Shri Ahimsa Naturals Peer Comparison

NSE: SHRIAHIMSA

₹485.50

₹12.40 (2.62%)

As on 04-Sep-2026 15:32IST

Market cap

₹1,156 Cr

Revenue (TTM)

₹96 Cr

P/E Ratio

39.7

P/B Ratio

5

Div. Yield

0 %

Edit

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Market cap (₹ Cr)	1,156	14,804	10,444	2,501	1,369
Revenue (₹ Cr)	96	4,602	19,915	612	297
Net Profit (₹ Cr)	21.90	432.53	2,604.34	78.75	-75.81
Net Margin (%)	22.42	9.38	12.88	12.69	-23.23
RoE (%)	18.41	19.52	18.63	14.38	-12.14
Price to Earnings	39.71	34.23	8.10	31.76	--
Price-To-Book	4.97	6.07	1.37	4.35	4.50

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Operating Revenue	95.81	3,105.75	18,298.01	308.52	311.71
Total Income	97.66	3,134.33	18,567.11	312.52	375.52
Total Expenditure	65.39	2,570.78	15,162.02	255.54	375.47
EBITDA	30.41	534.97	3,135.99	52.99	-63.76
Depreciation	1.74	98.46	326.50	6.85	6.57
EBIT	28.67	436.51	2,809.49	46.14	-70.33
Interest	0.88	112.83	158.75	5.99	21.99
Other Income	1.85	28.58	269.10	4.00	63.81
Exceptional Items	--	--	-11.94	--	--
Profit before Tax	29.64	352.25	3,056.72	44.15	-28.51
Provision for Tax	7.74	41.92	857.36	3.99	-2.96
Profit after Tax	21.90	310.34	2,199.36	40.15	-25.55

Liabilities (₹ Cr)

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Shareholder's Funds	154.55	1,967.23	5,631.75	302.95	339.01
Minority Interest	--	--	2,181.14	--	--
Non-Current Liabilities	3.43	637.08	824.72	177.16	50.28
Current Liabilities	35.00	1,636.67	4,047.84	47.62	363.02
Total Liabilities	192.98	4,240.98	12,720.74	527.72	752.31

Assets (₹ Cr)

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Non-Current Assets	52.36	2,153.38	8,340.78	308.85	509.49
Current Assets	140.36	2,087.59	4,345.62	212.36	242.81
Total Assets	192.98	4,240.98	12,720.74	527.72	752.31
Total Debt*	0.30	1,812.61	1,537.61	200.23	105.49
Net Current Assets	105.37	450.92	297.78	164.74	-120.21
Contingent Liabilities	0.29	55.02	326.11	--	78.83

Cashflow (₹ Cr)

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Cash From Operating Activities	44.36	289.69	2,239.13	-22.52	-11.05
Cash Flow from Investing Activities	-4.32	-415.91	-902.06	-45.74	25.53
Cash from Financing Activities	34.31	53.00	-1,781.49	188.91	-15.35
Net Cash Inflow / Outflow	74.35	-73.21	-444.42	120.65	-0.87

Ratios

Profitability Ratios

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
ROCE (%)	24.23	13.15	46.17	13.90	-1.45
ROE (%)	18.41	17.23	42.87	19.31	-7.53
ROA (%)	14.79	7.98	17.91	9.85	-3.49
EBIT Margin (%)	33.68	18.15	18.61	18.47	0.02
Net Margin (%)	22.42	9.90	11.85	12.85	-6.80
Cash Profit Margin (%)	24.68	13.16	13.15	15.23	-6.09

Growth Ratios

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Revenue Growth (%)	22.86	17.03	6.95	135.44	0.60
EBIT Growth (%)	17.51	24.78	-2.66	119.29	100.11
Net Profit Growth (%)	17.10	24.10	30.02	235.07	59.84
EPS Growth (%)	-8.03	23.63	76.40	179.13	94.02
Book Value Growth (%)	84.61	17.35	21.68	93.27	-0.09

Valuation Ratios

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Price / Earnings	0.00	23.87	10.98	30.58	0.00
Price / Book Value	0.00	3.81	2.19	4.48	3.71
Dividend Yield (%)	--	0.90	0.96	0.10	0.00
EV/EBITDA	-1.79	16.19	3.91	24.94	0.00
Market Cap (₹ Cr)	0.00	7,408.14	12,329.20	1,227.91	1,258.56

Solvency Ratios

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debt to Equity	0.00	0.93	0.27	0.73	0.31
Short term debt to equity ratio	0.00	0.54	0.11	0.11	0.31
Current Ratio	4.01	1.28	1.07	4.46	0.67
Quick Ratio	3.23	0.63	0.75	2.87	0.56
Interest Coverage	34.59	4.12	20.25	8.37	-0.30

Operating Efficiency Ratios

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debtors to sales (%)	26.35	22.23	2.82	25.61	39.92
Asset Turnover	0.65	0.80	1.56	0.76	0.43
Receivable days	69.64	69.76	9.29	59.56	131.37
Inventory Days	106.35	108.16	24.21	89.31	43.58
Payable days	7.13	31.78	58.76	7.98	301.76
Cash Conversion Cycle	168.87	146.14	-25.25	140.90	-126.81