Key Metrics 
10 Yrs X-Ray 
Valuation 
Analyst Note 
Qtr. Results 
Financials 
News 
About
Indage Vintners Ltd (522059)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 522059 NSE: Breweries & Distilleries | Small Cap | Indage Vintners Share Price
BSE Share Price
Not Listed
Not Listed
Indage Vintners Ltd (522059)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 522059 NSE: Breweries & Distilleries | Small Cap | Indage Vintners Share Price
BSE Share Price
Not Listed
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹25 Cr.
Current Price
₹0
52-Week Low / High
₹14 / 15
TTM EPS
₹-59.2
TTM Sales
₹303 Cr.
Book Value per Share
₹123.9
P/E Ratio
0.00
Industry PE
51.4
Price to Book (P/B)
0.11
Price to Sales (P/S)
0.08
EV/EBITDA
-3.35
Dividend Yield
INF%
Profitability Efficiency
Return on Equity (ROE)
18.35%
Return on Capital Employed (ROCE)
18.24%
Return on Assets (ROA)
7.81%
Operating Profit Margin
25.5%
Net Profit Margin
15.23%
Gross Profit Margin
22.5%
Growth Momentum
1-yr vs 3-yr growth
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-87.25%
Operating Profit Growth (1 Year)
-
84.83%
Net Profit Growth (1 Year)
-
74.58%
Asset Quality
Promoter Holding
18.05%
Pledged shares (%) of Promoter's holding (%)
98.97%
Reserves
₹210 Cr.
Equity
₹18.5 Cr.
Face Value
₹10
All Time Low / High
₹0.90 / 981.00
10 Year X-Ray :
Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year endData adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
What is a Financial Track Record? How to read this chart in order to understand the data present here?
Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Value Creation ⓘ
| Mar'01 | Mar'02 | Mar'03 | Mar'04 | Mar'05 | Mar'06 | Mar'07 | Mar'08 | Mar'09 | Mar'10 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 8.7% | 5.3% | 9.5% | 9.8% | 15.4% | 19.5% | 18.7% | 19.8% | -4.5% | -31.6% | - |
Growth Parameters ⓘ |
|||||||||||
| Sales ⓘ | 16.3 | 19.5 | 21.2 | 23.5 | 36.2 | 68.6 | 124 | 182 | 148 | 18.9 | 19 |
| Sales YoY Gr. | - | 19.1% | 9% | 10.8% | 54% | 89.5% | 80.8% | 46.6% | -18.5% | -87.3% | - |
| Adj EPS ⓘ | 3 | 1.7 | 3 | 4.9 | 8.2 | 10.5 | 19.1 | 26.9 | -37.1 | -68.1 | -120.9 |
| YoY Gr. | - | -43.3% | 75.9% | 62.9% | 69.2% | 26.9% | 82.1% | 41.4% | -237.7% | NA | - |
| BVPS (₹) ⓘ | 42.3 | 40.2 | 39.9 | 42.8 | 46.6 | 85.3 | 124.6 | 185.1 | 155 | 22.1 | 22.1 |
| Adj Net Profit ⓘ | 1.9 | 1.1 | 2 | 3.3 | 5.5 | 10.8 | 23.1 | 39.3 | -56.6 | -126 | -223 |
| Cash Flow from Ops. ⓘ | -11.9 | -5.6 | -0.2 | 0.5 | 0.9 | -27.5 | 29.8 | -63.3 | -184 | 8 | - |
| Debt/CF from Ops. ⓘ | -1.3 | -3.5 | -86.3 | 47.5 | 59.9 | -1.7 | 2 | -3 | -2.2 | 49.2 | - |
CAGR ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 1.6% | -12.2% | -46.6% | -87.3% | ||||
| Adj EPS ⓘ | -241.5% | -252.6% | -252.9% | NA | ||||
| BVPSⓘ | -7% | -13.9% | -43.8% | -85.8% | ||||
| Share Price | - | - | - | - | ||||
Key Financial Parameters ⓘ
| Mar'01 | Mar'02 | Mar'03 | Mar'04 | Mar'05 | Mar'06 | Mar'07 | Mar'08 | Mar'09 | Mar'10 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 6.9 | 4.1 | 7.5 | 11.8 | 18.3 | 17.9 | 16.9 | 16.5 | -21.4 | -83.6 | -547.6 |
| Op. Profit Mgn % ⓘ | 23.9 | 12.6 | 21.5 | 23.1 | 30 | 27.8 | 27.4 | 34.8 | -15.8 | -182.5 | -260.6 |
| Net Profit Mgn % ⓘ | 11.7 | 5.6 | 9.2 | 13.8 | 15.2 | 15.7 | 18.7 | 21.6 | -38.2 | -666.1 | -1182.1 |
| Debt to Equity ⓘ | 0.6 | 0.8 | 0.7 | 0.9 | 1.7 | 0.5 | 0.4 | 0.7 | 1.7 | 8.1 | - |
| Working Cap Days ⓘ | 545 | 574 | 576 | 553 | 466 | 404 | 449 | 550 | 1,020 | 8,061 | 0 |
| Cash Conv. Cycle ⓘ | 368 | 418 | 441 | 460 | 333 | 280 | 210 | 285 | 607 | 7,475 | 0 |
Valuation of Indage Vintners - Consolidated
Analyst's Notes
No data found!
Management X-Ray
Shareholding Pattern
Promoter's Holding & Share Pledging
| Pledged * | 95.11 | 97.93 | 99.19 | 99.14 | 99.14 | 99.14 | 99.09 | 99.09 | 98.97 | 98.97 |
* Pledged shares as % of Promoter's holding (%)
Financials
| PARTICULARS | Mar'07 | Mar'08 |
|---|---|---|
| Sales | 143.13 | 254.45 |
| Operating Expenses ⓘ + | 108.19 | 189.87 |
| Operating Profit ⓘ | 34.94 | 64.58 |
| Operating Profit Margin (%) | 24.4% | 25.4% |
| Other Income ⓘ + | 0.76 | 13.08 |
| Interest ⓘ | 5.49 | 19.56 |
| Depreciation ⓘ | 1.86 | 7.15 |
| Profit Before Tax ⓘ | 28.35 | 50.96 |
| Tax ⓘ | 6.16 | 12.22 |
| Profit After Tax | 22.19 | 38.74 |
| PAT Margin (%) | 15.5% | 15.2% |
| Adjusted EPS (₹) | 18.2 | 26.4 |
| Dividend Payout Ratio (%) | 11.50% | 8.30% |
| PARTICULARS | Mar'07 | Mar'08 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | |||||||||||
| Shareholders Fund + | 152.01 | 270.26 | |||||||||
| Debt + | 65.01 | 229.79 | |||||||||
| Minority Interest | 1.19 | 1.42 | |||||||||
| Trade Payables | 63.46 | 87.11 | |||||||||
| Others Liabilities ⓘ | 56.51 | 65.04 | |||||||||
| Total Liabilities ⓘ | 338.18 | 653.61 | |||||||||
Fixed Assets | |||||||||||
| Net Fixed Assets ⓘ + | 112.66 | 162.26 | |||||||||
| CWIP ⓘ | 5.94 | 5.96 | |||||||||
| Investments ⓘ | 0.42 | 7.11 | |||||||||
| Inventories | 92.19 | 246.48 | |||||||||
| Trade Receivables | 55.73 | 113.57 | |||||||||
| Cash Equivalents | 3.46 | 4.86 | |||||||||
| Others Assets ⓘ | 67.79 | 113.37 | |||||||||
| Total Assets ⓘ | 338.18 | 653.61 | |||||||||
| PARTICULARS | Mar'08 |
|---|---|
| Cash Flow From Operating Activity ⓘ + | -114.11 |
| Cash Flow From Investing Activity ⓘ + | -98.34 |
| Cash Flow From Financing Activity ⓘ + | 214.05 |
| Net Cash Flow ⓘ | 1.59 |
| PARTICULARS | Mar'07 | Mar'08 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 14.6 | 18.35 | ||||||||
| ROCE (%) | 13.56 | 18.24 | ||||||||
| Asset Turnover Ratio | 0.44 | 0.52 | ||||||||
| PAT to CFO Conversion(x) | -5.14 | 0 | ||||||||
| Working Capital Days | ||||||||||
| Receivable Days | 138.10 | 119.50 | ||||||||
| Inventory Days | 228.50 | 239.10 | ||||||||
| Payable Days | 1,020.20 | 1,002.70 | ||||||||
Top 5 Mutual Funds Holding
Last Visited Stocks
Announcements
Indage Vintners Ltd FAQs
The current trading price of Indage Vintners on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Indage Vintners stood at ₹25.02 Cr
The latest P/E ratio of Indage Vintners as of 31-Dec-1969 is 0.00.
The latest P/B ratio of Indage Vintners as of 31-Dec-1969 is 0.61.
The 52-week high of Indage Vintners is ₹14.85 and the 52-week low is ₹13.55.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Indage Vintners is ₹18.89 ( Cr.) .
Data is not available for this company.
No data found
No data found
About Indage Vintners Ltd
Indage Vintners, formerly known as Champagne Indage, was incorporated in 1985. The company is engaged in manufacturing of wines. In the year 1982 the company was set up in technical collaboration with Champagne Technologie of France and was named as Champagne Vineyards, which acted as a 100% export oriented unit. This company was engaged in business of viticulture and manufacturing and export of wines.
Later in 1985 the company was incorporated as Indage
In January 1997, as part of restructuring of the Indage Group, the hotel and engineering divisions were hived-off. Champagne Vineyards and Champagne Indage were merged and formed Champagne Indage.
Today Indage Vintners commands 75% market share in red and white wine.
Indage Vintners has created brands like Figueira Ruby Port, Vino Sparkling, Vin Ballet, Vino, Blue Elephant White Wine, Chantilli Merlot, Raging Bull, Silverton, Ivy White Zinfandel, Joie are many more.
Awards
The company’s brand Chantilli Chenin Blanc won Decanter World Wine Award.
Indage Vineyard Merlot was honoured with Medal at Decanter World Wine Awards.
Chantilli Cabernet Sauvigon won the bronze medal at Florida International Wine Challenge.
Outlook
Indage Vintners’s 100% subsidiaries are acquiring various wine businesses across
You have 40 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
