Andrew Yule Peer Comparison

NSE: ANDREWYU | BSE: 526173

₹24.12

₹0.09 (0.37%)

As on 13-Nov-2026IST

Market cap

₹1,174 Cr

Revenue (TTM)

₹323 Cr

P/E Ratio

P/B Ratio

3.6

Div. Yield

0 %

Edit

	Andrew Yule	CCL Products	Bombay Burmah	Vintage Coffee	Karamalai Tea
Market cap (₹ Cr)	1,174	13,044	9,020	2,371	256
Revenue (₹ Cr)	323	4,686	20,671	430	60
Net Profit (₹ Cr)	-74.91	461.76	2,648.86	37.59	-2.68
Net Margin (%)	-21.29	9.83	12.61	8.39	-4.27
RoE (%)	-11.68	18.44	16.93	7.17	-0.59
Price to Earnings	--	28.25	6.96	63.07	--
Price-To-Book	3.55	4.90	1.17	4.41	0.56

Income Statement (₹ Cr)

	Andrew Yule	CCL Products	Bombay Burmah	Vintage Coffee	Karamalai Tea
Operating Revenue	322.97	4,686.22	20,670.77	612.44	60.13
Total Income	351.91	4,699.14	20,999.33	620.80	62.87
Total Expenditure	399.28	3,903.80	17,063.71	499.25	55.55
EBITDA	-76.31	782.42	3,607.06	113.19	4.58
Depreciation	7.07	158.96	343.11	10.45	2.51
EBIT	-83.38	623.46	3,263.95	102.74	2.06
Interest	25.34	117.08	129.32	9.89	3.73
Other Income	28.94	12.92	328.56	8.37	2.75
Exceptional Items	0.00	0.00	105.82	0.00	-0.06
Profit before Tax	-79.77	519.30	3,569.01	101.22	1.03
Provision for Tax	-4.86	57.54	920.15	22.47	3.71
Profit after Tax	-74.91	461.76	2,648.86	78.75	-2.68

	Andrew Yule	CCL Products	Bombay Burmah	Vintage Coffee	Karamalai Tea
Shareholder's Funds	330.30	2,663.31	7,683.07	569.21	455.18
Minority Interest	0.00	0.00	-1,331.45	0.00	0.00
Non-Current Liabilities	55.12	514.12	313.97	64.11	97.42
Current Liabilities	420.25	1,304.16	6,376.61	91.47	34.00
Total Liabilities	749.09	4,326.29	14,536.15	724.79	595.17

	Andrew Yule	CCL Products	Bombay Burmah	Vintage Coffee	Karamalai Tea
Non-Current Assets	528.38	1,997.81	9,629.88	311.29	532.90
Current Assets	252.09	2,368.58	6,748.17	400.35	50.12
Total Assets	749.09	4,326.29	14,536.15	724.79	595.17
Total Debt*	121.34	1,290.75	1,555.69	123.63	45.23
Net Current Assets	-168.16	1,064.42	371.56	308.88	16.12
Contingent Liabilities	75.33	58.21	380.33	0.16	2.53

	Andrew Yule	CCL Products	Bombay Burmah	Vintage Coffee	Karamalai Tea
Cash From Operating Activities	-80.41	858.29	2,418.61	6.47	0.08
Cash Flow from Investing Activities	63.93	-69.62	-1,187.98	-148.19	5.88
Cash from Financing Activities	15.99	-756.92	-1,131.80	220.97	-5.09
Net Cash Inflow / Outflow	-0.49	31.75	98.83	79.25	0.86

	Andrew Yule	CCL Products	Bombay Burmah	Vintage Coffee	Karamalai Tea
ROCE (%)	-3.05	15.90	44.26	19.18	0.26
ROE (%)	-11.68	18.44	16.93	14.38	-0.59
ROA (%)	-9.60	10.53	17.25	13.89	-0.62
EBIT Margin (%)	-25.82	13.30	15.79	16.78	3.43
Net Margin (%)	-21.29	9.83	12.61	12.69	-4.27
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Andrew Yule	CCL Products	Bombay Burmah	Vintage Coffee	Karamalai Tea
Revenue Growth (%)	9.68	24.08	9.61	67.13	21.09
EBIT Growth (%)	17.20	19.97	9.01	82.54	302.85
Net Profit Growth (%)	-1,710.25	36.53	17.87	58.02	37.07
EPS Growth (%)	-890.10	36.53	11.75	35.83	37.46
Book Value Growth (%)	-4.03	19.38	25.04	94.12	112.07

	Andrew Yule	CCL Products	Bombay Burmah	Vintage Coffee	Karamalai Tea
Price / Earnings	-30.65	28.25	7.24	29.88	-96.06
Price / Book Value	3.86	4.90	1.18	4.28	0.56
Dividend Yield (%)	0.00	0.59	1.32	0.09	0.09
EV/EBITDA	-16.48	18.04	2.24	21.28	58.85
Market Cap (₹ Cr)	765.20	13,864.21	9,212.46	1,927.47	252.70

	Andrew Yule	CCL Products	Bombay Burmah	Vintage Coffee	Karamalai Tea
Debt to Equity	0.04	0.15	0.02	0.10	0.02
Short term debt to equity ratio	0.37	0.31	0.12	0.12	0.08
Current Ratio	0.60	1.82	1.06	4.38	1.47
Quick Ratio	0.36	1.06	0.68	3.24	1.16
Interest Coverage	-2.15	5.44	28.60	11.24	1.28

	Andrew Yule	CCL Products	Bombay Burmah	Vintage Coffee	Karamalai Tea
Debtors to sales (%)	21.18	15.56	2.92	21.78	3.61
Asset Turnover	0.41	1.07	1.35	1.08	0.14
Receivable days	119.36	61.71	9.30	70.09	9.84
Inventory Days	54.98	85.75	23.92	59.24	50.75
Payable days	271.36	29.84	60.75	4.82	360.67
Cash Conversion Cycle	-97.03	117.62	-27.53	124.52	-300.07

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