Grandeur Products Peer Comparison

BSE: 539235

₹173.10

₹8.20 (4.97%)

As on 07-Dec-2021IST

Market cap

₹435 Cr

Revenue (TTM)

₹19 Cr

P/E Ratio

--

P/B Ratio

8.2

Div. Yield

0 %

Edit

	Grandeur Products	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Market cap (₹ Cr)	435	14,474	10,424	2,570	1,376
Revenue (₹ Cr)	19	4,602	19,915	612	297
Net Profit (₹ Cr)	-13.87	432.53	2,604.34	78.75	-75.81
Net Margin (%)	-69.34	9.38	12.88	12.69	-23.23
RoE (%)	-25.45	19.52	18.63	14.38	-12.14
Price to Earnings	--	33.46	8.08	32.64	--
Price-To-Book	8.20	5.94	1.37	4.47	4.52

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Grandeur Products	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Operating Revenue	18.50	1,242.48	13,396.18	0.21	330.51
Total Income	20.00	1,251.09	13,734.94	0.21	361.07
Total Expenditure	30.63	949.94	10,981.74	0.07	331.38
EBITDA	-12.13	292.54	2,414.44	0.15	-0.87
Depreciation	0.24	49.41	212.71	0.00	6.67
EBIT	-12.36	243.13	2,201.73	0.15	-7.54
Interest	7.24	16.95	150.80	0.00	8.32
Other Income	1.50	8.60	338.77	--	30.56
Exceptional Items	0.00	--	-0.61	--	--
Profit before Tax	-18.10	234.78	2,124.28	0.15	14.69
Provision for Tax	-4.23	52.52	846.53	0.05	-6.49
Profit after Tax	-13.87	182.26	1,277.75	0.10	21.19

Liabilities (₹ Cr)

	Grandeur Products	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Shareholder's Funds	53.09	1,087.30	5,476.37	3.25	378.66
Minority Interest	0.00	--	1,794.69	--	--
Non-Current Liabilities	4.25	232.22	1,263.16	0.15	41.68
Current Liabilities	101.65	468.67	3,883.52	0.06	215.28
Total Liabilities	--	1,788.19	12,417.74	3.47	635.62

Assets (₹ Cr)

	Grandeur Products	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Non-Current Assets	87.42	997.13	6,423.02	2.96	401.37
Current Assets	66.62	791.05	5,994.72	0.51	234.25
Total Assets	--	1,788.19	12,417.74	3.47	635.62
Total Debt*	--	559.17	2,647.41	0.16	69.99
Net Current Assets	-35.04	322.38	2,111.20	0.45	18.97
Contingent Liabilities	--	67.21	412.26	--	81.32

Cashflow (₹ Cr)

	Grandeur Products	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Cash From Operating Activities	--	170.91	1,692.05	0.13	-15.47
Cash Flow from Investing Activities	--	-152.71	-390.93	--	26.98
Cash from Financing Activities	--	63.63	-866.03	--	-7.60
Net Cash Inflow / Outflow	--	81.82	435.08	0.13	3.91

Ratios

Profitability Ratios

	Grandeur Products	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
ROCE (%)	--	16.54	29.81	4.38	5.28
ROE (%)	-25.45	18.08	24.25	3.02	5.87
ROA (%)	-8.71	11.05	10.76	2.83	3.42
EBIT Margin (%)	-66.81	24.24	20.55	69.30	8.98
Net Margin (%)	-69.34	14.57	9.30	45.53	5.87
Cash Profit Margin (%)	0.00	18.65	10.63	45.53	8.29

Growth Ratios

	Grandeur Products	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Revenue Growth (%)	-82.79	9.07	12.67	122.59	10.49
EBIT Growth (%)	-320.77	3.70	32.65	2,281.03	481.97
Net Profit Growth (%)	-376.99	9.84	-0.20	4,587.12	197.70
EPS Growth (%)	-561.76	9.84	-38.23	4,587.58	194.34
Book Value Growth (%)	--	17.12	7.59	3.06	10.44

Valuation Ratios

	Grandeur Products	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Price / Earnings	--	17.09	20.97	93.38	47.20
Price / Book Value	--	2.86	1.42	2.77	2.55
Dividend Yield (%)	--	1.71	0.11	0.00	0.00
EV/EBITDA	--	11.80	3.22	61.00	32.60
Market Cap (₹ Cr)	--	3,114.90	7,749.69	9.03	965.68

Solvency Ratios

	Grandeur Products	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debt to Equity	0.00	0.51	0.48	0.05	0.18
Short term debt to equity ratio	--	0.27	0.27	--	0.18
Current Ratio	0.66	1.69	1.54	8.90	1.09
Quick Ratio	0.24	1.01	1.24	8.90	0.87
Interest Coverage	-1.50	14.85	15.09	368.00	2.77

Operating Efficiency Ratios

	Grandeur Products	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debtors to sales (%)	99.36	24.03	2.33	143.03	19.13
Asset Turnover	0.12	0.75	1.18	0.06	0.54
Receivable days	--	83.23	8.86	511.28	62.08
Inventory Days	--	85.21	26.27	0.00	51.13
Payable days	--	14.32	57.34	--	234.20
Cash Conversion Cycle	--	154.13	-22.22	--	-121.00

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.