COFFEE DAY ENTERPRISES
|
COFFEE DAY ENTERPRISES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹1,159 Cr | ₹1,091 Cr | ₹994 Cr | ₹626 Cr | ₹888 Cr |
| Rooms / Restaurant / Banquets | ₹178 Cr | ₹173 Cr | ₹159 Cr | ₹164 Cr | ₹527 Cr |
| Communication Services | - | - | - | - | ₹5.20 Cr |
| Food & Beverages | ₹974 Cr | ₹912 Cr | ₹828 Cr | ₹458 Cr | ₹353 Cr |
| Other Operational Income | ₹7.88 Cr | ₹6.09 Cr | ₹7.50 Cr | ₹3.43 Cr | ₹4.00 Cr |
| Less: Excise Duty | ₹82 Cr | ₹78 Cr | ₹70 Cr | ₹44 Cr | ₹35 Cr |
| Operating Income (Net) | ₹1,078 Cr | ₹1,013 Cr | ₹924 Cr | ₹582 Cr | ₹853 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | - | - | ₹-0.77 Cr | ₹-0.09 Cr | ₹5.90 Cr |
| Foods, Beverages Consumed | ₹525 Cr | ₹437 Cr | ₹371 Cr | ₹178 Cr | ₹158 Cr |
| Opening Raw Materials | ₹22 Cr | ₹24 Cr | ₹14 Cr | ₹15 Cr | ₹53 Cr |
| Purchases Raw Materials | ₹528 Cr | ₹432 Cr | ₹377 Cr | ₹175 Cr | ₹118 Cr |
| Closing Raw Materials | ₹28 Cr | ₹22 Cr | ₹22 Cr | ₹14 Cr | ₹15 Cr |
| Other Direct Purchases / Brought in cost | ₹3.00 Cr | ₹3.05 Cr | ₹2.69 Cr | ₹2.15 Cr | ₹1.45 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹37 Cr | ₹39 Cr | ₹36 Cr | ₹28 Cr | ₹29 Cr |
| Electricity & Power | ₹37 Cr | ₹39 Cr | ₹36 Cr | ₹28 Cr | ₹29 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹154 Cr | ₹141 Cr | ₹135 Cr | ₹149 Cr | ₹199 Cr |
| Salaries, Wages & Bonus | ₹141 Cr | ₹129 Cr | ₹121 Cr | ₹135 Cr | ₹182 Cr |
| Contributions to EPF & Pension Funds | ₹12 Cr | ₹11 Cr | ₹12 Cr | ₹7.13 Cr | ₹13 Cr |
| Workmen and Staff Welfare Expenses | ₹0.92 Cr | ₹2.10 Cr | ₹2.40 Cr | ₹6.70 Cr | ₹3.18 Cr |
| Other Employees Cost | - | - | - | ₹0.28 Cr | ₹0.39 Cr |
| Other Operating & Servicing Cost | ₹84 Cr | ₹79 Cr | ₹69 Cr | ₹47 Cr | ₹175 Cr |
| Linen & Room Supplies | - | - | - | - | - |
| Catering Supplies | - | - | - | - | - |
| Repairs and Maintenance | ₹30 Cr | ₹30 Cr | ₹26 Cr | ₹19 Cr | ₹19 Cr |
| Laundry & Washing Expenses | - | - | - | - | - |
| Music,Banquets and Restaurants | - | - | - | - | - |
| Other Operating Expenses | ₹54 Cr | ₹49 Cr | ₹43 Cr | ₹28 Cr | ₹156 Cr |
| Selling and Administration Expenses | ₹135 Cr | ₹137 Cr | ₹127 Cr | ₹117 Cr | ₹304 Cr |
| Rent , Rates & Taxes | ₹36 Cr | ₹42 Cr | ₹38 Cr | ₹51 Cr | ₹67 Cr |
| Insurance | ₹0.91 Cr | ₹1.11 Cr | ₹0.64 Cr | ₹1.01 Cr | ₹3.67 Cr |
| Printing and stationery | ₹0.60 Cr | ₹0.48 Cr | ₹0.52 Cr | ₹4.48 Cr | ₹0.34 Cr |
| Professional and legal fees | ₹9.89 Cr | ₹8.73 Cr | ₹7.55 Cr | ₹6.29 Cr | ₹5.96 Cr |
| Freight outwards | ₹0.08 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹166 Cr |
| Packing expenses | - | - | - | - | - |
| Commission, Brokerage & Discounts | ₹12 Cr | ₹10 Cr | ₹9.14 Cr | ₹5.85 Cr | ₹2.40 Cr |
| Advertisement & Sales Promotion | ₹10 Cr | ₹8.12 Cr | ₹6.52 Cr | ₹3.58 Cr | ₹3.05 Cr |
| Other Selling & administrative Expenses | ₹66 Cr | ₹66 Cr | ₹64 Cr | ₹45 Cr | ₹56 Cr |
| Miscellaneous Expenses | ₹9.31 Cr | ₹13 Cr | ₹434 Cr | ₹64 Cr | ₹108 Cr |
| Bad debts /advances written off | ₹0.01 Cr | ₹0.42 Cr | ₹5.96 Cr | ₹2.83 Cr | ₹3.62 Cr |
| Provision for doubtful debts | ₹0.96 Cr | ₹3.48 Cr | ₹12 Cr | ₹41 Cr | ₹47 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹0.01 Cr | ₹4.10 Cr | ₹5.63 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | ₹42 Cr |
| Other Miscellaneous Expenses | ₹8.34 Cr | ₹9.39 Cr | ₹415 Cr | ₹16 Cr | ₹9.57 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹945 Cr | ₹846 Cr | ₹1,170 Cr | ₹582 Cr | ₹979 Cr |
| Operating Profit (Excl OI) | ₹133 Cr | ₹167 Cr | ₹-247 Cr | ₹-0.59 Cr | ₹-126 Cr |
| Other Income | ₹48 Cr | ₹105 Cr | ₹105 Cr | ₹76 Cr | ₹128 Cr |
| Interest Received | ₹38 Cr | ₹9.67 Cr | ₹2.08 Cr | ₹3.06 Cr | ₹9.14 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹5.53 Cr | ₹71 Cr | ₹45 Cr | ₹32 Cr | ₹1.11 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Foreign Exchange Gains | - | - | ₹0.01 Cr | ₹0.31 Cr | ₹0.57 Cr |
| Provision Written Back | ₹0.14 Cr | ₹0.13 Cr | ₹0.03 Cr | ₹3.06 Cr | ₹5.40 Cr |
| Others | ₹4.42 Cr | ₹23 Cr | ₹58 Cr | ₹37 Cr | ₹112 Cr |
| Operating Profit | ₹181 Cr | ₹272 Cr | ₹-141 Cr | ₹76 Cr | ₹1.77 Cr |
| Interest | ₹110 Cr | ₹30 Cr | ₹87 Cr | ₹53 Cr | ₹261 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹17 Cr | ₹11 Cr | ₹9.64 Cr | ₹14 Cr | ₹23 Cr |
| Other Interest | ₹92 Cr | ₹19 Cr | ₹77 Cr | ₹40 Cr | ₹238 Cr |
| PBDT | ₹71 Cr | ₹242 Cr | ₹-228 Cr | ₹22 Cr | ₹-259 Cr |
| Depreciation | ₹125 Cr | ₹131 Cr | ₹161 Cr | ₹148 Cr | ₹400 Cr |
| Profit Before Taxation & Exceptional Items | ₹-54 Cr | ₹111 Cr | ₹-390 Cr | ₹-125 Cr | ₹-659 Cr |
| Exceptional Income / Expenses | ₹48 Cr | ₹-479 Cr | ₹3.18 Cr | - | ₹-136 Cr |
| Profit Before Tax | ₹-12 Cr | ₹-369 Cr | ₹-382 Cr | ₹-128 Cr | ₹-798 Cr |
| Provision for Tax | ₹131 Cr | ₹-62 Cr | ₹4.80 Cr | ₹2.82 Cr | ₹-168 Cr |
| Current Income Tax | ₹-1.06 Cr | ₹2.12 Cr | ₹4.37 Cr | ₹0.04 Cr | ₹-0.02 Cr |
| Deferred Tax | ₹132 Cr | ₹-64 Cr | ₹0.31 Cr | ₹2.75 Cr | ₹-153 Cr |
| Other taxes | ₹0.33 Cr | - | ₹0.12 Cr | ₹0.03 Cr | ₹-15 Cr |
| Profit After Tax | ₹-143 Cr | ₹-307 Cr | ₹-387 Cr | ₹-131 Cr | ₹-630 Cr |
| Extra items | - | - | - | - | ₹-22 Cr |
| Minority Interest | ₹85 Cr | ₹-15 Cr | ₹7.37 Cr | ₹10 Cr | ₹68 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-58 Cr | ₹-323 Cr | ₹-380 Cr | ₹-121 Cr | ₹-584 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹336 Cr | ₹657 Cr | ₹1,037 Cr | ₹1,222 Cr | ₹1,763 Cr |
| Appropriations | ₹278 Cr | ₹335 Cr | ₹657 Cr | ₹1,102 Cr | ₹1,179 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹278 Cr | ₹335 Cr | ₹657 Cr | ₹1,102 Cr | ₹1,179 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-2.75 | ₹-15.27 | ₹-17.98 | ₹-5.71 | ₹-27.64 |
| Adjusted EPS | ₹-2.75 | ₹-15.27 | ₹-17.98 | ₹-5.71 | ₹-27.64 |
Compare Income Statement of peers of COFFEE DAY ENTERPRISES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| COFFEE DAY ENTERPRISES | ₹779.5 Cr | -3.3% | -14.5% | -4.2% | Stock Analytics | |
| WESTLIFE FOODWORLD | ₹8,580.4 Cr | 0.3% | -6.9% | -20.4% | Stock Analytics | |
| RESTAURANT BRANDS ASIA | ₹3,644.6 Cr | -0.7% | -11.6% | -26.1% | Stock Analytics | |
| BARBEQUENATION HOSPITALITY | ₹709.2 Cr | -4.2% | -14.7% | -63.8% | Stock Analytics | |
| SPECIALITY RESTAURANTS | ₹639.9 Cr | 7.4% | -3.7% | -17.8% | Stock Analytics | |
| VIKRAM KAMATS HOSPITALITY | ₹104.3 Cr | 1.9% | -2.8% | -11.5% | Stock Analytics | |
COFFEE DAY ENTERPRISES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| COFFEE DAY ENTERPRISES | -3.3% |
-14.5% |
-4.2% |
| SENSEX | 1.4% |
2% |
10.2% |
You may also like the below Video Courses