7 -2 -11 11 4 -3 -6 135 -1
Profit Before Tax 222 136 266 206 318 186 170 200 284 311 408 297
Provision for Tax 64 33 95 81 108 -1 63 59 73 78 86 62
Profit After Tax 158 104 170 125 210 187 107 141 212 233 321 234
Adjustments -42 -22 -50 -43 -58 -80 -38 -59 -78 -86 -58 -56
Profit After Adjustments 116 81 120 83 151 107 69 82 134 148 263 180
Adjusted Earnings Per Share 6.2 4.4 6.4 4.4 8.1 5.7 3.7 4.4 7.2 7.9 14.1 9.5

Tata Coffee Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 623 692 796 931 1057 1122 1180 1255 1370 1518 1793
Minority's Interest 238 228 258 292 299 347 362 430 450 507 558
Borrowings 736 783 723 692 635 851 997 1031 507 505 448
Other Non-Current Liabilities 126 165 190 216 234 158 168 275 269 269 267
Total Current Liabilities 426 430 447 629 417 432 481 573 975 889 993
Total Liabilities 2149 2297 2414 2760 2642 2910 3189 3564 3571 3689 4059
Fixed Assets 1407 1588 1664 1772 1731 1752 1864 2461 2351 2376 2543
Other Non-Current Assets 205 47 112 105 149 390 530 130 108 113 112
Total Current Assets 537 662 637 882 762 765 793 972 1110 1199 1403
Total Assets 2149 2297 2414 2760 2642 2910 3189 3564 3571 3689 4059

Tata Coffee Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 29 53 84 41 52 42 81 48 108 240 82
Cash Flow from Operating Activities 205 199 238 236 327 124 145 261 302 143 293
Cash Flow from Investing Activities -215 -72 -74 -82 -127 -188 -170 -38 -25 -8 -17
Cash Flow from Financing Activities 28 -112 -206 -144 -210 102 -9 -174 -141 -297 -233
Net Cash Inflow / Outflow 18 15 -43 9 -10 38 -35 49 136 -161 43
Closing Cash & Cash Equivalent 53 84 41 52 42 81 48 108 240 82 132

Tata Coffee Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 6.22 4.36 6.45 4.42 8.09 5.71 3.68 4.41 7.16 7.91 14.07
CEPS(Rs) 10.6 8.15 11.89 9.53 14.25 12.95 8.77 11.87 15.76 16.83 21.79
DPS(Rs) 1.25 1.3 1.3 1.3 1.75 1.5 1.5 1.5 1.5 2 3
Book NAV/Share(Rs) 33.08 36.93 42.47 49.87 56.6 60.1 63.19 67.17 73.33 81.29 96.02
Core EBITDA Margin(%) 18.59 18.61 20.17 18.25 24.34 16.86 13.48 16.22 17.27 17.73 13.94
EBIT Margin(%) 16.17 10.34 18.02 15.69 22.1 14.07 11.97 13.47 14.98 15.13 16.7
Pre Tax Margin(%) 13.05 8.13 15.69 13.28 19.79 11.86 9.43 10.18 12.61 13.16 14.3
PAT Margin (%) 9.31 6.18 10.06 8.07 13.05 11.93 5.93 7.17 9.38 9.88 11.27
Cash Profit Margin (%) 11.66 9.07 13.11 11.48 16.57 15.43 9.08 11.27 13.05 13.3 14.28
ROA(%) 7.93 4.66 7.23 4.84 7.76 6.74 3.51 4.18 5.93 6.43 8.29
ROE(%) 28.18 15.85 22.96 14.51 21.08 17.16 9.28 11.58 16.12 16.16 19.4
ROCE(%) 19.78 10.85 18.18 13.81 19.37 11.17 9.71 11 13.5 14.13 17.81
Receivable days 24.86 23.82 26.46 37.23 37.09 41.24 37 38.5 36.95 39.1 32.35
Inventory Days 49.01 55.09 60.54 68.6 67.98 73.57 70.19 73.04 68.35 77.39 80.82
Payable days 50.98 44.09 54.86 59.28 67.52 63.26 51.48 56.13 50.97 53.09 56.72
PER(x) 23.74 21.87 14.13 20.33 15.56 19.86 24.51 12.73 16.73 27.39 14.63
Price/Book(x) 4.47 2.58 2.14 1.8 2.23 1.89 1.43 0.84 1.63 2.67 2.14
Dividend Yield(%) 0.85 1.36 1.43 1.45 1.39 1.32 1.66 2.67 1.25 0.92 1.46
EV/Net Sales(x) 2.13 1.59 1.51 1.62 1.92 1.93 1.55 1.1 1.38 2.07 1.59
EV/Core EBITDA(x) 11.07 8.23 7.31 8.32 7.46 10.57 10.66 6.34 7.33 10.98 10.63
Net Sales Growth(%) 9.6 -1.19 0.94 -8.38 3.54 -2.41 15.1 8.98 14.69 4.81 20.59
EBIT Growth(%) 87.84 -36.84 76.01 -20.27 45.86 -37.86 -2.1 22.67 27.59 5.84 33.06
PAT Growth(%) 89.28 -34.48 64.35 -26.52 67.51 -10.76 -42.84 31.92 50.02 10.33 37.6
EPS Growth(%) 43.15 -29.9 47.76 -31.47 83.21 -29.45 -35.5 19.82 62.18 10.54 77.91
Debt/Equity(x) 1.48 1.41 1.14 0.96 0.74 0.88 0.98 0.98 0.84 0.67 0.56
Current Ratio(x) 1.26 1.54 1.43 1.4 1.83 1.77 1.65 1.69 1.14 1.35 1.41
Quick Ratio(x) 0.7 0.91 0.77 0.94 1.09 1.02 0.88 0.97 0.7 0.7 0.72
Interest Cover(x) 5.19 4.7 7.73 6.51 9.6 6.37 4.71 4.09 6.31 7.69 6.97
Total Debt/Mcap(x) 0.33 0.55 0.53 0.53 0.33 0.47 0.69 1.17 0.52 0.25 0.26

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +21% +13% +13% +5%
Operating Profit CAGR -4% +8% +8% +3%
PAT CAGR +38% +32% +11% +7%
Share Price CAGR +60% +14% +13% +13%
ROE Average +19% +17% +15% +17%
ROCE Average +18% +15% +13% +14%

Tata Coffee Shareholding Pattern

Latest · Sep 2023
100% held
Promoters 57.48 %
FII 4.58 %
DII (MF + Insurance) 5.33 %
Public (retail) 42.52 %
# Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023
Promoter 57.4857.4857.4857.4857.4857.4857.4857.4857.4857.48
FII 0.090.290.420.711.782.042.693.14.494.58
DII 5.174.864.394.294.845.315.65.615.625.33
Public 42.5242.5242.5242.5242.5242.5242.5242.5242.5242.52
Others 0000000000
Total 100100100100100100100100100100

Tata Coffee Peer Comparison

Tea/Coffee Edit Columns

Tata Coffee Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Tata Coffee Pros & Cons

Pros

  • Company has reduced debt.

Cons

  • Debtor days have increased from 53.09 to 56.72days.
  • Stock is trading at 3.5 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp