Professional Documents
Culture Documents
LOW DEBT
Outstanding Tata
Results in Jun 20
Consumer
Mildly Bullish
Technical Trend Buy
Market Beating
BSE – 500800/ NSE – TATACONSUM
Market Cap - Large Cap (Rs. 44,234 cr)
Returns
Sector – Tea/Coffee
52 w H/L (Rs.) – 592/177.1
Dividend Yield: 0.57%
Last 1 Year Debt Equity: -0.07%
Return on Equity: 4.65%
Price to Book: 3.18
www.marketsmojo.com
Tata Consumer
CMP: 477.90 Buy 70
Report as on 20 October 2020 at 09:45 PM Strong Sell Sell Hold Buy Strong Buy
Ap 2 0
J u -2 0
Ju 20
S e -2 0
20
Ap 18
J u -18
J u 18
S e -18
N 18
J a -18
M 19
M -19
J u 19
Au 9
O -19
D -19
F e -19
l -1
b-
n-
p-
n-
b-
n-
p-
ct
ct
ec
l
r
ar
ay
ec
l
r
o
O
MOJO PROFESSIONAL 1
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
Click Here
MOJO PROFESSIONAL 2
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
CAPITAL STRUCTURE
MOJO PROFESSIONAL 3
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
FINANCIAL TREND
Positive
Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
Rs 278.2 positive
187.9
PAT (Rs Cr)
cr
169.95
153.59
Highest at Rs 278.24 cr. and Grown 130 .72
Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
MOJO PROFESSIONAL 4
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
FINANCIAL TREND
business operations
cr Operating Cash Flows (Rs Cr)
Operating Cash Highest at Rs 745.03 Cr
198.7
Flow- Annually in the last three years 97.47
- Quarterly
Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
MOJO PROFESSIONAL 5
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
FINANCIAL TREND
Earnings per
EPS (Rs)
Share (EPS) -
Highest at Rs 3.55
Quarterly
in the last five quarters
-0 .83
Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
696.33
Cash and Eqv -
Half Yearly
Sep 2017 Mar 2018 Sep 2018 Mar 2019 Sep 2019 Mar 2020
DPS (Rs)
Dividend per Highest at Rs 2.70
Share (DPS) - in the last five years
Annually
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
MOJO PROFESSIONAL 6
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
TECHNICALS
12.95% 69.47%
8.48%
2.74%
MOJO PROFESSIONAL 7
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
SHAREHOLDING
20%
0%
Mar 19 Jun 19 Sep 19 Dec 19 Mar 20 Jun 20
FIIs
19.49%
Other
0 .0 3%
Raising FIIs Confidence
FIIs have increased holdings this quarter and now hold 19.49% of the
Insura nce
No n Institutio n
Co mp a nies
25.97% company
5.63%
Mutua l Fund s
13.42% Other DIIs
0 .79%
Pro mo ters
34.69%
FII
30% 27.80 %
26.61% 26.0 4%
0%
Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
MOJO PROFESSIONAL 8
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
RETURNS
UP -100%
D -17
F e -17
Ap 2 0
J u -2 0
Ju 20
S e -2 0
20
Ap 18
J u -18
J u 18
S e -18
N 18
J a -18
M 19
M -19
J u 19
Au -19
O -19
D -19
F e -19
b-
n-
p-
n-
b-
n-
p-
ct
ct
ec
l
r
ar
ay
ec
l
r
o
O
Tata Cons umer Products Ltd BSE 500
1st
Quartile
1st
Quartile
4th
Quartile
Stock has been in the 1st quartile in 2019
and in the YTD period
MOJO PROFESSIONAL 9
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
FACTORS
NOT WORKING
FOR THE COMPANY
MOJO PROFESSIONAL 10
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
GROWTH
of 4.0% CAGR
4.0% Company has experienced an
7500Cr
7,754
6,70 2 6,748 6,913
7,346
CAGR
12.0% Operating Profit has seen a high
1,10 9
727
period 628
678 662
586
500Cr
0Cr
Jun 2015 Jun 2016 Jun 2017 Jun 2018 Jun 2019 Jun 2020
24.2%
789
Net Profit has seen a high growth of
750Cr
82.64% over previous period
CAGR
518
500Cr 432
40 7
350
267
250Cr
0Cr
Jun 2015 Jun 2016 Jun 2017 Jun 2018 Jun 2019 Jun 2020
MOJO PROFESSIONAL 11
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
VALUATION
G o o d ricke G ro up
valuation
TaTa
tata
CoCo
nsumer
ffee
Very 8 3.6
Expensive
Fundamental
Valuation
4 2.4
as compared to its
past valuations 0
Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 O c t-2020
1.2
MOJO PROFESSIONAL 12
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
RESULT
ANALYSIS
MOJO PROFESSIONAL 13
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
QUARTERLY VARIANCE
Minority Interest 18 -46 -139.1% -16 -210% Fall in previous quarter and same
quarter last year
Other related items 0 0 0% 0 0%
Consolidated Net Profit 328 -76 -528.2% 125 161.4%
Margins
Jun'20 Mar'20 Dec'19 Sep'19 Jun'19 Avg. (4 Comments
Qtrs)
OPM 17.8% 12.8% 12.8% 12.8% 14.0% 13.1% Higher than average (4 Qtrs) – Promising
GPM 20.7% 2.0% 13.1% 13.0% 14.2% 10.6% Higher than average (4 Qtrs) – Promising
NPM 14.3% -2.1% 7.6% 7.8% 7.9% 5.3% Higher than average (4 Qtrs) – Promising
MOJO PROFESSIONAL 14
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
ANNUAL RESULT
Net Sales-YoY Growth in year ended Mar 2020 is 32.90% vs Consolidated Net Profit-YoY Growth in year ended Mar 2020
6.40% in Mar 2019 is 12.63% vs -17.63% in Mar 2019
15000 1000
5000 0
-5.52
0 -500
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
Operating Profit (PBDIT) excl Other Income-YoY Growth in Operating Profit Margin (Excl OI)-YoY Growth in year ended
year ended Mar 2020 is 64.41% vs -6.32% in Mar 2019 Mar 2020 has improved from Mar 2019
2000 20
0 0
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
Figures in Rs Crore
MOJO PROFESSIONAL 15
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
77.02%
Mar'20 Mar'19 Change%
Borrowings 1,977.15 1,116.90 77.02%
Increase
Other Long Term Liabilities 322.75 7.61 4,141.13%
Fixed Assets 11,400.10 5,275.01 116.12%
Investments 539.34 656.10 -17.80%
in Borrowings in Current Assets 5,682.06 4,547.97 24.94%
quarter ended Mar
Figures in Rs Cr
2020 vs in Mar 2019
Other Long Term Liabilities: YoY Growth in year ended Mar 2020 is 4,141.13% vs 19.47% in Mar 2019
Fixed Assets: YoY Growth in year ended Mar 2020 is 116.12% vs 8.15% in Mar 2019
Investments: YoY Growth in year ended Mar 2020 is -17.80% vs 2.02% in Mar 2019
Current Assets: YoY Growth in year ended Mar 2020 is 24.94% vs 0.29% in Mar 2019
1500
1,0 82.23
1000
741.20
500 355.58
20 9.87
115.98
0
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
MOJO PROFESSIONAL 16
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
PEER COMPARISION
PEER COMPARISON
Tata Consumer CCL Products Tata Coffee Andrew Yule & Goodricke
(India) Group
Size
Market Cap (Cr.) 44,059 3,352 1,938 612 594
Annual Sales (Cr.) 9,446 1,155 2,087 272 764
Annual Net Profit (Cr.) 790 170 93 -24 27
Growth Factors
Net Sales Growth 1 year 28.6% 9% 12.9% -13.6% -1.3%
Operating Profit Growth 1 year 67.4% 4.6% 40.2% -79.8% 33.8%
Net Profit Growth 1 year 76.9% 13.1% 59% -280.4% 226.6%
Net Sales Growth 5 year 4% 4.6% 4.6% -6.5% 5.1%
Operating Profit Growth 5 year 12% 8% 0.2% -243.9% 6.7%
Net Profit Growth 5 year 24.2% 10.3% -2.9% -219% 12%
Capital Structure Factors
EBIT to Interest 14.6 12.7 4.3 -4.2 2.3
Debt to EBITDA 1.3 1.4 3.9 -4.1 2.7
Net Debt to Equity -0.1 0.4 0.8 0 0.2
Sales to Capital Employed 0.7 0.9 0.9 0.8 2.3
MOJO PROFESSIONAL 17
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
COMPANY BACKGROUND
COMPANY BACKGROUND
Board of Directors
N Chandrasekaran Chairman
Company Coordinates
MOJO PROFESSIONAL 18
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
1
STOCK SCORE, Buy/Hold/Sell calls on ALL listed
companies
With a success rate of over 82% get Buy/Sell/Hold calls on all 4000 listed stocks with detailed
2
rationale and research reports
3
MOJO STOCKS, Top 1% stocks
Invest in your choice of 3 model portfolios, with an impeccable track record. We will create it and track
it for you. All you have to do is decide the amount you want to invest, choose your risk profile and
start
4
PORTFOLIO SERVICES, active advice on your portfolio
Upload your portfolio in seconds from any broker and this unique feature helps you to weed out
underperforming companies and invest in better quality companies. We track & advise you on your
portfolio, 24/7
5
STOCK OF THE MONTH, the best stock to invest each month
Every month – If you want to buy the best 1 stock to buy, which will it be? Every 10th of the month,
you will receive a handpicked stock from our CIO-Sunil Damania.
6
SCREENERS, make your own stock selection model
Want to select companies based on your favorite parameters? Our 2 powerful screeners will help you
to do the same across hundreds of pre chosen parameters you can pick from. Make your own formula
7
VERDICT, real time research reports on all listed companies
Real Time research service across all companies. The detailed research report changes every minute,
taking into account of all the things that affect a stock. Research your stock and also get alternatives to
betters stock in the same Industry/Market Cap.
8
SWITCHER How to Switch to better stocks
Real Time research service across all companies. The detailed research report changes every minute,
taking into account of all the things that affect a stock. Research your stock and also get alternatives to
betters stock in the same Industry/Market Cap.
MOJO PROFESSIONAL 19
Tata Consumer BUY | Report as on 20 October 2020 at 09:45 PM
DISCLAIMER
DISCLAIMERS
Mojo Markets Private Limited (“the Company”), which owns marketsmojo.com (“the website”) is engaged in the
business of operating the website.
This research report (“Report”) is for the personal information of the authorized recipients and is not for public
distribution and should not be reproduced or redistributed to any other person or in any form without the
Company’s prior permission. The information provided in the Report is from publicly available data, which we
believe, are reliable. While reasonable endeavors have been made to present reliable data in the Report so far as it
relates to both current as well as historical information, the Company does not guarantee the accuracy or
completeness of the data in the Report. Accordingly, neither the Company nor its shareholders, directors, officers,
employees, advertisers, content providers and licensors are responsible either jointly or severally for any loss or
damage that may arise to any person from any inadvertent error in the information contained, views and opinions
expressed in the research reports.
Investment in securities is subject to market risks. Past performance should not be construed as a guarantee for
future returns and no representation or warranty, express or implied, is made regarding future performance.
Investments in equity and equity related securities involve a high degree of risks and the users should be clearly
aware that prices of securities as well as the income derived from these securities can fall as well as rise.
The Report also includes the analysis and views of our research team. The Report is purely for information
purposes and should not be construed as an investment recommendation or advice or an offer or solicitation of an
offer to buy or sell any securities.
The opinions expressed in the Report are those as on the date of the Report and are liable to change from time to
time without notice. The Company or any persons connected with it do not accept any liability arising from the use
of this Report.
Investors should not solely rely on the information contained in this Report and must make investment decisions
based on their own investment objectives, judgment, risk profile and financial position. The recipients of this
Report should take professional advice before acting on this information.
This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or
resident of or located in any locality, state, country or other jurisdiction, where such distribution, publication,
availability or use would be contrary to local law, regulation or which would subject the Company and its affiliates
to any registration or licensing requirement within such jurisdiction. The securities described herein may or may
not be eligible for sale in all jurisdictions or to all category of investors.
The Company is also a SEBI registered Investment Advisor (“IA”). The Company and its associates do not own any
securities of the subject company/ies mentioned in the report as on the date of this research report.
The Research team engaged in the preparation of this Report and/or their relatives collectively did not own more
than 1% of the equity in the subject company/ies mentioned in this Report (unless otherwise mentioned in such
Report) nor did they have any other material conflict of interest on the date of this Report.
None of the members of the research team engaged in preparation of this Report (unless otherwise mentioned in
such Report) have served as an officer, director or employee of the subject company in the past twelve months.
No disciplinary action has been taken on the Company by any regulatory authority which can impact the Equity
Research Analysis.
We hereby expressly disclaim any implied warranties imputed by the laws of any jurisdiction other than Mumbai.
We consider ourselves and intend to be subject to the jurisdiction only of the courts of the Mumbai in India and we
shall be governed only by the laws as applicable in India. Even though the site has global access, we are not
governed by any laws of any jurisdiction other than India.
MOJO PROFESSIONAL 20