Vintage Coffee Peer Comparison

NSE: VINCOFE | BSE: 538920

₹179.96

₹-2.60 (-1.42%)

As on 30-Sep-2026IST

Market cap

₹2,627 Cr

Revenue (TTM)

₹612 Cr

P/E Ratio

33.4

P/B Ratio

4.7

Div. Yield

0.1 %

Edit

	Vintage Coffee	CCL Products	Bombay Burmah	Andrew Yule	Goodricke Group
Market cap (₹ Cr)	2,627	13,609	9,481	1,271	486
Revenue (₹ Cr)	612	4,602	19,915	297	838
Net Profit (₹ Cr)	78.75	432.53	2,604.34	-75.81	63.23
Net Margin (%)	12.69	9.38	12.88	-23.23	7.41
RoE (%)	14.38	19.52	18.63	-12.14	14.96
Price to Earnings	33.35	31.46	7.35	--	7.69
Price-To-Book	4.67	5.58	1.24	4.18	1.41

Income Statement (₹ Cr)

	Vintage Coffee	CCL Products	Bombay Burmah	Andrew Yule	Goodricke Group
Operating Revenue	612.44	4,602.18	19,915.40	297.44	838.08
Total Income	620.80	4,611.36	20,225.79	326.38	853.03
Total Expenditure	499.25	3,834.72	16,375.03	377.77	783.82
EBITDA	113.19	767.46	3,540.37	-80.32	54.26
Depreciation	10.45	157.38	349.39	7.05	17.96
EBIT	102.74	610.08	3,190.98	-87.37	36.30
Interest	9.89	123.73	130.70	22.92	5.08
Other Income	8.37	9.17	310.39	28.94	14.95
Exceptional Items	0.00	0.00	108.95	0.00	15.94
Profit before Tax	101.22	495.53	3,479.62	-81.35	62.11
Provision for Tax	22.47	63.00	875.28	-5.54	-1.12
Profit after Tax	78.75	432.53	2,604.34	-75.81	63.23

	Vintage Coffee	CCL Products	Bombay Burmah	Andrew Yule	Goodricke Group
Shareholder's Funds	569.21	2,344.56	7,041.98	325.36	303.50
Minority Interest	0.00	0.00	-1,294.13	0.00	0.00
Non-Current Liabilities	64.11	495.90	451.90	40.50	104.44
Current Liabilities	91.47	1,485.83	4,488.57	383.24	190.76
Total Liabilities	724.79	4,326.29	14,536.15	749.09	598.70

	Vintage Coffee	CCL Products	Bombay Burmah	Andrew Yule	Goodricke Group
Non-Current Assets	311.29	2,000.45	9,036.34	505.80	302.68
Current Assets	400.35	2,209.27	5,352.21	225.08	276.22
Total Assets	724.79	4,326.29	14,536.15	749.09	598.70
Total Debt*	123.63	1,290.75	1,555.69	121.34	11.95
Net Current Assets	308.88	723.44	863.64	-158.16	85.46
Contingent Liabilities	0.16	58.21	380.33	75.33	--

	Vintage Coffee	CCL Products	Bombay Burmah	Andrew Yule	Goodricke Group
Cash From Operating Activities	6.47	858.29	2,418.61	-80.41	67.61
Cash Flow from Investing Activities	-148.19	-69.62	-1,187.98	63.93	3.43
Cash from Financing Activities	220.97	-756.92	-1,131.80	15.99	-65.93
Net Cash Inflow / Outflow	79.25	31.75	98.83	-0.49	5.11

	Vintage Coffee	CCL Products	Bombay Burmah	Andrew Yule	Goodricke Group
ROCE (%)	19.18	15.90	44.26	-3.05	8.28
ROE (%)	14.38	19.52	18.63	-12.14	14.96
ROA (%)	13.89	10.10	19.11	-10.10	10.20
EBIT Margin (%)	16.78	13.26	16.02	-29.37	4.33
Net Margin (%)	12.69	9.38	12.88	-23.23	7.41
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Vintage Coffee	CCL Products	Bombay Burmah	Andrew Yule	Goodricke Group
Revenue Growth (%)	67.13	35.83	6.63	-4.78	-7.55
EBIT Growth (%)	82.54	28.48	14.42	-1.59	371.71
Net Profit Growth (%)	58.02	38.93	25.06	-831.56	487.64
EPS Growth (%)	35.83	38.94	9.89	-309.90	688.81
Book Value Growth (%)	94.12	19.38	25.04	-4.03	12.18

	Vintage Coffee	CCL Products	Bombay Burmah	Andrew Yule	Goodricke Group
Price / Earnings	33.11	31.46	7.65	-30.50	10.40
Price / Book Value	4.67	5.58	1.24	4.18	1.41
Dividend Yield (%)	0.08	0.56	1.25	0.00	0.89
EV/EBITDA	23.54	19.13	2.42	-16.86	8.65
Market Cap (₹ Cr)	1,927.47	13,864.21	9,212.46	765.20	317.95

	Vintage Coffee	CCL Products	Bombay Burmah	Andrew Yule	Goodricke Group
Debt to Equity	0.10	0.16	0.04	0.00	0.04
Short term debt to equity ratio	0.12	0.31	0.12	0.37	--
Current Ratio	4.38	1.49	1.19	0.59	1.45
Quick Ratio	3.24	0.79	0.88	0.44	0.70
Interest Coverage	11.24	5.01	27.62	-2.55	13.23

	Vintage Coffee	CCL Products	Bombay Burmah	Andrew Yule	Goodricke Group
Debtors to sales (%)	21.78	17.75	2.70	29.42	6.60
Asset Turnover	1.08	1.07	1.46	0.40	1.35
Receivable days	70.09	61.71	9.30	119.36	29.64
Inventory Days	59.24	85.75	23.92	54.98	67.66
Payable days	4.82	29.84	60.75	271.36	256.40
Cash Conversion Cycle	124.52	117.62	-27.53	-97.03	-159.09

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