Shri Ahimsa Naturals Peer Comparison

NSE: SHRIAHIMSA

₹421.95

₹-0.30 (-0.07%)

As on 09-Oct-2026IST

Market cap

₹1,005 Cr

Revenue (TTM)

₹123 Cr

P/E Ratio

34.5

P/B Ratio

5.2

Div. Yield

0 %

Edit

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Market cap (₹ Cr)	1,005	14,036	8,520	2,544	1,178
Revenue (₹ Cr)	123	4,602	19,915	612	297
Net Profit (₹ Cr)	29.11	432.53	2,604.34	78.75	-75.81
Net Margin (%)	22.50	9.38	12.88	12.69	-23.23
RoE (%)	17.17	19.52	18.63	14.38	-12.14
Price to Earnings	34.51	32.45	6.60	32.30	--
Price-To-Book	5.20	5.76	1.12	4.52	3.87

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Operating Revenue	123.32	4,457.37	19,538.62	553.05	295.28
Total Income	129.37	4,543.98	19,853.44	560.84	382.87
Total Expenditure	87.48	3,802.60	16,092.83	453.41	389.53
EBITDA	35.85	654.77	3,445.79	99.64	-94.25
Depreciation	1.87	151.93	351.92	9.45	6.91
EBIT	33.97	502.84	3,093.87	90.19	-101.16
Interest	0.55	128.75	138.07	9.09	21.20
Other Income	6.05	86.61	314.82	7.79	87.58
Exceptional Items	--	--	94.08	--	--
Profit before Tax	39.47	460.70	3,350.93	88.89	-34.78
Provision for Tax	10.36	72.59	851.68	16.70	-3.67
Profit after Tax	29.11	388.11	2,499.25	72.19	-31.10

Liabilities (₹ Cr)

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Shareholder's Funds	193.33	2,344.55	7,041.98	569.21	325.36
Minority Interest	--	--	2,556.23	--	--
Non-Current Liabilities	14.99	495.90	393.88	64.11	40.50
Current Liabilities	10.05	1,485.83	4,488.57	91.47	383.24
Total Liabilities	218.37	4,326.29	14,536.15	724.79	749.09

Assets (₹ Cr)

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Non-Current Assets	100.92	2,117.02	9,142.97	311.29	524.01
Current Assets	116.38	2,209.27	5,352.21	400.35	225.08
Total Assets	218.37	4,326.29	14,536.15	724.79	749.09
Total Debt*	19.98	1,290.75	1,555.69	123.63	121.34
Net Current Assets	106.33	723.44	863.64	308.88	-158.16
Contingent Liabilities	25.04	58.21	380.33	0.16	75.33

Cashflow (₹ Cr)

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Cash From Operating Activities	9.38	858.29	2,418.61	6.47	-80.41
Cash Flow from Investing Activities	-74.31	-69.62	-1,187.98	-148.19	63.93
Cash from Financing Activities	-1.22	-756.92	-1,131.80	220.97	15.99
Net Cash Inflow / Outflow	-66.15	31.75	98.83	79.25	-0.49

Ratios

Profitability Ratios

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
ROCE (%)	21.82	15.90	44.26	19.18	-3.05
ROE (%)	17.17	18.20	39.44	17.91	-9.36
ROA (%)	14.15	9.06	18.39	12.73	-4.14
EBIT Margin (%)	33.97	16.63	19.25	19.43	-2.26
Net Margin (%)	22.50	8.54	12.59	12.87	-8.12
Cash Profit Margin (%)	25.12	12.12	13.78	14.76	-7.46

Growth Ratios

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Revenue Growth (%)	28.72	43.52	6.78	79.26	-5.27
EBIT Growth (%)	29.84	31.56	10.44	88.53	-12,495.91
Net Profit Growth (%)	32.91	25.06	13.64	79.81	-21.74
EPS Growth (%)	32.34	25.06	10.69	55.11	-575.56
Book Value Growth (%)	19.70	19.38	25.04	94.12	-4.03

Valuation Ratios

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Price / Earnings	18.98	35.72	7.41	26.70	0.00
Price / Book Value	2.99	5.97	1.31	3.62	2.35
Dividend Yield (%)	0.00	0.55	1.29	0.11	0.00
EV/EBITDA	12.62	20.15	2.64	18.29	-127.30
Market Cap (₹ Cr)	552.39	13,864.21	9,212.46	1,927.47	765.20

Solvency Ratios

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debt to Equity	0.11	0.56	0.22	0.23	0.37
Short term debt to equity ratio	0.05	0.31	0.12	0.12	0.37
Current Ratio	11.58	1.49	1.19	4.38	0.59
Quick Ratio	8.30	0.79	0.88	3.24	0.44
Interest Coverage	72.58	4.58	25.27	10.78	-0.64

Operating Efficiency Ratios

	Shri Ahimsa Naturals	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debtors to sales (%)	23.60	18.33	2.76	24.12	29.64
Asset Turnover	0.60	1.04	1.52	0.98	0.43
Receivable days	80.43	61.71	9.30	70.09	119.36
Inventory Days	89.22	85.75	23.92	59.24	54.98
Payable days	2.12	29.84	60.75	4.82	271.36
Cash Conversion Cycle	167.54	117.62	-27.53	124.52	-97.03