Andrew Yule Peer Comparison

NSE: ANDREWYU | BSE: 526173

₹27.00

₹0.15 (0.56%)

As on 25-Sep-2026IST

Market cap

₹1,314 Cr

Revenue (TTM)

₹297 Cr

P/E Ratio

P/B Ratio

4.3

Div. Yield

0 %

Edit

	Andrew Yule	CCL Products	Bombay Burmah	Vintage Coffee	Goodricke Group
Market cap (₹ Cr)	1,314	13,967	10,014	2,702	492
Revenue (₹ Cr)	297	4,602	19,915	612	838
Net Profit (₹ Cr)	-75.81	432.53	2,604.34	78.75	63.23
Net Margin (%)	-23.23	9.38	12.88	12.69	7.41
RoE (%)	-12.14	19.52	18.63	14.38	14.96
Price to Earnings	--	32.29	7.76	34.31	7.79
Price-To-Book	4.32	5.73	1.31	4.80	1.43

Income Statement (₹ Cr)

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

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

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

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

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

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

	Andrew Yule	CCL Products	Bombay Burmah	Vintage Coffee	Goodricke Group
Price / Earnings	-31.53	32.29	8.08	34.06	10.54
Price / Book Value	4.32	5.73	1.31	4.80	1.43
Dividend Yield (%)	0.00	0.55	1.18	0.08	0.88
EV/EBITDA	-17.39	19.60	2.57	24.20	8.77
Market Cap (₹ Cr)	765.20	13,864.21	9,212.46	1,927.47	317.95

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

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

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