Date post: | 08-Apr-2018 |
Category: |
Documents |
Upload: | itsvineeth |
View: | 219 times |
Download: | 0 times |
of 44
8/7/2019 Prowess__beverages
1/44
Beverage
Non-Alcoholic Beverages Alcoholic Beverages
Non-carbonated Carbonated Fruit Based Grain
Fruit Juices,Coffee,Tea,PackagedWater
Colas,Soda,Tonic Water
Wine,Brandy
Beer,Whisky
A beverage is a drink specifically prepared for humanconsumption. Beverages almost always largely consist ofwater. Drinks often consumed include: Water (both flat or
carbonated),Juice based drinks, Soft drinks, Sports andEnergy drinks,Alcoholic beverages like beer or spirits,Coffee, tea ,Dairy products like milk. Commonly, drinksare filled into containers, like glass or plastic bottles, steelor aluminum cans as well as cardboard supportedpackages, like the "TetraPak" or others. Filling of beverages can be donecold, hot, ambient and cold-aseptic filling to mention the latest trend ofbeverage marketing and technology.The beverage is mainly categorized into two major categories based uponthe alcoholic and nonalcoholic nature of the drink. Non-Alcoholic beveragesare further o two types based upon carbon content. These beverages containFruit juices, Coffee, Tea, Soda, Colas. The Alcoholic beverages are basedupon the fruit content and grain. It may be Wine, Brandy, Whisky or Beer.
Beverage Overview
8/7/2019 Prowess__beverages
2/44
India has a population of more than 1.150 Billions which is just behind
China. According to the estimates, by 2030 India population will be around1.450 Billion and will surpass China to become the World largest in terms ofpopulation. Beverage Industry which is directly related to the population isexpected to maintain a robust growth rate.The price stability throughout theyear has contributed to the increase in domestic liquor sales.
The Indian beverage market offers hot options.According to Dabur, the fruit beverages industry in India now stands at Rs1100 crores (approx. Euro 180 million) and the market has grown at the rateof 30% where Dabur India, through the new launch Real Burrst, is looking atestablishing a market share of 4-5% in next 2-3 years.
Part of the industry of fast moving consumer goods is also the beverageindustry. The total beverage industry in India is being estimated to grow at17% this year, according to experts. "Food and beverages segment has notsuffered despite the slowdown in the economy. FMCG in our stores has donevery well. In fact, we registered 10-15% growth in this segment last year,"said a spokesperson at Spencer's Retail Ltd.
Beverage majors like Coca Cola India, for example, again reported growingsales. Coca-Cola in India reported a solid first quarter 2009 results not only
despite a challenging economic environment, but also with unit case volumeincreasing by 31%. And eight quarters out of the 11 quarters had a doubledigit growth
To foreign observers of the market, these figures might sound unbelievable,as Western markets are saturated and have not seen such figures for longtime. But in India, various positive factors drive the beverage markets. Oneis the rising number of people in the middle class with extra money to spend
Indian Beverage Industry
8/7/2019 Prowess__beverages
3/44
on new beverages. Another factor is the sheer size of the number of peoplein India. Even the rural households, as long as the monsoon is good, getpurchasing power and can participate in consumer markets. Where ever thepurchasing power is still not big enough, companies offer smaller packs forRs. 10 or Rs. 5, especially to be seen in the snack market. Hot summers in
India also help a bit to sell beverages.
The large untapped market potential for store-bought non-alcoholicbeverages, in particular carbonated beverages, juice based drinks andenergy or sports drinks among urban/suburban consumers in India.Approximately 120 billion litres of beverages are consumed by Indians everyyear, but only 5% represent store-bought packaged beverages. The majorityof Indian consumers (75%) still consume non-alcoholic store-boughtbeverages less than once a day, highlighting a large untapped marketopportunity, particularly in the carbonated drinks and juice or juice-basedcategories (estimated to be worth $1.5 Billion and $.25 billion respectively).In order to increase consumption and penetration of such beveragesmanufacturers will have to address the two primary reasons why someIndians abstain entirely, that is, health concerns and undesirable taste.
India is a booming market for the beverage industry as well. It alreadyaccounts for about ten per cent of global beverage consumption today. Thismeans that the country has the third-largest beverage consumption after theUSA and China. But that is not the end of the road. Market analyses indicatethat beverage sales in India will be increasing by more than 60 per cent
between 2008 and 2012. Since India is (still) a country of tea and coffeedrinkers, packaged cold drinks have enormous potential. Packaged water,beer, spirits and carbonated drinks are recording what rates are in somecases high double-digit growth. All in all, annual per capita consumption ofpackaged beverages is supposed to triple from 2.6 litres in 2000 to 8.7 litresin 2012.
Demand for milk and milk-based beverages are also rising. India is theworlds biggest producer and consumer of milk, since milk plays a major rolein the Indian diet. The consumption of milk and milk-based beverages hasincreased by an annual average of 2.7 per cent in the last four years andmost of them (65 per cent) are sold loose / unpackaged. The proportion ofthe market accounted for by packaged milk and dairy products areincreasing, however. In the past four years, for example, demand for milkfilled in pouches has grown by 4.5 per cent annually, while the fi gure formilk in cartons is about 25 per cent. The rising consumption is making itnecessary for appropriate investments to be made by the beverage industry.
8/7/2019 Prowess__beverages
4/44
The sector is highly fragmented and 95 per cent of these producers havesmall or very small operations. Of this, the health beverage industry is
valued at $230 million.
The total soft drink (carbonated beverages and juices) market is estimatedat 284 million crates a year or $1 billion. The market is highly seasonal innature with consumption varying from 25 million crates per month duringpeak season to 15 million during offseason. The market is predominantlyurban with 25 per cent contribution from rural areas. Coca cola and Pepsidominate the Indian soft drinks market. Mineral water market in India is a65 million crates ($50 million) industry. On an average, the monthlyconsumption is estimated at 4.9 million crates, which increases to 5.2 millionduring peak season.
Share of Volume by Beverage Category of India
8/7/2019 Prowess__beverages
5/44
INDIAN BEVERAGE MARKETSHARE OF VOLUME BY CATEGORY
Segment 2002 2003 2004 2005 2006 2007Milk 10.3% 10.4% 10.5% 10.6% 10.8% 11.1%
Tea 6.3% 6.4% 6.5% 6.6% 6.4% 6.5%
BottledWater
0.2% 0.2% 0.3% 0.4% 0.4% 0.4%
Coffee 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%
DistilledSpirits
0.1% 0.1% 0.1% 0.1% 0.1% 0.2%
CarbonatedSoft Drinks
0.2% 0.2% 0.2% 0.1% 0.2% 0.2%
Beer 0.1% 0.1% 0.1% 0.1% 0.1% 0.1%FruitBeverages
0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Wine -- 0.0% 0.0% 0.0% 0.0% 0.0%
Subtotal 17.3% 17.6% 17.8% 18.1% 18.2% 18.7%
All Others* 82.7% 82.4% 82.2% 81.9% 81.8% 81.3%
TOTAL 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
Source: Beverage Marketing Corporation
PER CAPITA CONSUMPTION IN INDIA
Key Figures on Indian Beverage Indust
8/7/2019 Prowess__beverages
6/44
Indian Beverage Market CAGR[2007-2010]:21% India ranked 3rd in largest beverage consumption after the USA and
China Total Indian Beverage Consumption every year:120 billion liters Fruit Beverages Market size: Rs 1100 crores (approx. Euro 180 million) Fruit Beverage market growth rate: 30% Majority of Indian consumers:75% consume Non-alcoholic beverages
and 25% Alcoholic Beverages Carbonated Drinks Market size: $1.5 Billion Juice or juice-based Drinks Market size: $.25 billion Health beverage industry is valued at $230 million Indian Beverage Industry is 10% of Global beverage consumption
today. Milk-based beverages consumption has increased by an annualaverage of 2.7 per cent in the last four years
Total packaged coffee market size: 19,600 tonnes or $87 million. The Indian soft drink market is worth Rs. 21,600 million a year with a
growth of around 7%. The total soft drink (carbonated beverages and juices) market is
estimated at 284 million crates a year or $1 billion. Peak season soft drink consumption : 25 million Off-season soft drink consumption: 15 million The market is predominantly urban with 25 per cent contribution from
rural areas. Coca cola and Pepsi dominate the Indian soft drinks market. Indian Mineral water market size : 50 million industry.
8/7/2019 Prowess__beverages
7/44
8/7/2019 Prowess__beverages
8/44
The global health and wellness trends in the beverage sector are beginningto notice an increasing level of activity in India.
Economic drivers: With strong economic drivers of consumer
spending, India is a very different market from that of the 1980s or1990s.With a GDP of USD800 billion and a GDP growth rate in 2005-06of over 8 percent, India is now the third largest economy in Asia. Andthis has not been the result of some freak surge in growth. AverageGDP growth of the last 10 years has been 6.5 percent per annum. Andmost significantly, the stepping up of GDP growth is driven primarilyby domestic demand rather than exports.
Demographic drivers: Macro economic factors tell only one part ofthe story. There are compelling demographic trends in the country thatpromise new and sustained opportunities for beverage product
suppliers who can read right the signals.
The country boasts an expanding middle class that is currently 350 millionstrong (a population larger than the total population of the United States orthe European Union). Increased urbanization and rising disposable incomesare creating new and large target markets for beverage products that gobeyond commodity status and command higher prices. The rapid growth inthe retail sector (over 20 percent per annum) is just one confirmation of theincreasing buying power of this middle class.
There is today a growing health and wellness consciousness amongconsumers and an increasing importance given to fitness and healthylifestyle choices. Changing work and lifestyle habits leave less time for homecooking and therefore spur demand for convenience and complete nutritionfrom meal replacements. There is a greater inclination to self-care ratherthan medicate, a greater awareness of the functional benefits of healthbeverages and a greater willingness to pay a premium for such beverages.
With these strong drivers of growth, it is not surprising that the beverageindustry in India has begun to respond with products that are marketedclearly on a health and wellness platform.
However, to set the record straight, health and wellness is not a wholly newplatform for the Indian market. India has, for decades, had a thriving health
Beverages for Health and Wellness in the Indian Market
The beverage industrys response towards Health and Wellness
8/7/2019 Prowess__beverages
9/44
food drinks market. Market leader, GlaxoSmithKline ConsumerHealthcare (GSKCH), has had iconic brands Horlicks, Boost, Viva and
Maltova create 'top-of-the-mind' recall across generations of Indians. Othersuppliers, Cadbury (with Bournvita), Nestle (with Milo), Heinz (withComplan) and Gujarat Co-operative Milk Marketing Federation (GCMMF)(with Nutramul and now Amul Shakti) also enjoy a loyal following. In thenon-carbonated beverages sector, Parle Agro's Frooti remains the largestbrand in the fruit drink segment, while Dabur's Real Fruit Juice leads thejuice segment.
The fact is that there has all along been a strong multinational presence inbeverage market and more recently this has been witnessing the emergenceof Indian multinationals across this sector.
However, much of the marketing for health food drinks in the past has beengeneral health and energy positioning, rather than the focus on specificbenefits or ingredients that is characteristic of most mature health foodmarkets. This is now changing and the specific initiatives of some companiesare going a long way to creating a truly dynamic health and wellnessbeverage sector in India.
Global market leader in Probiotic fermented milk drinks, Yakult, hasteamed up with Danone to start manufacturing its probiotic fermented milkdrink in India from 2007. Calcium-fortified beverages are a rapidly growing
market.
Some examples of brands that have introduced calcium-fortified productsare Amul Shakti, Coca-Cola Indias Mazza, and malted drinks such asHorlicks (GSKCH), Milo (Nestle), Complan (Heinz), Anlene (BritanniaNew Zealand Foods) and Protinex (EAC Nutrition). GCMMF launched sportsdrink 'Stamina' in early 2006. Red Bull was launched in India in 2003.
Carbonated beverage giants Coke and Pepsi have also planned to widen theirproduct portfolio with health-based beverages (non-carbonated). PepsisGatorade is already on the market. And in what must be among the mostsignificant recent commercialization efforts of a traditional Indian drink,Amul Masti Spiced Buttermilk was launched (in a 200 ml tetra pack),marketed on the platform of being free of colour, preservatives, acids andsucrose sugar.
8/7/2019 Prowess__beverages
10/44
Social Issues
For the alcohol industry the social concerns are numerous, ranging fromassociated disease as well as health and safety impacts from high levels ofalcohol consumption, to under-age drinking, and in developing countrycontexts the portion of spending on alcohol versus basic needs. Domestic
violence and an exacerbation of poverty have made alcohol abuse the singlemost important problem for women in India. The report points out that asprosperity levels increase across Asia, we can expect to see increasing levelsof alcohol consumption. This presents both an opportunity for listedcompanies in Asia, but given the potential negative social impacts, it alsopresents significant challenges.
Indian Beverage Distribution & Marketing Network
Issues Related to Indian Beverage Market
8/7/2019 Prowess__beverages
11/44
Soft drink companies are advised to anticipate government regulations,particularly in relation to their marketing approaches to children. Companiesneed to be innovative in creating healthier soft drink products as in the caseof PepsiCo and Coca Cola focusing on a low sugar, natural sweetner for theirproducts and Vietnamese and Chinese brands tapping into the demand for
alternatives to carbonated soft drinks.
Companies should assess their supply chain risks and put in place codes ofconduct, monitoring and capacity building initiatives to prevent these. Asconsumers become more aware of supply chain issues, good supply chainmanagement can create a competitive advantage.Companies that rely on agricultural supply chains, particularly large numbersof small holding farmers, should look to developing partnerships withgovernment, local NGOs and international agencies to better manage socialrisks.
Governance IssuesA typical challenge in the Indian beverage sectors fight against corruption isthe complex interrelationship between politics and the private sector. Stronggovernance is clearly vital for companies to ensure the integrity of theirorganizations, relationships with consumers and government authorities toavoid corrupt business practices.Companies should look to providing more transparency and accountability interms of the selection of board members, remuneration, links betweenremuneration and performance, diversity of the board and decision makingprocesses. Alcohol companies should ensure a high level of transparency in
terms of the financial support provided for industry groups that in turn lobbynational governments for changes in alcohol policiesCompanies should put in place initiatives and get involved in collective actionto raise corporate integrity, especially in relation to corruption and bribery.
Environmental IssuesCompanies need to first assess to what extent they and their suppliers
depend on water and the associated risks. This should be done inconsultation with key stakeholders.
Companies should measure their water footprint and look to how they canbest manage water resources through enhanced processes andinfrastructure. Companies should implement rigorous water testing andmonitoring systems and install treating equipment. Water pollution andtreatment is already a focus of Asian listed companies and with the growingemphasis on regulation and enforcement this looks set to increase.Companies need to realize that global commitments to improve waterefficiency can only be implemented locally, requiring versatility and local
8/7/2019 Prowess__beverages
12/44
management support. Companies should disclose water performance and theinitiatives that they are putting in place. Companies need to assess their
contribution to climate change, put in place measures to reduce emissionsand waste and report on progress.
Non-alcoholic beverages are broadly classified ascarbonated drinks, non-carbonated drinks and hotbeverages. India n on-alcoholic drinks market to growat 15% CAGR. The fruit juices and fruit-based drinksmarket is close to Rs 5,000 crore ($1.13 billion),growing at 35-40 per cent annually. The carbonated
drinks market is close to Rs 6,000 crore ($1.36 billion) with growth at 10-12per cent.
India has witnessed radical shift in consumption of non-alcoholic drinks overthe recent past. Fast expanding middle class population that is currentlyaround 350 million, increased urbanisation and rising disposable income aresome of the major reasons contributing to this change.Indian non-alcoholic drinks market was estimated at around Rs 216 billion in2008 and is forecast to grow at a CAGR of around 15% during 2009-2012.
Growing health consciousness among Indias young population has brought
about a revolution in the Indian non-alcoholic drinks market. It has beenseen that cola sales have fallen dramatically due to rising health concernsand this seems to have benefited the countrys non-carbonated drinksmarket such as energy drinks and juices, the company said.
According to the segment level analysis, the highest growth will be seen inthe fruit/vegetable juice market which is forecast to grow at a CAGR ofaround 30% in value terms during 2009-2012. It will be closely followed bythe energy drinks segment at a CAGR of around 29% during the sameperiod. There is a greater awareness of the functional benefits of health
beverages and a greater willingness to pay a premium for such beverages.With these strong drivers of growth, it is not surprising that the beverageindustry in India has begun responding with products that are marketedclearly on a health and wellness platform.
In India, the Coca-Cola and Pepsi soft drink brands suffered a setback inAugust of last year due to a product contamination scare. Both have cut
Indian Non-Alcoholic Beverage Market
8/7/2019 Prowess__beverages
13/44
profit margins to the bone in order to fend off competition from low-pricedlocal fruit drinks.
Indian consumers are accustomed to drinking a variety of locally-produced
soft drinks that are sold in small stands throughout the country. Rural India
is still a highly price-sensitive marketplace, so the major soft drinkcompanies are forced to cut profit margins in order to compete there.
India's purchasing power parity per capita of US$2,850 is representative of a
nation in which the average consumer has insufficient income to engage in
discretionary spending. Nevertheless, during the hot season, spur-of-the-
moment beverage sales are commonplace. In order to position themselves
for sales growth, the major soft drink companies priced a 200-milliliter bottle
at the equivalent of 11 U.S. cents. Although that price is not sustainable
beyond the short term, management hopes that it will be enough to wrest
market share away from local products and substantially increase salesvolume in 2004.
Beverage companies cannot afford to ignore India's rural consumers if they
wish to expand market share. According to data release by the PRB, only 28
percent of India's population lived in urban areas in 2003. On average, rural
consumers have a lower income level than their urban counterparts and
demand lower-cost beverage options.
In order to remain cost competitive, soft drink companies have to contain
the transportation costs involved in expanding their distribution network into
widespread towns and villages. Faced with high fuel and vehicle costs,
companies are turning to less expensive means oftransportation including
ox carts and rickshaws.
Another challenge facing the major soft drink companies is regaining
consumer confidence in the aftermath of a well- publicized scandal over the
presence of pesticides in some soft-drink products. A major publicity
campaign aimed at regaining consumer confidence seems to be working, but
bottlers need to avoid any more issues that would throw product safety into
doubt.
Recovering and maintaining an image of quality will be a key weapon in thestruggle to take market share away from locally produced fruit beverages.Indian consumers are ready to opt for soft drinks, but not at a premiumprice.
http://www.entrepreneur.com/tradejournals/article/117673018.html#%23http://www.entrepreneur.com/tradejournals/article/117673018.html#%23http://www.entrepreneur.com/tradejournals/article/117673018.html#%23http://www.entrepreneur.com/tradejournals/article/117673018.html#%23http://www.entrepreneur.com/tradejournals/article/117673018.html#%23http://www.entrepreneur.com/tradejournals/article/117673018.html#%23http://www.entrepreneur.com/tradejournals/article/117673018.html#%23http://www.entrepreneur.com/tradejournals/article/117673018.html#%23http://www.entrepreneur.com/tradejournals/article/117673018.html#%23http://www.entrepreneur.com/tradejournals/article/117673018.html#%238/7/2019 Prowess__beverages
14/44
India soft Drink markets provide the latest retail
sales data, allowing you to identify the sectorsdriving growth. ISD identifies the leading companies, the leading different
types of brands and offers strategic analysis of key factors influencing the
market - be they new product developments, packaging, Innovations,
economic / lifestyle influences, distribution or pricing issues. India Soft
Drinks can access in online strategic market analysis and an interactive
statistical database of volume and value market sizes including on-trade and
off-trade, company and brand shares, distribution and pricing data.
India soft drinks industry continued on its path to recovery from the low
growth seen between 2005 and 2006, with higher volume growth in 2008
than that seen in 2007. The mature sectors of bottled water and
fruit/vegetable juice and carbonates saw a dynamic year, with companies
refreshing their products brand image and packaging to attract to the new
consumers. showing product categories, such as energy drinks and
reconstituted 100% juice, saw high and double-digit growth rates, as
companies increased their products penetration in India. Off-trade volume
growth was slightly higher than on-trade volume growth, its convenient on-
the-go packaging, company sponsored chillers in kiranas and attractive
supermarket displays fueled off-trade sales across the hole marketing
shares.
Multinationals Companies are Coca-Cola India and Pepsi Co India
Holdings saw their off-trade value shares of soft drinks in India decline over
the review in period, as other national and regional players updated their
brand portfolios and increased the volume and demand of their brands in
India. The bottled water players, such as Parle Bisleri and Dhariwal
Industries, were particularly successful in expanding their consumer base
through a concerted effort to increase their manufacturing capacity and
move to newer regions within India.The Dabur India and Parle Agro
benefited from their first mover advantage in being present in high-growth
emerging product categories, such as 100% juice and other non-cola
carbonates from all companies in India.
Indian Soft Drink Market
8/7/2019 Prowess__beverages
15/44
Market size for FY00 was around 270 m.n cases (6480mn bottles). The
market witnessed 5- 6% growth in the early90s. Presently the market
growth has growth rate of 7- 8% per Annam compared to 22% growth rate
in the previous year. The market size for FY01 was 7000 mn bottles. India
soft drink market is developing more than every year.
All market preference is highly regional based. different flavors of soft drink
companies marketing succeed in various cities, While cola drinks have main
markets in metro cities and northern states of UP, Punjab, Haryana etc.
Orange flavored drinks are popular in southern states. Sodas too are sold
largely in southern states besides sale through bars. Western markets have
preference towards mango flavored drinks. Diet coke presently constitutes
just 0.7% of the total carbonated beverage market.
Soft Drinks Available in:
All Soft drinks are available in glass bottles, aluminum cans and PET bottles
for home consumption. Fountains also dispense them in disposable
containers Non-alcoholic soft drink beverage market can be divided into fruit
drinks and soft drinks. Soft drinks can be further divided into carbonated and
non-carbonated drinks. Cola, lemon and oranges are carbonated drinks while
mango drinks come under non carbonated category and different tastes and
flavors available.
India soft drinks Market Segmnetation:
Segmented on the basis of types of products into cola products and non-
cola products. Cola products account for nearly 61-62% of the total soft
drinks market. The brands that fall in this category are Pepsi, Coca- Cola,
Thumps Up, diet coke, Diet Pepsi etc. Non-cola segment which constitutes
36% can be divided into 4 categories based on the types of flavors available,
namely: Orange, Cloudy Lime, Clear Lime and Mango. different flavored
drinks are named in different names in all categories.
India Alcoholic Drinks Market expected to grow over 9% CAGR during 2009-2013.India represents one of the fastest growing alcoholic drinks markets inthe world on account of rise in disposable income and greater acceptance ofalcoholic drinks as a life style product especially by countrys middle classconsumers.
8/7/2019 Prowess__beverages
16/44
In addition, one of the lowest per capita alcohol consumption rate coupledwith enormous consumer base is all set to drive the market which will securean exponential growth curve of over 9% CAGR (in volume terms) by 2013.
Company Overview
Established in 1886, Coca-Cola is the worlds most ubiquitous brand. Thecompany and its subsidiaries are present in over 200 countries employingover 49,000 individuals and generating revenues to the tune of US$ 21billion. The Coca-Cola Company markets four of the worlds top-five softdrink brands; its beverage products encompass nearly 400 brands, including
non-carbonated beverages such as waters, juices, sports drinks, teas andcoffees. The companys net income registered a CAGR of 7.2 per cent over a10-year period. Till date, Coca-Cola has invested over US$ 1 billion in Indiaand employs over 5,000 people. The Coca- Cola system in India comprises25 wholly owned Bottling operations and another 35 franchisee-ownedbottling operations. A network of 27 contract-packers also manufactures arange of products for the company.
Latest Update Coca-Cola net revenue up 5%,July 2010
India sales jump 22%,July 2010 Net revenue of $8.26 billion July,2010
Business in IndiaCoca-Cola is a leading player in the Indian beverage market with a 60 per
cent share in the carbonated soft drinks segment, 36 per cent share in fruitdrinks segment and 33 per cent share in the packaged water segment.
The Leading Beverage Companies And Their Competitive Brands
Coca Cola Company
8/7/2019 Prowess__beverages
17/44
0
10
20
30
40
50
60
Share%
Carbonated
Soft drinks
Fruit Drinks Packaged
Drinking
Water
Drinks Segment
Coca Cola Business In India
S
Factors for successCoca-Cola has succeeded in spite of an extremely price-sensitive consumerwith entrenched beverage consumption habits tea, nimbu-paani(lemonade) and a fragmented and geographically dispersed retail market,and a high tax environment.
Diverse product portfolioIn keeping with its goal of emerging as the single largest entity in thebeverage market, Coca-Cola has a presence in multiple segments.
Carbonated soft drinks (Coke, Diet Coke, Fanta, Thums Up, Spriteand Limca) Fruit juice based drinks (Maaza) Powdered soft drinks (Sunfill) Coffee and tea (Georgia) Bottled water (Kinley) and Bottled soda (Kinley Soda)
The company leverages this comprehensive portfolio, which includes a mix ofits global brands as well as the locally acquired brands like Thums Up,Limca and Maaza
It sells these beverages in multiple volumes of 200 ml, 300ml, 500ml,1.5 l bottles, tetra packs as well as through vendors (fountain machines) Explores new markets with the introduction of new drinks (Georgia,coffee and tea segment) and flavours (Vanilla Coke)
8/7/2019 Prowess__beverages
18/44
Availabilty:
BrandsCoca ColaThe worlds favorite drink. The worlds most valuable brand. Themost recognizable word across the world after OK. Coca Cola hasa truly remarkable heritage from a humble beginning in 1886,it isnow the flagship brand of the largest manufacturer, marketer and distributorof non- alcoholic beverages in the world.
Thumps upIt is a leading sparkling soft drink and most trusted brand in India.Originally introduced in 1977, Thums up was acquired by the CocaCola Company in 1993.This brand known for its strong, fizzy tasteand its confident, mature and uniquely masculine attitude.
SPRITESprite is global leader in the lemon line category, is the largestparkling beverage brand in India. Launched in 1999,Sprite with itscut thru perspective has managed to be a true teen icon.
FANTAFanta has entered in Indian market in the year 1993.Fanta stands for itsvibrant color,tempting taste and tingling bubbles.
LIMCABorn in 1971,Limca has remained unchallenged as the No. 1 sparkilingDrink in the cloudy lemon segment.The main point in the brand is theFreshness.
PULPY ORANGEThe company developed a process that eliminated 80 % of the water inorange juice.forming a frozen concentrate that when reconsititutedcreated orange juice.
GLASS PET CAN FOUNTAIN200ml,300ml 500ml,600ml,1250ml,1500ml,2000ml,2250ml 330ml Various
sizes
8/7/2019 Prowess__beverages
19/44
MAAZAMango.It is a fruit associated with good times like no other.Apy called theking o fruits.
KINLEYKinley water understands the importance and value of the life givingfore.Kinley water comes with the assurance of safety from the Coca-ColaCompany. Coca-Cola introduced Kinley with reverse osmosis along withlatest technology.Available in 500ml,100ml in PET.
Hindustan Coca-Cola Mktg. Co. Pvt. Ltd. Mar 2003 Mar 2004
Rs. Crore (Non-Annualised) 12 mths 12 mths
-
Total income 703.89 712.37
Sales 700.73 709.16
Income from financial services 0 0
Total expenses 793.44 836.09
Raw material expenses 0 0
Power, fuel & water charges 1.31 1.21Compensation to employees 23.1 25.01
Indirect taxes 76.45 68.89
Selling & distribution expenses 50.62 61.3
Other operational exp. of indl. enterprises 0.19 0.46
Other oper. exp. of non-fin. service enterprises 0 0
PBDITA -86.89 -126.34
PBDTA -86.89 -126.34
PBT -87.38 -127.07
PAT -87.38 -127.07
Net worth -192.54 -319.61
Paid up equity capital (net of forfeited capital) 0.01 0.01
Reserves & surplus -192.55 -319.62
Total borrowings 0 0.51
Current liabilities & provisions 351.88 506.92
Total assets 159.34 187.82
Gross fixed assets 2.99 3.37
Net fixed assets 2.42 2.07
Financial Report
8/7/2019 Prowess__beverages
20/44
Investments 0 0
Current assets 156.92 185.75
Loans & advances 0 0
Growth (%)
Total income 1.20473369
Total expenses 5.37532769PBDITA Error
PAT Error
Net worth Error
Total assets 17.8737291
Profitability ratios (%)
PBDITA Net of P&E/Total income net of P&E -12.3428377 -17.7351657
PAT Net of P&E/Total income net of P&E -12.4124508 -17.8376406
PAT Net of P&E/Avg. net worth 0 0
PAT/Avg. net worth 0 0
PAT Net of P&E/Avg. total assets -73.2054384
PAT/Avg. total assets -73.2054384
Liquidity ratios (times)
Current ratio 0.55771965 0.4283112
Debt to equity ratio 0 0
Interest cover Error Error
Debtors (days) 30.2356661
Creditors (days) 163.834963 222.51095
Efficiency ratios (times)
Total income / Avg. total assets 4.10398663
Total income / Compensation to employees 30.4714286 28.4834066
Product details
Hindustan Coca-Cola Mktg. Co. Pvt. Ltd.Product/smanufactured/traded
Capacity
Production qty
Purchase qty
Purchasevalue
Openingstocks qty
Closingstocks qty
Salesqty
Salesvalue
/Units /Units /Units Rs.Crore
/Units /Units /Units Rs. Crore
Mar
2009
(12
mths)
Soft Drinks InRgb'S
0 0 330305 3.66 56421 0 384672 5.98
Cases Cases Cases
Cases
Soft Drinks(Pet)
0 0 154639 5.31 37650 0 189336 8.17
Cases Cases Cases
Cases
Others 0 0 0 1.19 0 0 0 16.15
Soft Drink In 0 0 14107 0.55 7352 0 21345 1.05
8/7/2019 Prowess__beverages
21/44
Can Cases Cases Cases Case
sCases
Company Overview
PepsiCo entered India in 1989 and has grown to become one of the countrysleading food and beverage companies.One of the largest multinationalinvestors in the country, PepsiCo has established a business which aims toserve the long term dynamic needs of consumers in India. PepsiCo nourishesconsumers with a range of products from treats to healthy eats that deliverjoy as well as nutrition and always, good taste.
PepsiCo Indias expansive portfolio includes iconic refreshment beveragesPepsi, 7 UP, Mirinda and Mountain Dew, in addition to low calorie optionssuch as Diet Pepsi, hydrating and nutritional beverages such as Aquafina
drinking water, isotonic sports drinks - Gatorade, Tropicana 100% fruitjuices, and juice based drinks Tropicana Nectars, Tropicana Twister andSlice, non-carbonated beverage and a new innovation Nimbooz by 7Up. Localbrands Lehar Evervess Soda, Dukes Lemonade and Mangola add to thediverse range of brands.
The group has built an expansive beverage and foods business. To supportits operations, PepsiCo has 36 bottling plants in India, of which 13 arecompany owned and 23 are franchisee owned. In addition to this, PepsiCosFrito Lay foods division has 3 state-of-the-art plants. PepsiCos business isbased on its sustainability vision of making tomorrow better than today.
PepsiCos commitment to living by this vision every day is visible in itscontribution to the country, consumers and farmers.
Brands
Foods
PepsiCO India
8/7/2019 Prowess__beverages
22/44
PepsiCos food division, Frito-Lay, is the leader in the branded salty snackmarket and all Frito Lay products are free of trans-fat and MSG. Itmanufactures Lays Potato Chips, Cheetos extruded snacks, Uncle Chippsand traditional snacks under the Kurkure and Lehar brands. The companyshigh fibre breakfast cereal, Quaker Oats, and low fat and roasted snack
options enhance the healthful choices available to consumers. Frito Layscore products, Lays, Kurkure, Uncle Chipps and Cheetos are cooked in RiceBran Oil to significantly reduce saturated fats and all of its products containvoluntary nutritional labeling on their packets.
Beverages
PepsiCo Indias expansive portfolio includes iconicrefreshment beverages Pepsi, 7 UP, Nimbooz, Mirinda
and Mountain Dew, in addition to low calorie optionssuch as Diet Pepsi, hydrating and nutritional beveragessuch as Aquafina drinking water, isotonic sports drinks -Gatorade, Tropicana100% fruit juices, and juice baseddrinks Tropicana Nectars, Tropicana Twister and Slice.Local brands Lehar Evervess Soda, Dukes Lemonade and Mangola add tothe diverse range of brands.
PEPSI
Pepsi is a hundred year old brand loved by over 200million people worldwide. The largest single selling softdrink brand in India is the ubiquitous'socialiser'at everyoccasion. Youngistaan loves it. 200 million peopleworldwide love it. But what has made Pepsi the singlelargest selling soft drink brand in India is actually a formula concocted acentury ago in a far away continent
8/7/2019 Prowess__beverages
23/44
7UP
7UP, the refreshing clear drink with natural lemon and limeflavour was created in 1929. 7UP was launched in Indiain 1990 and its international mascot Fido Dido was used
for advertising in 1992 to position the brand as a cooldrink for youngsters.7UPs brand communication is premised onthe products natural lemon flavor , guaranteed to provideuplifting lemon refreshment that raises ones spirits.
Aquafina
In India, Aquafinas journey began with the Bombay launchin 1999 and it was rolled out nationally by the year 2000.On the strength of its brand appeal and distribution,Aquafina has become one of India's leading brands ofbottled water in a relatively short span. Bottled across India
in 19 plants, Aquafina ensures its availability across morethan half a million outlets. To cater to varied consumerneeds and occasions, it is available in various pack sizes like300ml, 500ml, 1 ltr, 2 ltr bottles and in bulk water jars of 25lts.
Gatorade
Gatorade, Worlds No.1 Sports Drink, was indeed born on the fieldof sports! Gatorade was launched in India in 2004 and over theyears, has become an integral part of the kitbags of many topsports people. Top sports stars and professionals have tried andendorsed Gatorade in India including Sachin Tendulkar, IrfanPathan, Md. Kaif, S. Sreesanth Ramji Srinivasan and Javagal Srinath.
Mountain Dew
It is a soft drink that exhilarated like no other because of its daring,high-energy, active, extreme citrus taste. Challenge, a can doattitude, adventure and exhilaration is deeply entrenched in its brandDNA and the brand has always celebrated the bold and adventurousspirit of the youth.
This exhilaration and excitement of Mountain Dew has always been reflectedin the high-adrenaline advertising of the brand that connected it to outdooradventure.
In 2007, the brand was re-launched with a completely new, punchierformulation with communication that aimed at forging a strong emotionalconnect with our audience.
8/7/2019 Prowess__beverages
24/44
Nimbooz
Nimbooz was launched in India this year on the 28th ofFebruary 2009. Latest addition to portfolio of Pepsi Beverages.The product is available in 3 convenient formats, 350ml PET,200ml RGB and 200ml Tetra at magic price points of Rs.15, Rs.10 and Rs. 10 respectively.
Slice
Slice was launched in India in 1993 as a refreshing mango drink andquickly went on to become a leading player in the category.In 2008,Slice was relaunched with a 'winning' product formulation whichmade the consumers fall in love with its taste. With refreshed packgraphics and clutter breaking advertising, Slice has driven strong appealwithin the category.
Tropicana
Tropicana Premium Gold was re-launched as Tropicana 100% in year2008.It continues to select the best in fruit to craft high-qualityjuices, create original products, pioneer innovative processes andexplore new markets for its products. It is devoted towards ahealthful lifestyle by ensuring that the products are naturally
nutritious and provide the daily benefits that one needs.Categoriesin India, Tropicana comes in 2 varieties: 100% Juices (sold asTropicana 100%) and Juice beverages & nectars (sold as Tropicana).
20 oranges= 1L Tropicana 100% Orange juice8 apples= 1L Tropicana 100% Apple juice1.25 Kg grapes= 1L Tropicana 100% Grape juice1.3 Kg Mixed fruits= 1L Tropicana 100% Mixed fruit juice
Mirinda
Mirinda is an international soft drink brand from Spain that waslaunched in India in 1991. In 2008, the brand decided to up the anteon the brand from a being led by physical attribute-taste, to deliver abrand philosophy that resonates with the audience. Now, Mirinda'sbold and vibrant colour, great orangey taste and sparkling bubblesencourages one to be more carefree, spontaneous and playful.
8/7/2019 Prowess__beverages
25/44
Executive Summery
Pepsico India Holdings Pvt. Ltd. Mar 2004 Mar 2005 Mar 2007 Mar 2008
Rs. Crore (Non-Annualised) 12 mths 12 mths 12 mths 12 mths
-
Total income 945.47 1803.57 2450.91 2831.85
Sales 924.28 1753.31 2413.02 2803.83
Income from financial services 5.81 6.97 5.08 3.6
Total expenses 1063.1 1871.92 2464.56 2829.63
Raw material expenses 190.43 413.6 564.03 693.02
Power, fuel & water charges 29.19 41.36 75.47 88.97
Compensation to employees 68.99 109.84 157.98 195.52
Indirect taxes 233.08 302.59 355.5 387.73
Selling & distribution expenses 72.77 259.97 344.58 443.55
Other operational exp. of indl. enterprises 0 0 0 0
Other oper. exp. of non-fin. service enterprises 0 0 0 0
PBDITA 43.62 179.25 221.47 225.6
PBDTA -0.81 136.98 176.14 189.86
PBT -124.67 -64.77 -1.53 28.43
PAT -124.71 -64.83 -5.02 23.75
Net worth 837.17 707.8 638 655.61
Paid up equity capital (net of forfeited capital) 1456.25 1126.25 1126.25 1126.25
Reserves & surplus -619.08 -418.45 -488.25 -470.64
Total borrowings 921.1 888.95 686.74 742.51
Current liabilities & provisions 225.14 478.58 470.8 607.14
Total assets 2114.56 2245.02 1795.54 2005.26
Gross fixed assets 1497.21 1868.51 2065.26 2255.09
Net fixed assets 905.82 1022.79 849.11 909.73
Investments 335.03 231.5 234.95 234.86
Current assets 565.58 706.71 564.35 738.7
Loans & advances 176.98 114.33 147.13 121.97
Growth (%)
Total income 90.7590934 16.5727872 15.5427984Total expenses 76.0812718 14.7429617 14.8127861
PBDITA 310.935351 11.1547102 1.86481239
PAT Error Error Error
Net worth -15.4783377 -5.05431213 2.76702149
Total assets 6.16960502 -10.5691342 11.6800517
Profitability ratios (%)
PBDITA Net of P&E/Total income net of P&E 3.80265127 8.05440929 9.240558 7.58221562
Financial Report
8/7/2019 Prowess__beverages
26/44
PAT Net of P&E/Total income net of P&E -14.1928587 -5.76188293 -0.09896622 0.40667892
PAT Net of P&E/Avg. net worth 0 -13.1769549 0 1.76869381
PAT/Avg. net worth 0 -8.39239597 0 3.67189493
PAT Net of P&E/Avg. total assets -4.66971589 0.60197853
PAT/Avg. total assets -2.97413971 1.2497369
Liquidity ratios (times) Current ratio 0.75509332 0.62886864 0.74131726 0.75613651
Debt to equity ratio 1.10025443 1.25630662 1.07661436 1.13270381
Interest cover -1.98717083 -1.4066714 1.02404589 1.45103525
Debtors (days) 23.7478683 19.7514204
Creditors (days) 77.3172972 95.8567425 67.4426645 73.1360919
Efficiency ratios (times)
Total income / Avg. total assets 0.82744525 1.49021991
Total income / Compensation to employees 13.7044499 16.4199745 15.5140524 14.4836845
Income & expenditure
Pepsico India Holdings Pvt. Ltd. Mar 2004 Mar 2005 Mar 2007 Mar 2008
Rs. Crore (Non-Annualised) 12 mths 12 mths 12 mths 12 mths
-
Total income 945.47 1803.57 2450.91 2831.85
Sales 924.28 1753.31 2413.02 2803.83
Industrial sales 753.24 1597.69 2167.9 2685.58
Income from non-financial services 171.04 155.62 245.12 118.25
Income from financial services 5.81 6.97 5.08 3.6
Interest 5.8 6.97 4.44 2.91
Dividends 0 0 0 0.37
Treasury operations 0.01 0 0.64 0.32
Other income 5.31 6.33 6.97 5.6
Prior period income & extraordinary income 10.07 36.96 25.84 18.82
Change in stock -7.08 3.52 8.63 21.53
Total expenses 1063.1 1871.92 2464.56 2829.63
Raw material expenses 190.43 413.6 564.03 693.02
Packaging expenses 117.91 252.62 328.95 404.74
Purchase of finished goods 103.03 126.83 200.07 179.87
Power, fuel & water charges 29.19 41.36 75.47 88.97
Compensation to employees 68.99 109.84 157.98 195.52
Indirect taxes 233.08 302.59 355.5 387.73
Royalties, technical know-how fees, etc. 5.66 6.24 10.35 10.76
Lease rent & other rent 3.46 8.58 12.79 17.17
Repairs & maintenance 23.44 29.44 36.75 48.98
Insurance premium paid 1.96 2.34 2.77 2.27
Outsourced mfg. jobs (incl. job works, etc.) 0 0 4.64 7.32
8/7/2019 Prowess__beverages
27/44
8/7/2019 Prowess__beverages
28/44
Pepsico India Holdings Pvt. Ltd.
Product/smanufactured/traded
Capacity
Productionqty
Purchaseqty
Purchasevalue
Opening
stock
s qty
Closing
stock
s qty
Salesqty
Salesvalue
/Units /Units /Units Rs.Crore
/Units /Units /Units Rs.Crore
Mar2010
(12mths)
Aerated & NonAerated Beverages
857.54 901.73 114.13 248.38
37.21 42.9 1010.17
2078.41
Lakhcases
Lakhcases
Lakhcases
Lakhcases
Lakhcases
Lakhcases
Potato Chips 39975 33669 0 0 1547 1398 33818 816.86
Tonnes
Tonnes
Tonnes
Tonnes
Tonnes
Tonnes
Namkeens 62421 47918 0 0 1528 1539 47907 692.53
Tonnes
Tonnes
Tonnes
Tonnes
Tonnes
Tonnes
Agro Products 0 0 19948 31.92 0 0 19948 32.69
Tonnes
Tonnes
Others 0 0 0 4.4 0 0 0 60.48
Other Snacks 0 5341 0 0 0 0 0 0
Tonnes
Biscuits 3995 1373 0 0 0 101 1272 20.62
Tonnes
Tonnes
Tonnes
Tonnes
Tonnes
Company Overview
Dabur India Limited has marked its presence with significant achievementsand today commands a market leadership status. Our story of success is
based on dedication to nature, corporate and process hygiene, dynamicleadership and commitment to our partners and stakeholders. The results ofour policies and initiatives speak for themselves. the three major strategicbusiness units (SBU)
Consumer Care Division (CCD) Consumer Health Division (CHD) International Business Division (IBD)
Dabur India Limited
8/7/2019 Prowess__beverages
29/44
Financial HighlightLeading consumer goods company in India witha turnover of Rs. 2834.11 Crore (FY09)
Brands
Dabur Fruit based drinks:
Ral
Ral has been the preferred choice of consumers when it comesto packaged fruit juices, which is what makes India's No. 1Fruit Juice brand. A validation of this success is that Ralhas been awarded Indias Most Trusted Brand status forfour years in a row.Today, Ral has a range of 14 excitingvariants - from the exotic Indian Mango, Mausambi, Guava & Litchi tointernational favourites like Pomegranate, Tomato, Cranberry, Peach,Blackcurrant & Grape and the basic Orange, Pineapple, Apple & Mixed Fruit.This large range helps cater different needs and occasions and has helpedRal maintain its dominant market share.
India's No. 1 Fruit Juice brand Voted as a Superbrand Voted by consumers as the most trusted fruit juice brand for four years
in a row Ral awarded the Readers Digest Trusted Brand Gold Award 2009 inthe food and beverages category
Ral Activ
Ral Activ is a range of unsweetened juices that contain NOADDED SUGAR, COLOURS OR PRESERVATIVES. Real Activ juicesare made from concentrated juices. After the juice is pressed fromthe fruit, the water is removed to reduce trans portation load. At
our factories, during the manufacturing of juices/ juice blends, weadd back the equivalent quantity of water. Thus, Ral Activ Juices have asmuch juice as present in respective fruit.
Ral Activ Juices contain
0% Added Sugar
8/7/2019 Prowess__beverages
30/44
No Added Colour or Preservatives Naturally rich in antioxidant Nutrients Helps meet 1 serve of your 5-a-day
Ral Burrst
Ral Burrst, the latest addition to Dabur's Foods portfolio, has arange of light & refreshing fruit beverage.Available in 4 excitingflavours ofMixed Fruit, Crispy Apple, OrangeBytez and Mango Mania, Ral Burrst promises an experiencethat delivers refreshment through lightness of fresh fruits toyou.Ral Burrst comes in an attractive tetrapack highlighting the'Lite and Refreshing' qualities of fruits that it brings to you. All 4variants are made available in 1 liter and 200 ml packs, priced at Rs. 65 andRs. 15 respectively.
LEMONEEZ
A 250 ml bottle of Lemoneez is equal to juice 25 lemonsapproximately.
Executive Summary
Dabur Foods Ltd. [Merged] Mar 2002 Mar 2003 Mar2004
Mar2005
Mar2006
Mar 2007
Rs. Crore (Non-Annualised) 12 mths 12 mths 12mths
12 mths 12 mths 12 mths
-
Total income 53.35 69.24 87.25 130.18 193.05 243.61
Sales 53.28 69.15 85.8 129.74 190.05 243.4
Income from financial services 0.03 0.01 0 0.32 1.43 0.21
Total expenses 57.02 69.15 85.19 131.06 184.19 239.95
Raw material expenses 0.78 2.51 2.62 9.78 12.08 14.87
Power, fuel & water charges 0 0 0 0 0.13 2.39
Compensation to employees 2.83 2.99 3.85 4.05 7 11.02
Indirect taxes 5.23 7.24 8.98 13.19 11.63 10.89
Selling & distribution expenses 11.19 14.04 15.73 26.34 34.57 42.75
Other operational exp. of indl. enterprises 0 0 0 0 0 0
Other oper. exp. of non-fin. serviceenterprises
0 0 0 0 0 0
Financial Report
http://www.dabur.com/Products-Foods-5%20a%20dayhttp://www.dabur.com/Products-Foods-5%20a%20dayhttp://www.dabur.com/Products-Foods-5%20a%20dayhttp://www.dabur.com/Products-Foods-5%20a%20day8/7/2019 Prowess__beverages
31/44
PBDITA 0.71 2.06 4.62 7.77 16.42 16.9
PBDTA -0.1 0.8 2.74 5.72 14.2 12.96
PBT -1.25 -0.35 1.58 5.71 13.7 10.79
PAT -1.25 -0.35 1.46 5.26 12.1 7.84
Net worth -11.18 -11.53 -10.07 -4.81 17.29 20.24Paid up equity capital (net of forfeited
capital)10 10 10 10 20 20
Reserves & surplus -21.18 -21.53 -20.07 -14.81 -2.71 0.24
Total borrowings 18.27 26.64 24.62 33.65 25.79 58.32
Current liabilities & provisions 13.97 4.06 6.01 11.91 16.62 28.57
Total assets 21.06 19.17 20.56 40.75 59.7 110.39
Gross fixed assets 0.02 0.01 0.07 0.07 12.39 40.57
Net fixed assets 0.01 0.01 0.06 0.05 11.86 36.1
Investments 0 0 5.05 5 5 0
Current assets 18.27 17.71 15.28 27.52 41.14 73.99
Loans & advances 0.45 0.26 0.13 8.14 1.66 0.18
Growth (%)
Total income 43.6069987 29.7844424 26.0109763
49.2034384
48.2946689
26.1901062
Total expenses 22.7556512 21.2732375 23.1959508
53.8443479
40.5386846
30.2730876
PBDITA Error 190.140845 124.271845
68.1818182
111.325611
2.92326431
PAT Error Error Error 260.273973
130.038023
-35.206611
6
Net worth Error Error Error Error Error 17.0618855
Total assets 32.9545455 -8.97435897 7.25091288
98.2003891
46.5030675
84.9078727
Profitability ratios (%)
PBDITA Net of P&E/Total income net ofP&E
1.61199625 2.97515887 3.84033516
5.96865878
8.50556851
7.05636058
PAT Net of P&E/Total income net of P&E -2.06185567 -0.50548816 0.16292331
4.04055923
6.26780627
3.33730142
PAT Net of P&E/Avg. net worth 0 0 0 0 193.910256
43.3253397
PAT/Avg. net worth 0 0 0 0 193.910256
41.7799094
PAT Net of P&E/Avg. total assets -5.96205962 -1.73999503 0.70475711
17.1587017
24.0915879
9.55964489
PAT/Avg. total assets -6.77506775 -1.73999503 7.34960987
17.1587017
24.0915879
9.21864895
Liquidity ratios (times)
Current ratio 0.82186235 0.96617567 0.760199
0.73269436
1.31019108
1.29488974
Debt to equity ratio 0 0 0 0 1.49161365
2.88142292
Interest cover -0.35802469 0.72222222 1.13829787
3.78536585
7.17117117
3.81218274
Debtors (days) 37.3700263 36.236081 25.9498834
20.6919608
21.3372797
31.6938168
Creditors (days) 91.0669342 21.3674572 25.5066699
31.7898635
28.9318119
38.5504193
8/7/2019 Prowess__beverages
32/44
Efficiency ratios (times)
Total income / Avg. total assets 3.4231633 3.76406632 4.52306895
4.24661556
3.84370333
2.86448351
Total income / Compensation toemployees
18.8515901 23.1571906 22.6623377
32.1432099
27.5785714
22.1061706
Income & expenditure
Dabur Foods Ltd. [Merged] Mar2002
Mar2003
Mar2004
Mar2005
Mar2006
Mar2007
Rs. Crore (Non-Annualised) 12 mths 12 mths 12 mths 12 mths 12 mths 12 mths
-
Total income 53.35 69.24 87.25 130.18 193.05 243.61
Sales 53.28 69.15 85.8 129.74 190.05 243.4
Industrial sales 0 0 0 0.04 6.43 26.67
Income from non-financial services 53.28 69.15 85.8 129.7 183.62 216.73
Income from financial services 0.03 0.01 0 0.32 1.43 0.21
Interest 0.03 0.01 0 0.32 0.51 0.04
Dividends 0 0 0 0 0 0
Treasury operations 0 0 0 0 0 0
Other income 0.04 0.08 0.13 0.12 1.57 0
Prior period income & extraordinary income 0 0 1.32 0 0 0
Change in stock 2.42 -0.44 -0.6 6.14 3.24 4.18
Total expenses 57.02 69.15 85.19 131.06 184.19 239.95
Raw material expenses 0.78 2.51 2.62 9.78 12.08 14.87
Packaging expenses 0.42 0.43 0.78 1.91 3.67 13.28
Purchase of finished goods 32.79 37.23 47.28 68.44 98.08 122.42
Power, fuel & water charges 0 0 0 0 0.13 2.39
Compensation to employees 2.83 2.99 3.85 4.05 7 11.02
Indirect taxes 5.23 7.24 8.98 13.19 11.63 10.89Royalties, technical know-how fees, etc. 0 0 0 0 0 0
Lease rent & other rent 0.13 0.14 0.1 0.39 1.21 2.25
Repairs & maintenance 0 0 0 0 0.16 0.71
Insurance premium paid 0.02 0.02 0.07 0.13 0.21 0.54
Outsourced mfg. jobs (incl. job works, etc.) 0.02 0.63 0.8 1.62 6.72 1.56
Outsourced professional jobs 0.11 0.12 0.18 0.25 0.31 0.47
Directors' fees 0 0 0 0 0 0
Selling & distribution expenses 11.19 14.04 15.73 26.34 34.57 42.75
Travel expenses 0.97 0.94 1.04 1.1 1.88 2.5
Communication expenses 0.1 0.1 0.02 0.02 0.05 0.32
Printing & stationery expenses 0 0 0 0 0 0
Miscellaneous expenses 0.24 0.23 0.26 1.03 1.95 3.91
Other operational exp. of indl. enterprises 0 0 0 0 0 0
Other oper. exp. of non-fin. serviceenterprises
0 0 0 0 0 0
Share of loss in subsidiaries/JVs,etc. 0 0 0 0 0 0
Lease equalisation adjustment 0 0 0 0 0 0
Loss on securitisation of assets/loans 0 0 0 0 0 0
Fee based financial service expenses 0.08 0.08 0.1 0.1 0.19 0.23
Treasury operations expenses 0 0 0 0 0 0
8/7/2019 Prowess__beverages
33/44
Total provisions 0 0 0 0 0 0
Write-offs 0 0.04 0.22 0.2 0.03 0.49
Less: Expenses capitalised 0 0 0 0 0 0
Less: DRE & expenses charged to others 0 0 0 0 0 0
Prior period & extraordinary expenses 0.15 0 0 0 0 0.29
Interest paid 0.81 1.26 1.88 2.05 2.22 3.94Financial charges on instruments 0 0 0 0 0 0
Expenses incurred on raising deposits/debts 0 0 0 0 0 0
Depreciation 0 0 0.01 0.01 0.5 2.17
Amortisation 1.15 1.15 1.15 0 0 0
Provision for direct taxes 0 0 0.12 0.45 1.6 2.95
PAT -1.25 -0.35 1.46 5.26 12.1 7.84
PBDITA 0.71 2.06 4.62 7.77 16.42 16.9
PBDTA -0.1 0.8 2.74 5.72 14.2 12.96
PBT -1.25 -0.35 1.58 5.71 13.7 10.79
Product details
Dabur Foods Ltd. [Merged]
Product/smanufactured/t
raded
Capacity
Production qty
Purchaseqty
Purchase
value
Opening
stocks qty
Closing
stocks qty
Salesqty
Salesvalue
/Units /Units /Units Rs.Crore
/Units /Units /Units Rs.Crore
Mar
2007
(12
mths)
Fruit Juices 0 5198.61 31866.93
91.18 2550.87
2374.79
37241.6
202.97
000litres
000litres
000litres
000litres
000litres
VegetablePastes
0 426.49 1284.29
6.09 56.65 229.04
1538.38
11.46
Tonnes Tonnes Tonnes
Tonnes
Tonnes
Others 0 0 0 25.15 0 0 0 28.04
Brief profile
Glaxosmithkline Consumer Healthcare Ltd. Website: www.gsk-ch.in
Glaxosmithkline Consumer Healthcare Ltd.
8/7/2019 Prowess__beverages
34/44
Industry Malted milk foods Industry P/E 43.65ROC Reg. No. 2257 Incorporation Year1958Ownership Glaxo (F) GroupRegistered office address Patiala Road, Nabha Patiala Punjab
Tel no. 311156Fax no. 3746276
ISIN Code INE264A01014BSE Demat Code 500676BSE Listing group BNSE Scrip Code GSKCONSFace value (Rs) 10Beta 0.453
Listed On Bombay , Delhi , National
Company Background
GlaxoSmithKline Consumer Healthcare Ltd is the second largest listed dairy
products company in India with an annual turnover of Rs.1,270 crore. It operates in
a niche segment, malted milk foods and commands a huge market share of 74.5 per
cent (2006--07) followed by Cadbury India (17.2 per cent). Incorporated in 1958,
the company is an Indian associate of GlaxoSmithKline plc U.K. It was formerly
known as Smithkline Beecham Consumer Healthcare Ltd and got re--christened in
April 2002, following the global merger of its parent company, erstwhile
SmithKline Beecham with Glaxo Wellcome plc in December 2000.
The company's product portfolio is grouped under three heads; viz nutritional,
vending and over the counter (OTC) products.
The nutritional business contributed 93.2 per cent to the company's total
revenues in 2006. The segment offers a number of health food drinks, catering to
different needs of consumers. Available in four flavours, viz; vanilla, toffee, elaichi
and chocolate, its flagship malted food brand, Horlicks, is present in India for more
than last 100 years. Over the years, the company has introduced different variants
of Horlicks drink such as Horlicks Ninja, Junior Horlicks, Mother's Horlicks andHorlicks Lite & Lite Bite, catering to the specific needs of a wide range of
customers, right from pre-school children to adolescents and from pregnant women
to health conscious adults including diabetics. The company boasts to command
more than half of the health food drinks market through the Horlicks brand.
Leveraging upon its popularity, the company has extended the Horlicks brand to
biscuits.
8/7/2019 Prowess__beverages
35/44
Besides Horlicks, the company also owns a few other popular health food
drink brands such as Boost, Maltova (chocolate flavoured health food drinks) and
Viva. While Horlicks and Boost are its home grown brands, Maltova and Viva
were acquired from Jagatjit Industries in 2000.
The company has an installed capacity to manufacture 94,060 tonnes of
malted milk products per annum, spread over three facilities located at Nabha
(Punjab), Rajmundry (Andhra Pradesh) and Sonepat (Haryana). It has a strong
marketing and distribution network comprising over 1,800 wholesalers and over
four lakh retail outlets across India.
In order to increase the reach of its nutritional offerings, particularly out ofhome, the company started setting up vending machines in corporates, schools and
hospital from July 2003. Today, there are 500 vending machines across India
offering frothy cups of Horlicks and Boost.
Under its OTC business, the company promotes and distributes a number of
products in diverse categories that are sold withought the doctors' prescription.
Some of its famous brands under this category are Crocin (paracetamol), Eno
(antacid) and Iodex (balm).
Executive Summary
Glaxosmithkline ConsumerHealthcare Ltd.
Dec2004
Dec2005
Dec2006
Dec2007
Dec2008
Dec2009
Rs. Crore (Non-Annualised) 12 mths 12 mths 12 mths 12 mths 12 mths 12 mths-
Total income 1030.36 1141.62 1268.37 1464.67 1795.93 2117.05
Sales 987.82 1092.28 1236.56 1430.61 1747.35 2086.23
Income from financial services 8.32 8.94 12.81 20.15 43.52 24.46
Total expenses 951.39 1072.57 1142.89 1329.33 1653.47 1898.1
Raw material expenses 217.12 251.23 276.01 348.59 472.52 494.46
Power, fuel & water charges 24.85 27.34 29.93 30.44 44.24 39.64
Financial Data
8/7/2019 Prowess__beverages
36/44
Compensation to employees 107.56 121.45 136.37 154.94 171.96 200.7
Indirect taxes 139.17 142.43 116.5 128.39 165.65 117.04
Selling & distribution expenses 147.32 176.09 201.65 230.51 272.18 392.32
Other operational exp. of indl. enterprises 0 0 0 0 0 0
Other oper. exp. of non-fin. serviceenterprises
0 0 0 0 0 0
PBDITA 167.46 211.97 236.83 293.24 331.37 402.76
PBDTA 162.21 207.75 233.3 288.63 326.03 398.49
PBT 115.84 165.9 190.59 245.14 284.08 356.47
PAT 73.16 107.15 126.93 162.68 188.33 232.78
Net worth 529.35 475.12 542.72 646.36 760.89 905.11
Paid up equity capital (net of forfeitedcapital)
45.38 42.06 42.06 42.06 42.06 42.06
Reserves & surplus 483.97 433.06 500.66 604.3 718.83 863.05
Total borrowings 1.24 0 0 0 0 0
Current liabilities & provisions 178.31 589.91 682.68 809.67 985.16 1072.76
Total assets 747.45 1097.93 1254.05 1479.38 1764.27 1990.7
Gross fixed assets 504.64 517.74 528.23 540.99 555.35 596.27
Net fixed assets 307.4 283.79 257.89 243.33 226.12 232.28
Investments 0 0 219.68 297.84 0 0
Current assets 433.48 808.84 771.9 932.14 1526.51 1734.57
Loans & advances 0 0 0 0 0 0
Growth (%)
Total income 6.3531549 10.7981676
11.1026436
15.4765565
22.6166986
17.8804296
Total expenses 6.03517454
12.737153 6.55621545
16.313031
24.3837121
14.7949464
PBDITA 3.02060904
26.5794817
11.7280747
23.818773
13.003001
21.5438935
PAT -4.1781270
5
46.4598141
18.4601027
28.1651304
15.7671502
23.6021876
Net worth 8.65147783
-10.244639
7
14.2279845
19.0964033
17.7192277
18.9541195
Total assets 5.63171283
46.890093 14.2194858
17.9681831
19.2573916
12.8342034
Profitability ratios (%)
PBDITA Net of P&E/Total income net of P&E 15.4377609
18.1853401
18.5280872
19.5993109
18.4329536
18.8632362
PAT Net of P&E/Total income net of P&E 6.19646812
8.95619635
9.84514498
10.6383709
10.4566416
10.8181405
PAT Net of P&E/Avg. net worth 12.380318
4
20.253467 24.48518
43
26.07057
56
26.65055
96
27.43937
58PAT/Avg. net worth 14.324594
221.334634
224.94105
1627.36233
0526.76567
7727.94477
79
PAT Net of P&E/Avg. total assets 8.69111027
11.0242877
10.5961785
11.3410623
11.5622832
12.174265
PAT/Avg. total assets 10.0560118
11.6127844
10.7934591
11.9029937
11.612227
12.3985012
Liquidity ratios (times)
Current ratio 2.41425787
1.4430172 1.18801367
1.20810814
1.61100733
1.65517143
8/7/2019 Prowess__beverages
37/44
Debt to equity ratio 0.0023425 0 0 0 0 0
Interest cover 21.1733333
39.0260664
54.3342776
52.5097614
54.0468165
83.4964871
Debtors (days) 8.70727967
8.85867177
8.11432522
7.31729822
7.57322517
6.78832152
Creditors (days) 71.3020078
66.0737428
66.2075903
66.2619803
60.450576
80.4869188
Efficiency ratios (times)
Total income / Avg. total assets 1.421049 1.23727362
1.07855509
1.07167186
1.10735129
1.12759889
Total income / Compensation to employees 9.57939755
9.39991766
9.30094596
9.45314315
10.4438823
10.5483308
Income & expenditure
Glaxosmithkline Consumer HealthcareLtd.
Dec2004
Dec2005
Dec2006
Dec2007
Dec2008
Dec2009
Rs. Crore (Non-Annualised) 12 mths 12 mths 12 mths 12 mths 12 mths 12 mths
-
Total income 1030.36 1141.62 1268.37 1464.67 1795.93 2117.05
Sales 987.82 1092.28 1236.56 1430.61 1747.35 2086.23
Industrial sales 983.69 1088.64 1213.61 1399.59 1705.21 1961.54
Income from non-financial services 4.13 3.64 22.95 31.02 42.14 124.69
Income from financial services 8.32 8.94 12.81 20.15 43.52 24.46
Interest 8.32 8.91 7.15 2.54 18.12 24.46
Dividends 0 0 5.66 17.61 18.03 0
Treasury operations 0 0.03 0 0 7.37 0
Other income 24.28 34.53 16.33 6.23 2.44 2.15
Prior period income & extraordinary income 9.94 5.87 2.67 7.68 2.62 4.21
Change in stock -5.81 38.1 1.45 27.34 45.87 13.83
Total expenses 951.39 1072.57 1142.89 1329.33 1653.47 1898.1Raw material expenses 217.12 251.23 276.01 348.59 472.52 494.46
Packaging expenses 81.47 99.89 111.56 123.02 161.11 169.92
Purchase of finished goods 8.09 1.57 0 0 0 65.23
Power, fuel & water charges 24.85 27.34 29.93 30.44 44.24 39.64
Compensation to employees 107.56 121.45 136.37 154.94 171.96 200.7
Indirect taxes 139.17 142.43 116.5 128.39 165.65 117.04
Royalties, technical know-how fees, etc. 33.28 38.05 46.49 54.31 56.45 70.39
Lease rent & other rent 10.16 9.54 9.16 9.25 14.66 17.73
Repairs & maintenance 11.2 11.36 11.89 14.73 14.07 18.5
Insurance premium paid 7.11 6.48 6.31 6.25 5.92 4.9
Outsourced mfg. jobs (incl. job works, etc.) 35.57 44.82 48.29 50.6 68.29 72.08
Outsourced professional jobs 0.53 0.46 0.51 0.6 0.73 0.65
Directors' fees 0 0 0 0 0 0
Selling & distribution expenses 147.32 176.09 201.65 230.51 272.18 392.32
Travel expenses 9.95 9.66 10.25 9.61 11.31 11.71
Communication expenses 0 0 0 0 0 0
Printing & stationery expenses 0 0 0 0 0 0
Miscellaneous expenses 21.3 25.69 26.39 33.43 42.8 47.81
Other operational exp. of indl. enterprises 0 0 0 0 0 0
Fee based financial service expenses 0 0 0 0 0 0
8/7/2019 Prowess__beverages
38/44
Treasury operations expenses 0.49 0 0.2 1.27 0 0.27
Total provisions 0.17 0.61 0.12 2.12 1.95 2.66
Write-offs 1.74 0.64 1.01 0.71 4.78 2.11
Less: Expenses capitalised 0 0 0 0 0 0
Less: DRE & expenses charged to others 0 0 0 0 0 0
Prior period & extraordinary expenses 0.01 0.44 0.35 0 1.81 0Interest paid 5.25 4.22 3.53 4.61 5.34 4.27
Financial charges on instruments 0 0 0 0 0 0
Expenses incurred on raising deposits/debts 0 0 0 0 0 0
Depreciation 41.46 41.85 42.71 43.49 41.95 42.02
Amortisation 4.91 0 0 0 0 0
Provision for direct taxes 42.68 58.75 63.66 82.46 95.75 123.69
PAT 73.16 107.15 126.93 162.68 188.33 232.78
PBDITA 167.46 211.97 236.83 293.24 331.37 402.76
PBDTA 162.21 207.75 233.3 288.63 326.03 398.49
PBT 115.84 165.9 190.59 245.14 284.08 356.47
Product details
Glaxosmithkline Consumer Healthcare Ltd.
Product/smanufactured/traded
Capacity
Production qty
Purchaseqty
Purchasevalu
e
Openingstocksqty
Closing
stocksqty
Sales qty
Salesvalue
/Units
/Units /Units
Rs.Cror
e
/Units
/Units
/Units
Rs.Crore
Dec2009
(12mths)
Malted Milkfood/MaltedFood
103600
* 34571 0 0 6801 5427 193.59
1923.67
Tonnes
Tonnes
Tonnes
Tonnes
Tonnes
Million nos
Cereal Based Beverage @ 2099 0 0 257 529 0 0
Tonnes
Tonnes
Tonnes
Tonnes
Malted Milkfood/MaltedFood (Processed By Third
P.
0 58685 0 0 7788 8443 @ 0
Tonnes
Tonnes
Tonnes
Energy & Protein HealthFoods
22000
* 1279 0 0 308 259 @ 0
Tonnes
Tonnes
Tonnes
Tonnes
Nutritional Food Powder @ 41 0 0 0 8 @ 0
Tonnes
Tonnes
Tonnes
Ghee & Butter 4000 572 0 0 69 108 529 8.78
Tonnes
Tonnes
Tonnes
Tonnes
Tonnes
Biscuits (Nos.) 0 0 138.95
60.69
0 20.92 138.86
* 77.1
Million nos
Million nos
Million nos
Biscuits 0 1112 0 0 1296 0 @ 0
8/7/2019 Prowess__beverages
39/44
Tonnes
Tonnes
Tonnes
Nutrition Bar Sweetmeat 0 389 0 0 31 59 9.89 11.22
Tonnes
Tonnes
Tonnes
Million nos
Ready To Drink 0 0 3.25 2.85 0 0 2.45 2.77
Million nos
Million nos
Instant Noodles WithSeasoning
0 0 3.01 1.69 0 0.94 14.05 1.58
Million nos
Million nos
Million nos
Million nos
Miscellaneous Sales 0 0 0 0 0 0 0 5.39
Commission 0 0 0 0 0 0 0 46.72
* Includes others
@ Included elsewhere
Brief profil e
Cadbury India Ltd. Website: www.cadburyindia.com
Industry Chocolate confectionery Industry P/E -73.32ROC Reg. No. 6547 Incorporation Year 1948Ownership Private (Foreign)Registered office address
Cadbury House, 19, Bhulabhai Desai Road, Mumbai Maharashtra
Tel no. 40073100Fax no. 23521698
ISIN Code INE184A01014BSE Demat Code 500793BSE Listing group NSE Scrip Code CADBURYFace value (Rs) 10Beta
Company Background
Cadbury India Limited, incorporated in 1948 is the wholly owned Indian
subsidiary of the UK based Cadbury Schweppes Plc. which is a global
confectionary & beverages company. It was originally known as Cadbury-Fry
(India) Private Limited and was renamed in 1989 as Cadbury India Limited. Its
registered office is in Mumbai.
Dabur India Limited
8/7/2019 Prowess__beverages
40/44
It operates in India in the segments of chocolates, Sugar confectionery and
food drinks. Its leading brands in the chocolate segment are Cadbury's Dairy Milk,
Fruit & Nut, Crackle, Temptations, 5 Star, Perk and Celebration gift boxes. In the
Sugar confectionery segment its popular brands are Cadbury Dairy Milk Eclairs
and Halls. In the food drinks segment its popular brands are Bournvita, Drinking
Chocolate and Cocoa Powder. It has also diversified into the snacking segment
with its Cadbury Bytes.
Its manufacturing plants are located in Thane & Induri in Maharashtra,
Malanpur in Madhya Pradesh, and Baddi in Himachal Pradesh. Its sales regional
offices are located in Delhi, Kolkata, Mumbai, Chennai, Bangalore, Cochin, and
Kottayam (Kerala). It has a nationwide distribution network consisting of about 33
sales depots and over a million retail outlets. Its registered office, sales regionaloffices, factories, depots, & cocoa operation office is connected by leased lines,
virtual private network, & VSATs. Its subsidiary Induri Farm Limited trades in
milk and livestock.
Executive Summary
Cadbury India Ltd. Dec 2004 Dec 2005 Dec 2006 Dec2007
Dec2008
Dec 2009
Rs. Crore (Non-Annualised) 12 mths 12 mths 12 mths 12 mths 12 mths 12 mths
-
Total income 908.06 1023.58 1172.37 1483.67 1776.31 2058.78
Sales 885.28 1006.02 1149.97 1441.92 1751.24 2045.08
Income from financial services 11.54 11.16 17.64 17.12 21.9 9.45
Total expenses 875.34 988.05 1101.02 1383.31 1655 1862.27
Raw material expenses 227.35 251.58 302.2 401.02 531.13 626.48
Power, fuel & water charges 16.17 19.62 20.83 25.3 29.7 37.25
Compensation to employees 80.56 100.82 107.63 121.04 130.22 151.33
Indirect taxes 144 146.89 109.47 176.41 186.76 139.83
Selling & distribution expenses 163.39 172.46 219.04 260.03 294.06 372.88
Other operational exp. of indl. enterprises 0 0 0 0 0 0
Other oper. exp. of non-fin. serviceenterprises
0 0 0 0 0 0
PBDITA 103.91 115.04 147.13 196.31 242.75 279.72
PBDTA 102.4 114.28 145.59 196.31 238.35 278.51
PBT 68.45 81.7 112.44 162.31 201.89 234.47
Financial Data
8/7/2019 Prowess__beverages
41/44
PAT 46.21 45.96 68.81 117.65 165.78 188.63
Net worth 395.99 433.8 392.09 406.13 464.4 530.79
Paid up equity capital (net of forfeitedcapital)
35.71 35.71 34.36 33.2 32.18 31.07
Reserves & surplus 360.28 398.09 357.73 372.93 432.22 499.72
Total borrowings 7.36 8.22 10.01 8.76 41.7 12.17
Current liabilities & provisions 157.71 205.57 293.41 385.09 449.57 545.95
Total assets 575.99 660.53 703.9 815.25 969.42 1108.17
Gross fixed assets 371.1 425.04 512.39 570.35 710.8 877.27
Net fixed assets 167.33 190.16 247.26 271.17 375.25 505.17
Investments 232.3 258.2 253.42 298.48 2.92 18
Current assets 168.6 161.93 181.89 235.14 581.66 575.79
Loans & advances 0.16 16.33 1.77 2.01 0.23 0.84
Growth (%)
Total income 6.74644692
12.7216263
14.5362356
26.5530507
19.7240626
15.9020666
Total expenses 8.06399842
12.8761396
11.4336319
25.638953 19.6405723
12.5238671
PBDITA -4.5821854
9
10.7111924
27.8946453
33.4262217
23.6564617
15.2296601
PAT 1.22672508
-0.5410084
4
49.7171453
70.9780555
40.9094773
13.7833273
Net worth 10.6364551
2.64148085
-6.8987575
3
7.32538781
14.3476227
14.2958656
Total assets 13.1966827
14.6773381
6.56593947
15.8190084
18.9107636
14.3126818
Profitability ratios (%)
PBDITA Net of P&E/Total income net ofP&E
10.6648892
11.2961749
12.3019268
12.1036421
13.6635157
13.5589843
PAT Net of P&E/Total income net of P&E 4.25484641
4.5399865 5.60080769
6.731682 9.33008293
9.1323047
PAT Net of P&E/Avg. net worth 10.160364 11.188373 15.85199 24.6974518
38.0733576
37.7656528
PAT/Avg. net worth 12.2587577
11.0775015
16.663236 29.4780887
38.0871423
37.9083391
PAT Net of P&E/Avg. total assets 7.06101417
7.50816808
9.59521558
12.9769937
18.5715006
18.090191
PAT/Avg. total assets 8.51930717
7.43376573
10.0862631
15.4889247
18.5782245
18.1585395
Liquidity ratios (times)
Current ratio 1.0630517 0.77374809
0.61310547
0.60858762
1.20779086
1.05027087
Debt to equity ratio 0.01858633
0.02022389
0.02645279
0.02156945
0.08979328
0.02292809
Interest cover 41.0927152
109.105263
71.8376623
Error 46.8704545
194.190083
Debtors (days) 11.1135178
7.59917795
4.66736089
3.92358799
4.08406329
5.21867115
Creditors (days) 64.1976428
77.4966438
96.6327705
103.545739
98.7456881
108.137039
Efficiency ratios (times)
8/7/2019 Prowess__beverages
42/44
Total income / Avg. total assets 1.67410562
1.6930291 1.77175457
1.97103894
1.99063132
1.98189248
Total income / Compensation toemployees
11.2718471
10.1525491
10.892595 12.2576834
13.6408386
13.6045728
Sources & Uses of funds
Cadbury India Ltd. Dec2004
Dec2005
Dec2006
Dec2007
Dec2008
Dec2009
Rs. Crore (Non-Annualised) 12 mths 12 mths 12 mths 12 mths 12 mths 12 mths
-
Sources of funds
Internal sources 63.42 41.57 74.91 62.93 95.66 104.05
Retained profits 38.07 10.46 44.66 28.88 59.29 67.5
Depreciation 25.35 31.11 30.25 34.05 36.37 36.55
External sources 31.35 48.72 16.93 89.27 96.4 65.74
Fresh capital 0 0 -72.7 -1.16 -1.02 -1.11
Share premium reserves 0 0 -71.35 0 0 0
Borrowings -4.98 0.86 1.79 -1.25 32.94 -29.53
Bank/Fin. Inst. borrowings -6.37 2.62 -0.45 -1.98 30.74 -29.74
Debentures & bonds 0 0 0 0 0 0
Borrowings from corporate bodies 0 0 0 0 0 0
Borrowings from group/associated cos 0 0 0 0 0 0
Foreign borrowings 0 0 0 0 0 0
Loan from promoters/directors 0 0 0 0 0 0
Other borrowings 1.39 -1.76 2.24 0.73 2.2 0.21
Current liabilities & provisions 36.33 47.86 87.84 91.68 64.48 96.38
Sundry creditors 35.71 47.81 75.49 99.76 61.59 94.56
Deferred tax liability -2.27 -1.99 -4.55 6.88 -1.52 5.51
Uses of funds
Gross fixed assets 32.09 53.94 87.35 57.96 140.45 166.47
Capital work-in-progress 14.56 8.14 51.54 -55.51 98.28 28.67
Investments 104.96 25.9 -4.78 45.06 -295.56 15.08
Investment in group cos. 0 0 0 0 0 0
Current assets -41.81 9.5 5.4 53.49 344.74 -5.26
Inventories 3.52 4.05 19.74 28.95 71.79 -22.98
Total receivables -14.47 -17.34 4.78 32.47 5.5 8.14
Sundry debtors 0.46 -13.91 0.69 1.77 6.54 11.42
Loans & advances 0.03 16.17 -14.56 0.24 -1.78 0.61
Loans & advances to group & associatedcos
0 0 0 0 0 0
Expenses paid in advance -6.11 -1.67 2.03 -5.87 4.93 11.29
Cash & bank balance -24.78 8.29 -6.59 -2.3 264.3 -2.32
Deferred tax assets -2.74 -1.04 -0.68 2.57 0.91 -0.99
Total sources/uses 92.5 88.3 87.29 159.08 190.54 175.3
8/7/2019 Prowess__beverages
43/44
Product details
Cadbury India Ltd.Product/s
manufactured/tradedCapacity
Productionqty
Purchaseqty
Purchasevalue
Openingstocksqty
Closingstocksqty
Sales qty
Salesvalue
/Units /Units /Units
Rs.Crore
/Unit
s
/Unit
s
/Units
Rs.Crore
Dec2009
(12mths)
Malted Food (Jar/Refill/Tin) 25200 12208631
0 0 94503
4851 1274002
428.62
Tonnes
Tens Tens Tens Tens
Malted Foods
(Jar/Bag/Sachat)
0 61672
.06
0 0 6934
.67
5654
.39
7344
7.12
0
000nos
000nos
000nos
000nos
Cocoa Powder Drink Choc(C) (Tin/Bag)
900 0 0 0 8675 24 0 8.46
Tonnes
Outers Outers
Outers
Outers
Cocoa Powder Drink Choc(C) (Tin/Bag) (Bag)
0 109338
0 0 523 0 10062
0
Bags Bags Bags
Bags
Cocoa Powder Drink Choc(C) (Tin/Bag/Sachet)
0 0 0 0 10.18
0 137.33
0
000nos
000nos
000nos
000nos
Cocoa Powder Drink Choc(C) (Tin/Bag/Jar)
0 117907
0 0 12721
10733
89053
0
Tens Tens Tens Tens
Chocolates, Wafer Biscuits,Confe. (Carton/Bar/Un
0 62267157
0 0 4069751
3274122
52978627
1386.56
Outers Outers
Outers
Outers
Chocolates, Wafer Biscuits,Confe. (Bag/Tin/Tray)
0 17233596
0 0 1820262
1225526
12809887
0
Bags Bags Bags
Bags
Chocolates, Wafer Biscuits,(Bag/Tin/Tray)
0 89222.62
0 0 6707.19
5459.14
98168814
0
000nos
000nos
000nos
000nos
Chocolates, Wafer Biscuits,Confe. (Can/Jar/Pouch)
0 2493710
0 0 894658
640819
6595869
0
Jars Jars Jars Jars
Hardboiled Confectionery &Gums (Jar)
24600 2935554
0 0 591405
489124
5803236
74.61
Tonnes
Jars Jars Jars Jars
Hardboiled Confectionery &Gums (Bag)
0 8203248
0 0 92481
319854
4266351
0
Bags Bags Bags
Bags
Hardboiled Confectionery &Gums (Outers)
0 8119501
0 0 1142781
838437
8183817
36.13
Outers Outers
Outers
Outers
8/7/2019 Prowess__beverages
44/44
Hardboiled Confectionery &Gums (Jars)
0 0 0 0 0 0 66601
0
Jars