The Grob Tea Peer Comparison

NSE: GROBTEA

₹977.65

₹-2.35 (-0.24%)

As on 04-Sep-2026 15:51IST

Market cap

₹114 Cr

Revenue (TTM)

₹119 Cr

P/E Ratio

14.8

P/B Ratio

1.2

Div. Yield

0.2 %

Edit

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Market cap (₹ Cr)	114	14,703	10,450	2,513	1,369
Revenue (₹ Cr)	119	4,602	19,915	612	297
Net Profit (₹ Cr)	7.67	432.53	2,604.34	78.75	-75.81
Net Margin (%)	6.11	9.38	12.88	12.69	-23.23
RoE (%)	8.30	19.52	18.63	14.38	-12.14
Price to Earnings	14.82	33.99	8.10	31.91	--
Price-To-Book	1.18	6.03	1.37	4.37	4.50

Income Statement (₹ Cr)

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Operating Revenue	114.38	4,457.37	19,538.62	308.52	311.71
Total Income	120.89	4,543.98	19,853.44	312.52	375.52
Total Expenditure	107.23	3,802.60	16,092.83	255.54	375.47
EBITDA	7.15	654.77	3,445.79	52.99	-63.76
Depreciation	4.40	151.93	351.92	6.85	6.57
EBIT	2.75	502.84	3,093.87	46.14	-70.33
Interest	1.68	128.75	138.07	5.99	21.99
Other Income	6.52	86.61	314.82	4.00	63.81
Exceptional Items	-0.50	--	94.08	--	--
Profit before Tax	7.09	460.70	3,350.93	44.15	-28.51
Provision for Tax	1.34	72.59	851.68	3.99	-2.96
Profit after Tax	5.75	388.11	2,499.25	40.15	-25.55

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Shareholder's Funds	92.81	2,344.55	7,041.98	302.95	339.01
Minority Interest	--	--	2,556.23	--	--
Non-Current Liabilities	37.76	495.90	393.88	177.16	50.28
Current Liabilities	32.67	1,485.83	4,488.57	47.62	363.02
Total Liabilities	163.23	4,326.29	14,536.15	527.72	752.31

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Non-Current Assets	86.74	2,117.02	9,142.97	308.85	509.49
Current Assets	76.50	2,209.27	5,352.21	212.36	242.81
Total Assets	163.23	4,326.29	14,536.15	527.72	752.31
Total Debt*	52.90	1,290.75	1,555.69	200.23	105.49
Net Current Assets	43.83	723.44	863.64	164.74	-120.21
Contingent Liabilities	8.29	58.21	380.33	--	78.83

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Cash From Operating Activities	3.26	858.29	2,418.61	-22.52	-11.05
Cash Flow from Investing Activities	-35.91	-69.62	-1,187.98	-45.74	25.53
Cash from Financing Activities	32.54	-756.92	-1,131.80	188.91	-15.35
Net Cash Inflow / Outflow	-0.11	31.75	98.83	120.65	-0.87

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
ROCE (%)	6.96	15.90	44.26	13.90	-1.45
ROE (%)	6.37	18.20	39.44	19.31	-7.53
ROA (%)	4.01	9.06	18.39	9.85	-3.49
EBIT Margin (%)	11.95	16.63	19.25	18.47	0.02
Net Margin (%)	4.76	8.54	12.59	12.85	-6.80
Cash Profit Margin (%)	8.88	12.12	13.78	15.23	-6.09

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Revenue Growth (%)	-3.49	43.52	6.78	135.44	0.60
EBIT Growth (%)	-19.53	31.56	10.44	119.29	100.11
Net Profit Growth (%)	-42.80	25.06	13.64	235.07	59.84
EPS Growth (%)	-42.80	25.06	10.69	179.13	94.02
Book Value Growth (%)	5.76	19.38	25.04	93.27	-0.09

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Price / Earnings	16.29	35.72	7.41	30.58	0.00
Price / Book Value	1.01	5.97	1.31	4.48	3.71
Dividend Yield (%)	0.25	0.55	1.29	0.10	0.00
EV/EBITDA	10.49	20.15	2.64	24.94	0.00
Market Cap (₹ Cr)	93.73	13,864.21	9,212.46	1,227.91	1,258.56

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debt to Equity	0.57	0.56	0.22	0.73	0.31
Short term debt to equity ratio	0.17	0.31	0.12	0.11	0.31
Current Ratio	2.34	1.49	1.19	4.46	0.67
Quick Ratio	2.10	0.79	0.88	2.87	0.56
Interest Coverage	5.23	4.58	25.27	8.37	-0.30

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debtors to sales (%)	1.16	18.33	2.76	25.61	39.92
Asset Turnover	0.80	1.04	1.52	0.76	0.43
Receivable days	6.93	61.71	9.30	59.56	131.37
Inventory Days	30.00	85.75	23.92	89.31	43.58
Payable days	89.92	29.84	60.75	7.98	301.76
Cash Conversion Cycle	-52.98	117.62	-27.53	140.90	-126.81

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