Tea/Coffee · Founded 1943 · www.tatacoffee.com · BSE 532301 · NSE TATA COFFEE · ISIN INE493A01027
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 60% | 14% | 13% | 13% |
| ROE Average | 19% | 17% | 15% | 17% |
| ROCE Average | 18% | 15% | 13% | 14% |
| #(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 |
| #(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 |
| # | 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 |
| # | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 57.48 | 57.48 | 57.48 | 57.48 | 57.48 | 57.48 | 57.48 | 57.48 | 57.48 | 57.48 |
| FII | 0.09 | 0.29 | 0.42 | 0.71 | 1.78 | 2.04 | 2.69 | 3.1 | 4.49 | 4.58 |
| DII | 5.17 | 4.86 | 4.39 | 4.29 | 4.84 | 5.31 | 5.6 | 5.61 | 5.62 | 5.33 |
| Public | 37.26 | 37.37 | 37.71 | 37.51 | 35.9 | 35.17 | 34.23 | 33.8 | 32.41 | 32.6 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 10.74 | 10.74 | 10.74 | 10.74 | 10.74 | 10.74 | 10.74 | 10.74 | 10.74 | 10.74 |
| FII | 0.02 | 0.05 | 0.08 | 0.13 | 0.33 | 0.38 | 0.5 | 0.58 | 0.84 | 0.86 |
| DII | 0.97 | 0.91 | 0.82 | 0.8 | 0.9 | 0.99 | 1.05 | 1.05 | 1.05 | 1 |
| Public | 6.96 | 6.98 | 7.04 | 7.01 | 6.71 | 6.57 | 6.39 | 6.31 | 6.05 | 6.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 18.68 | 18.68 | 18.68 | 18.68 | 18.68 | 18.68 | 18.68 | 18.68 | 18.68 | 18.68 |
| # | 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% |
| # | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 57.48 | 57.48 | 57.48 | 57.48 | 57.48 | 57.48 | 57.48 | 57.48 | 57.48 | 57.48 |
| FII | 0.09 | 0.29 | 0.42 | 0.71 | 1.78 | 2.04 | 2.69 | 3.1 | 4.49 | 4.58 |
| DII | 5.17 | 4.86 | 4.39 | 4.29 | 4.84 | 5.31 | 5.6 | 5.61 | 5.62 | 5.33 |
| Public | 42.52 | 42.52 | 42.52 | 42.52 | 42.52 | 42.52 | 42.52 | 42.52 | 42.52 | 42.52 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 10.74 | 10.74 | 10.74 | 10.74 | 10.74 | 10.74 | 10.74 | 10.74 | 10.74 | 10.74 |
| FII | 0.02 | 0.05 | 0.08 | 0.13 | 0.33 | 0.38 | 0.5 | 0.58 | 0.84 | 0.86 |
| DII | 0.97 | 0.91 | 0.82 | 0.8 | 0.9 | 0.99 | 1.05 | 1.05 | 1.05 | 1 |
| Public | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 18.68 | 18.68 | 18.68 | 18.68 | 18.68 | 18.68 | 18.68 | 18.68 | 18.68 | 18.68 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.