B&A Peer Comparison

BSE: 508136

₹371.10

₹-15.00 (-3.89%)

As on 28-Aug-2026IST

Market cap

₹115 Cr

Revenue (TTM)

₹299 Cr

P/E Ratio

157.8

P/B Ratio

0.8

Div. Yield

0 %

Edit

	B&A	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Market cap (₹ Cr)	115	14,974	10,899	2,605	1,391
Revenue (₹ Cr)	299	4,602	19,915	612	297
Net Profit (₹ Cr)	2.92	432.53	2,604.34	78.75	-75.81
Net Margin (%)	0.96	9.38	12.88	12.69	-23.23
RoE (%)	0.48	19.52	18.63	14.38	-12.14
Price to Earnings	157.81	34.62	8.45	33.08	--
Price-To-Book	0.82	6.14	1.43	4.53	4.57

Income Statement (₹ Cr)

	B&A	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Operating Revenue	283.12	4,457.37	19,538.62	308.52	311.71
Total Income	288.03	4,543.98	19,853.44	312.52	375.52
Total Expenditure	271.65	3,802.60	16,092.83	255.54	375.47
EBITDA	11.47	654.77	3,445.79	52.99	-63.76
Depreciation	6.87	151.93	351.92	6.85	6.57
EBIT	4.60	502.84	3,093.87	46.14	-70.33
Interest	7.08	128.75	138.07	5.99	21.99
Other Income	4.91	86.61	314.82	4.00	63.81
Exceptional Items	--	--	94.08	--	--
Profit before Tax	2.43	460.70	3,350.93	44.15	-28.51
Provision for Tax	4.37	72.59	851.68	3.99	-2.96
Profit after Tax	-1.94	388.11	2,499.25	40.15	-25.55

	B&A	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Shareholder's Funds	137.15	2,344.55	7,041.98	302.95	339.01
Minority Interest	25.32	--	2,556.23	--	--
Non-Current Liabilities	36.02	495.90	393.88	177.16	50.28
Current Liabilities	122.93	1,485.83	4,488.57	47.62	363.02
Total Liabilities	321.43	4,326.29	14,536.15	527.72	752.31

	B&A	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Non-Current Assets	180.07	2,117.02	9,142.97	308.85	509.49
Current Assets	141.36	2,209.27	5,352.21	212.36	242.81
Total Assets	321.43	4,326.29	14,536.15	527.72	752.31
Total Debt*	110.70	1,290.75	1,555.69	200.23	105.49
Net Current Assets	18.43	723.44	863.64	164.74	-120.21
Contingent Liabilities	0.90	58.21	380.33	--	78.83

	B&A	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Cash From Operating Activities	-0.36	858.29	2,418.61	-22.52	-11.05
Cash Flow from Investing Activities	-31.90	-69.62	-1,187.98	-45.74	25.53
Cash from Financing Activities	33.95	-756.92	-1,131.80	188.91	-15.35
Net Cash Inflow / Outflow	1.69	31.75	98.83	120.65	-0.87

	B&A	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
ROCE (%)	4.15	15.90	44.26	13.90	-1.45
ROE (%)	-1.39	18.20	39.44	19.31	-7.53
ROA (%)	-0.65	9.06	18.39	9.85	-3.49
EBIT Margin (%)	5.79	16.63	19.25	18.47	0.02
Net Margin (%)	-0.67	8.54	12.59	12.85	-6.80
Cash Profit Margin (%)	1.74	12.12	13.78	15.23	-6.09

	B&A	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Revenue Growth (%)	7.10	43.52	6.78	135.44	0.60
EBIT Growth (%)	-35.41	31.56	10.44	119.29	100.11
Net Profit Growth (%)	-117.58	25.06	13.64	235.07	59.84
EPS Growth (%)	-147.83	25.06	10.69	179.13	94.02
Book Value Growth (%)	-2.71	19.38	25.04	93.27	-0.09

	B&A	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Price / Earnings	0.00	35.72	7.41	30.58	0.00
Price / Book Value	0.77	5.97	1.31	4.48	3.71
Dividend Yield (%)	0.00	0.55	1.29	0.10	0.00
EV/EBITDA	11.06	20.15	2.64	24.94	0.00
Market Cap (₹ Cr)	105.86	13,864.21	9,212.46	1,227.91	1,258.56

	B&A	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debt to Equity	0.81	0.56	0.22	0.73	0.31
Short term debt to equity ratio	0.55	0.31	0.12	0.11	0.31
Current Ratio	1.15	1.49	1.19	4.46	0.67
Quick Ratio	0.71	0.79	0.88	2.87	0.56
Interest Coverage	1.34	4.58	25.27	8.37	-0.30

	B&A	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debtors to sales (%)	10.19	18.33	2.76	25.61	39.92
Asset Turnover	0.95	1.04	1.52	0.76	0.43
Receivable days	33.29	61.71	9.30	59.56	131.37
Inventory Days	62.08	85.75	23.92	89.31	43.58
Payable days	77.13	29.84	60.75	7.98	301.76
Cash Conversion Cycle	18.23	117.62	-27.53	140.90	-126.81

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