The Grob Tea Peer Comparison

NSE: GROBTEA

₹873.90

₹-0.05 (-0.01%)

As on 07-Oct-2026 09:08IST

Market cap

₹102 Cr

Revenue (TTM)

₹119 Cr

P/E Ratio

13.2

P/B Ratio

1.1

Div. Yield

0.2 %

Edit

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Market cap (₹ Cr)	102	14,141	9,070	2,745	1,215
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	13.25	32.69	7.03	34.86	--
Price-To-Book	1.06	5.80	1.19	4.88	3.99

Income Statement (₹ Cr)

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Operating Revenue	119.38	4,602.18	19,915.40	612.44	297.44
Total Income	125.43	4,611.36	20,225.79	620.80	326.38
Total Expenditure	108.52	3,834.72	16,375.03	499.25	377.77
EBITDA	10.86	767.46	3,540.37	113.19	-80.32
Depreciation	4.64	157.38	349.39	10.45	7.05
EBIT	6.22	610.08	3,190.98	102.74	-87.37
Interest	2.75	123.73	130.70	9.89	22.92
Other Income	6.04	9.17	310.39	8.37	28.94
Exceptional Items	-0.50	0.00	108.95	0.00	0.00
Profit before Tax	9.01	495.53	3,479.62	101.22	-81.35
Provision for Tax	1.34	63.00	875.28	22.47	-5.54
Profit after Tax	7.67	432.53	2,604.34	78.75	-75.81

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Shareholder's Funds	92.81	2,344.56	7,041.98	569.21	325.36
Minority Interest	0.00	0.00	-1,294.13	0.00	0.00
Non-Current Liabilities	37.76	495.90	451.90	64.11	40.50
Current Liabilities	32.67	1,485.83	4,488.57	91.47	383.24
Total Liabilities	163.23	4,326.29	14,536.15	724.79	749.09

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Non-Current Assets	64.03	2,000.45	9,036.34	311.29	505.80
Current Assets	76.50	2,209.27	5,352.21	400.35	225.08
Total Assets	163.23	4,326.29	14,536.15	724.79	749.09
Total Debt*	52.90	1,290.75	1,555.69	123.63	121.34
Net Current Assets	43.83	723.44	863.64	308.88	-158.16
Contingent Liabilities	8.29	58.21	380.33	0.16	75.33

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Cash From Operating Activities	3.26	858.29	2,418.61	6.47	-80.41
Cash Flow from Investing Activities	-35.91	-69.62	-1,187.98	-148.19	63.93
Cash from Financing Activities	32.54	-756.92	-1,131.80	220.97	15.99
Net Cash Inflow / Outflow	-0.11	31.75	98.83	79.25	-0.49

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
ROCE (%)	6.96	15.90	44.26	19.18	-3.05
ROE (%)	8.30	19.52	18.63	14.38	-12.14
ROA (%)	5.34	10.10	19.11	13.89	-10.10
EBIT Margin (%)	5.21	13.26	16.02	16.78	-29.37
Net Margin (%)	6.11	9.38	12.88	12.69	-23.23
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Revenue Growth (%)	6.21	35.83	6.63	67.13	-4.78
EBIT Growth (%)	349.75	28.48	14.42	82.54	-1.59
Net Profit Growth (%)	21.93	38.93	25.06	58.02	-831.56
EPS Growth (%)	30.54	38.94	9.89	35.83	-309.90
Book Value Growth (%)	5.76	19.38	25.04	94.12	-4.03

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Price / Earnings	12.38	32.69	7.32	34.60	-29.16
Price / Book Value	1.06	5.80	1.19	4.88	3.99
Dividend Yield (%)	0.23	0.54	1.31	0.08	0.00
EV/EBITDA	13.92	19.82	2.30	24.58	-16.16
Market Cap (₹ Cr)	93.73	13,864.21	9,212.46	1,927.47	765.20

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debt to Equity	0.35	0.16	0.04	0.10	0.00
Short term debt to equity ratio	0.17	0.31	0.12	0.12	0.37
Current Ratio	2.34	1.49	1.19	4.38	0.59
Quick Ratio	2.10	0.79	0.88	3.24	0.44
Interest Coverage	4.27	5.01	27.62	11.24	-2.55

	The Grob Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debtors to sales (%)	1.11	17.75	2.70	21.78	29.42
Asset Turnover	0.83	1.07	1.46	1.08	0.40
Receivable days	6.93	61.71	9.30	70.09	119.36
Inventory Days	30.00	85.75	23.92	59.24	54.98
Payable days	89.92	29.84	60.75	4.82	271.36
Cash Conversion Cycle	-52.98	117.62	-27.53	124.52	-97.03

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