h r ate ovember coffee day enterprises ltd€¦ · eps (₹) -0.72 -0.02 -1.29 n.a. n.a. source -...

Stakeholders’ Education | Corporate Governance Research | Corporate Governance Score | Proxy Advisory

STAKEHOLDERS EMPOWERMENT SERVICES

1 | P A G E

SECTOR: HOTELS & RESTAURANTS REPORTING DATE: 30TH NOVEMBER, 2017

COFFEE DAY ENTERPRISES LTD www.coffeeday.com

Coffee Day Enterprises Ltd NSE Code - COFFEEDAY TABLE 1 - MARKET DATA (STANDALONE) (AS ON 22TH NOVEMBER, 2017)

Sector - Hotels & Restaurants NSE Market Price (`) 228.10 NSE Market Cap. (₹ Cr.) 4,700.96

Face Value (`) 10.00 Equity (` Cr.) 206.00

Business Group – N.A. 52 week High/Low (₹) 277.00/190.20 Net worth (₹ Cr.)* 1,831.97

Year of Incorporation - 2008 TTM P/E (TTM) N.A. Traded Volume (Shares) 1,05,307

TTM P/BV 2.47 Traded Volume (lacs) 240.21

Registered Office - Source – Capitaline; TTM - Trailing Twelve Months ; N.A. - Not Applicable; * As on 30TH Sept’ 2017

23/2 Coffee Day Square, COMPANY BACKGROUND

Vittal Mallya Road, Coffee Day Enterprises Limited sells coffee beans, and provides hospitality services.

The Company's segments include Coffee and related business, Leasing of commercial

office space, Hospitality Services, Financial Services, Integrated Multimodal Logistics

and Others. The Coffee and related business segment retails coffee and other related

products. The Leasing of commercial office space segment develops and leases office

space and construction of office buildings. The Hospitality Services segment manages

and operates resorts and allied activities. The Financial Services segment provides a

range of products and services, such as structured products and wealth management

services in respect of equity, derivatives and commodities trading, among others. The

Integrated Multimodal Logistics segment offers integrated multimodal logistics

services. The Others segment is engaged in information technology consulting,

implementation, software development and related activities.

Bangaluru – 560 001, Karnataka

Company Website: www.coffeeday.com

Revenue and Profit Performance

The revenue of the Company increased from ₹ 10.92 crores to

₹ 34.72 crores from quarter ending Sep’16 to quarter ending

Sep’17. The Company made a loss of ₹ 14.90 crores in quarter

ending Sep’17 vis-a-vis making a loss of ₹ 26.47 crores in

quarter ending Sep’16.

Source: Moneycontrol

Performance vis-à-vis Market

TABLE 2- Returns

1-m 3-m 6-m 12-m

Coffee Day

Enterprises Ltd 3.12% -5.46% -9.65% 8.70%

Nifty 1.32% 4.69% 7.79% 25.75%

NIFTY FMCG 1.15% 0.94% 1.13% 25.91%

Source - Capitaline/NSE

34.72

63.96

10.92

-14.9

-0.45

-26.47

-40

-20

0

20

40

60

80

Sep'17 Mar'17 Sep'16

Quarterly revenue and Profit (₹ CRORE)

Revenue Profit

0.80

0.90

1.00

1.10

1.20

1.30

1.40

1.50

Nov 16 Jan 17 Mar 17 May 17 Jul 17 Sep 17

Coffee Day Enterprises Ltd NIFTY NIFTY FMCG

http://www.coffeeday.com/



2 | P A G E



TABLE 3 - FINANCIALS

(₹ Cr.) Sep’17 Mar’17 Sep’16 % Change

Sep ’17 vs Mar’17 Mar’17 vs Sep’16

Net Worth 1,776.98 1,808.75 1,831.97 -1.76% -1.27%

Current Assets 809.04 764.20 717.39 5.87% 6.53%

Non-Current Assets 2,140.08 2,139.90 2,012.13 0.01% 6.35%

Total Assets 2,949.12 2,904.10 2,729.52 1.55% 6.40%

Investments 2,130.96 2,130.53 2,000.35 0.02% 6.51%

Finance Cost 32.23 30.46 30.84 5.81% -1.23%

Long Term Liabilities 748.08 720.96 748.18 3.76% -3.64%

Current Liabilities 295.38 245.71 149.37 20.21% 64.50%

Turnover 34.72 63.96 6.15 -45.72% 940.00%

Profit After Tax -14.90 -0.45 -26.47 N.A. N.A.

EPS (₹) -0.72 -0.02 -1.29 N.A. N.A.

Source - Money Control/Stock exchange filing

AUDIT QUALIFICATIONS

Audit Qualifications: There are no qualifications, reservations or adverse remarks made by Statutory Auditors, in their report for

FY 2016-17 and FY 2015-16.

Response Comment

Frequency of Qualifications No

Have the auditors made any adverse remark in last 3 years? No -

Are the material accounts audited by the Principal Auditors? Yes -

Do the financial statements include material unaudited financial statements? No -

TABLE 4: BOARD PROFILE (AS PER ANNUAL REPORT - FY 2016-17)

Regulatory Norms Company

% of Independent Directors on the Board 50% 50%

% of Promoter Directors on the Board - 33%

Number of Women Directors on the Board At least 1 1

Classification of Chairman of the Board - Executive Promoter Director

Is the post of Chairman and MD/CEO held by the same person? - Yes

Average attendance of Directors in the Board meetings (%) - 83.33%

Composition of Board: As per Regulation 17(1)(b) of the SEBI (Listing Obligations and Disclosure Requirements) Regulations,

2015 "Listing Regulations, 2015", the Company should have at least 50% Independent Directors as the Chairman of the Board is

a Promoter Executive Director. The Company has 50% of Independent Directors and hence, it meets the regulatory

requirements.

Board Diversity: The Company has 6 directors out of which 5 are male and 1 is female.

Holding of position of MD/ CEO & Chairman by same person: The Company has appointed Mr. V.G. Siddhartha as the Chairman

and Managing Director of the Company. Appointment of a single person as the Chairman and Managing Director of the

Company is not a good governance practice as this may lead to concentration of power in a single person.




3 | P A G E



Ratios Sep’17 Mar’17 Sep’16

% Change

Sep ’17 vs

Mar’17

Mar’17 vs

Sep’16

Turn

ove

r

Rat

ios

Inventory Turnover N.A. N.A. N.A. N.A. N.A.

Debtors Turnover 0.62 2.24 0.21 -72.42% 940.00%

Fixed asset Turnover 0.02 0.03 0.00 -45.72% 877.91%

Current Asset Turnover 0.04 0.08 0.01 -48.72% 876.29%

Ret

urn

Rat

ios Operating Profit Margin 48.62% 47.08% 58.54% 3.27% -19.58%

Net Profit Margin -42.91% -0.70% -430.41% N.A. N.A.

Return on Assets (ROA) N.A. N.A. N.A. N.A. N.A.

Return on Equity (ROE) N.A. N.A. N.A. N.A. N.A.

Return on Capital Employed (ROCE) N.A. N.A. N.A. N.A. N.A.

Liq

uid

ity

Rat

ios

Current Ratio 2.74 3.11 4.80 -11.93% -35.24%

Quick Ratio 2.74 3.11 4.80 -11.93% -35.24%

Cash Ratio 2.55 2.99 4.80 -14.88% -37.60%

Working Capital Turnover ratio N.A. N.A. N.A. N.A. N.A.

Solv

ency

Rat

ios Debt to equity ratio 24.19 0.40 0.38 5972.46% 4.87%

Interest Coverage Ratio 0.52 0.99 0.12 -47.02% 746.82%

Trad

ing

Rat

ios

Market Cap / Sales 128.99 74.85 754.00 72.33% -90.07%

Market Cap/ Net Worth 2.52 2.65 2.53 -4.78% 4.57%

Market Cap/PAT N.A. N.A. N.A. N.A. N.A.

Market Cap/EBITDA 265.31 159.00 1,288.08 66.86% -87.66%

Source - Money Control/Stock exchange filing

TABLE 6 - TRADING VOLUME

Particulars Sep’17 Mar’17 Sep’16

% Change

Sep ’17 vs Mar’17

Mar’17 vs Sep’16

Trading Volume (shares) (avg. of 1 qtr) 1,18,794 2,06,489 1,02,185 -42.47% 102.07%

Trading Volume (shares) (high in 1 qtr) 10,89,816 22,81,606 10,67,990 -52.23% 113.64%

Trading Volume (shares) (low in 1 qtr) 14,243 29,674 24,608 -52.00% 20.59%

Ratio - High/low trading volume 76.52 76.89 43.40 -0.49% 77.16%

Ratio - High/average trading volume 9.17 11.05 10.45 -16.97% 5.72%

Source - Capitaline




4 | P A G E



TABLE 7 (A): OWNERSHIP & MANAGEMENT RISKS

Nov-17 Mar-17 Sep-16 Comments

Shar

eho

ldin

g (%

)

Promoter shareholding 51.32 52.62 52.56

• Pursuant to the Scheme of Amalgamation of

Coffee Day Overseas Private Limited with Coffee

Day Enterprises Limited as approved by the

National Company law Tribunal, Bengaluru

Bench vide its order dated 31st Aug’ 2017, 52.50

lacs Equity shares of ₹ 10 each of the Company

have been allotted to the shareholders of

Coffee Day overseas Private Limited.

• The promoter shareholding decreased from

52.56% to 51.32% during same period.

• The shareholding of public institution decreased

from 8.82% to 6.42% and that of public others

increased from 38.62% to 42.26% during the

same period.

• The promoters have pledged 54.63 of their

shareholding.

Public - Institutional

shareholding 6.42 6.34 8.82

Public - Others

shareholding 42.26 41.04 38.62

Non-Promoter Non-

Public Shareholding 0.00 0.00 0.00

Source - NSE

MAJOR SHAREHOLDERS (AS ON 30TH SEPTEMBER 2017)

S.

No. Promoters Shareholding

S.

No. Public Shareholders Shareholding

1 V. G. Siddhartha 32.75% 1 Nls Mauritius LLC 10.88%

2 Devadarshini Info Technologies

Pvt Ltd 5.87%

2 KKR Mauritius PE Investments Ii Ltd 10.60%

3 Coffeeday Consolidations Pvt. Ltd 5.81%

3 Standard Chartered Private Equity

(Mauritius)Ii Limited 6.78%

4 Gonibedu Coffee Estates Private

Limited 5.24%

Source - NSE

TABLE 7 (B): OWNERSHIP & MANAGEMENT RISKS

Market Activity of Promoters The promoters’ shareholding increase by 0.06% due to bought and inter transfer shares

during FY 2016-17. (Source: Form MGT – 9 AR 2016 -17 page 61)

Preferential issue to promoters No preferential issue of shares was made to the promoters during FY 2016-17

Preferential issue to others No preferential issue of shares was made to other shareholders during FY 2016-17

GDRs issued by the Company The Company did not issue any GDRs during FY 2016-17

Issue of ESOPs/Issue of shares

other than Preferential allotment

No options under the ESOP plan were granted to the Executive / Non-Executive Directors

during FY 2016-17

Source - Annual Report FY 2016-17

TABLE 8: PRINCIPAL BUSINESS ACTIVITIES OF THE COMPANY

Sr. No. Name and Description of main products / services % to Total turnover of the Company

1 Sale of Coffee Beans 44.84

2 Interest Income 28.80

3 Dividend Income 19.32

4 Hospitality Services 11.04

Source - Annual Report FY 2016-17




5 | P A G E



Glossary

Equity: The equity shares capital of the Company

Net Worth: The amount by which the Assets exceeds the liabilities excluding shareholders’ funds of the Company

Turnover: The revenue earned from the operations of the Company

EPS: Earning Per Share is net profit earned by the Company per share

𝐸𝑃𝑆 =Profit After Tax

Number of outstanding shares

P/E ratio: It is the ratio of the Company’s share price to earnings per share of the Company

𝑃/𝐸 𝑟𝑎𝑡𝑖𝑜 =Price of each share

Earnings per share

Current Assets: Cash and other assets that are expected to be converted to cash in one year

Fixed Assets: assets which are purchased for long-term use and are not likely to be converted quickly into cash, such as land,

buildings, and equipment

Total Assets: Current Assets + Fixed Assets

Investments: An investment is an asset or item that is purchased with the hope that it will generate income or appreciate in

the future.

Finance Cost: The Financing Cost (FC), also known as the Cost of Finances (COF), is the cost and interest and other charges

incurred during the year in relation to borrowed money.

Long Term Liabilities: Long-term liabilities are liabilities with a maturity period of over one year.

Current Liabilities: A company's debts or obligations that are due within one year.

Inventory Turnover ratio: Inventory Turnover is a ratio showing how many times a company's inventory is sold and replaced

over a period.

𝐼𝑛𝑣𝑒𝑛𝑡𝑜𝑟𝑦 𝑇𝑢𝑟𝑛𝑜𝑣𝑒𝑟 𝑟𝑎𝑡𝑖𝑜 =Sales Turnover

Inventory

Debtors Turnover: Accounts receivable turnover is an efficiency ratio or activity ratio that measures how many times a business

can turn its accounts receivable into cash during a period

𝐷𝑒𝑏𝑡𝑜𝑟𝑠 𝑇𝑢𝑟𝑛𝑜𝑣𝑒𝑟 𝑟𝑎𝑡𝑖𝑜 =Sales Turnover

Accounts recievables

Fixed Asset Turnover: The fixed-asset turnover ratio is a financial ratio of net sales to fixed assets

𝐹𝑖𝑥𝑒𝑑 𝐴𝑠𝑠𝑒𝑡 𝑇𝑢𝑟𝑛𝑜𝑣𝑒𝑟 𝑟𝑎𝑡𝑖𝑜 =Sales Turnover

Fixed Assets

Current Asset Turnover: The current-asset turnover ratio is a financial ratio of net sales to fixed assets

𝐶𝑢𝑟𝑟𝑒𝑛𝑡 𝐴𝑠𝑠𝑒𝑡 𝑇𝑢𝑟𝑛𝑜𝑣𝑒𝑟 𝑟𝑎𝑡𝑖𝑜 =Sales Turnover

Current Assets

Operating Profit Margin: Operating margin is a measurement of what proportion of a Company’s revenue is left over after

paying for variable costs of production such as wages, raw materials etc. It can be calculated by dividing a Company’s operating

income (also known as “operating profit”) during a given period by its sales during the same period.

𝑂𝑝𝑒𝑟𝑎𝑡𝑖𝑛𝑔 𝑃𝑟𝑜𝑓𝑖𝑡 𝑀𝑎𝑟𝑔𝑖𝑛 =Operating profit

Sales Turnover

Net Profit Margin: Net profit margin is the percentage of revenue left after all expenses have been deducted from sales

𝑁𝑒𝑡 𝑃𝑟𝑜𝑓𝑖𝑡 𝑀𝑎𝑟𝑔𝑖𝑛 =Net profit

Sales Turnover




6 | P A G E



Return on Assets: ROA tells you what earnings were generated from invested capital (assets)

𝑅𝑒𝑡𝑢𝑟𝑛 𝑜𝑛 𝐴𝑠𝑠𝑒𝑡𝑠 =Net profit

Total Assets

Return on equity/net worth: return on equity (ROE) is the amount of net income returned as a percentage of shareholders’

equity.

𝑅𝑒𝑡𝑢𝑟𝑛 𝑜𝑛 𝐸𝑞𝑢𝑖𝑡𝑦 =Net profit

Net worth

Return on Capital Employed: Return on capital employed (ROCE) is a financial ratio that measures a company's profitability

and the efficiency with which its capital is employed.

𝑅𝑒𝑡𝑢𝑟𝑛 𝑜𝑛 𝐶𝑎𝑝𝑖𝑡𝑎𝑙 𝐸𝑚𝑝𝑙𝑜𝑦𝑒𝑑 =Net profit

Total Debt + Equity share capital

Current ratio: The current ratio is a financial ratio that measures whether or not a firm has enough resources to pay its debts

over the next 12 months. It compares a firm's current assets to its current liabilities.

𝐶𝑢𝑟𝑟𝑒𝑛𝑡 𝑟𝑎𝑡𝑖𝑜 =Current Assets

Current Liabilities

Quick ratio: The quick ratio is a measure of how well a Company can meet its short term financial liabilities.

𝑄𝑢𝑖𝑐𝑘 𝑟𝑎𝑡𝑖𝑜 =Current Assets − Inventories

Current Liabilities

Cash ratio: The ratio of the liquid assets of a Company to its current liabilities.

𝑄𝑢𝑖𝑐𝑘 𝑟𝑎𝑡𝑖𝑜 =Current Assets − Inventories − Account Recievables

Current Liabilities

Working Capital Turnover ratio: The working capital turnover ratio is also referred to as net sales to working capital. It indicates

a Company's effectiveness in using its working capital.

𝑊𝑜𝑟𝑘𝑖𝑛𝑔 𝐶𝑎𝑝𝑖𝑡𝑎𝑙 𝑇𝑢𝑟𝑛𝑜𝑣𝑒𝑟 𝑟𝑎𝑡𝑖𝑜 =𝑆𝑎𝑙𝑒𝑠 𝑇𝑢𝑟𝑛𝑜𝑣𝑒𝑟

Current Assets − Current Liabilities

Debt to Equity ratio: The debt-to-equity ratio (D/E) is a financial ratio indicating the relative proportion of

shareholders' equity and debt used to finance a company's assets.

𝐷𝑒𝑏𝑡 𝑡𝑜 𝐸𝑞𝑢𝑖𝑡𝑦 𝑟𝑎𝑡𝑖𝑜 =𝑆ℎ𝑜𝑟𝑡 𝑇𝑒𝑟𝑚 𝐷𝑒𝑏𝑡 + 𝐿𝑜𝑛𝑔 𝑇𝑒𝑟𝑚 𝐷𝑒𝑏𝑡

𝑁𝑒𝑡 𝑊𝑜𝑟𝑡ℎ

Interest Coverage ratio: The Interest coverage ratio is a debt ratio and profitability ratio used to determine how easily a

Company can pay interest on outstanding debt.

𝐼𝑛𝑡𝑒𝑟𝑒𝑠𝑡 𝐶𝑜𝑣𝑒𝑟𝑎𝑔𝑒 𝑅𝑎𝑡𝑖𝑜 =𝐸𝑎𝑟𝑛𝑖𝑛𝑔 𝐵𝑒𝑓𝑜𝑟𝑒 𝐼𝑛𝑡𝑒𝑟𝑒𝑠𝑡 𝑎𝑛𝑑 𝑇𝑎𝑥

𝐹𝑖𝑛𝑎𝑛𝑐𝑒 𝐶𝑜𝑠𝑡

Market Cap/Sales ratio: Market Cap/sales ratio, Price–sales ratio, P/S ratio, or PSR, is a valuation metric for stocks. It is

calculated by dividing the company's market cap by the revenue in the most recent year; or, equivalently, divide the per-

share stock price by the per-share revenue.

𝑀𝑎𝑟𝑘𝑒𝑡 𝐶𝑎𝑝/𝑆𝑎𝑙𝑒𝑠 𝑟𝑎𝑡𝑖𝑜 =𝑀𝑎𝑟𝑘𝑒𝑡 𝐶𝑎𝑝

𝑆𝑎𝑙𝑒𝑠 𝑇𝑢𝑟𝑛𝑜𝑣𝑒𝑟

Market Cap/ Net Worth ratio: It is a valuation ratio calculated by dividing Company’s market cap to net worth.

𝑀𝑎𝑟𝑘𝑒𝑡 𝐶𝑎𝑝/𝑁𝑒𝑡𝑤𝑜𝑟𝑡ℎ 𝑟𝑎𝑡𝑖𝑜 =𝑀𝑎𝑟𝑘𝑒𝑡 𝐶𝑎𝑝

𝑁𝑒𝑡𝑤𝑜𝑟𝑡ℎ

Market Cap/ PAT ratio: It is a valuation ratio calculated by dividing Company’s market cap to net profit.

𝑀𝑎𝑟𝑘𝑒𝑡 𝐶𝑎𝑝/𝑃𝐴𝑇 𝑟𝑎𝑡𝑖𝑜 =𝑀𝑎𝑟𝑘𝑒𝑡 𝐶𝑎𝑝

𝑛𝑒𝑡 𝑝𝑟𝑜𝑓𝑖𝑡

Market Cap/ EBITDA ratio: It is a valuation ratio calculated by dividing Company’s market cap to EBITDA.


http://www.investopedia.com/terms/i/invested-capital.asp

http://www.investopedia.com/articles/stocks/05/04405.asp

https://en.wikipedia.org/wiki/Stock

https://en.wikipedia.org/wiki/Market_cap

https://en.wikipedia.org/wiki/Stock



7 | P A G E



𝑀𝑎𝑟𝑘𝑒𝑡 𝐶𝑎𝑝/𝐸𝐵𝐼𝑇𝐷𝐴 𝑟𝑎𝑡𝑖𝑜 =𝑀𝑎𝑟𝑘𝑒𝑡 𝐶𝑎𝑝

𝐸𝐵𝐼𝑇𝐷𝐴

Trading Volume (shares) (avg. of 1 year): Average number of shares/day traded in 1 year

Trading volume (shares) (high in 1 year): Highest number of shares/day traded in 1 year

Trading volume (shares) (minimum in 1 year): Lowest number of shares traded on any one day in 1 year




8 | P A G E



DISCLAIMER

Sources Company Information

Only publicly available data has been used while making the factsheet. Our data sources include: BSE, NSE, SEBI, Capitaline, Moneycontrol, Businessweek, Reuters, Annual Reports, IPO Documents and Company Website.

Analyst Certification

The analysts involved in development of this factsheet certify that no part of any of the research analyst’s compensation was, is, or will be directly or indirectly related to the contents of this factsheet.

Disclaimer

While SES has made every effort and has exercised due skill, care and diligence in compiling this factsheet based on publicly available information, it neither guarantees its accuracy, completeness or usefulness, nor assumes any liability whatsoever for any consequence from its use. This factsheet does not have any approval, express or implied, from any authority, nor is it required to have such approval. The users are strongly advised to exercise due diligence while using this factsheet. This factsheet in no manner constitutes an offer, solicitation or advice to buy or sell securities, nor solicits votes or proxies on behalf of any party. SES, which is a not-for-profit Initiative or its staff, has no financial interest in the companies covered in this factsheet except what is disclosed on its website. The factsheet is released in India and SES has ensured that it is in accordance with Indian laws. Person resident outside India shall ensure that laws in their country are not violated while using this factsheet; SES shall not be responsible for any such violation. All disputes subject to jurisdiction of High Court of Bombay, Mumbai.

SEBI Reg. No. INH000000016

This factsheet or any portion hereof may not be reprinted, sold, reproduced or redistributed without the written consent of Stakeholders Empowerment Services

Contact Information

Stakeholders Empowerment Services

A 202, Muktangan, Upper Govind Nagar,

Malad East, Mumbai – 400 097

Tel +91 22 4022 0322

[email protected]

[email protected]

www.sesgovernance.com

Research Analyst: Kirti Dhokiya


mailto:[email protected]

mailto:[email protected]

http://www.sesgovernance.com/