Bombay Burmah Peer Comparison

NSE: BBTC | BSE: 501425

₹1,450.20

₹-10.20 (-0.70%)

As on 23-Sep-2026IST

Market cap

₹10,116 Cr

Revenue (TTM)

₹19,915 Cr

P/E Ratio

7.8

P/B Ratio

1.3

Div. Yield

1.2 %

Edit

	Bombay Burmah	CCL Products	Vintage Coffee	Andrew Yule	Goodricke Group
Market cap (₹ Cr)	10,116	13,932	2,690	1,371	506
Revenue (₹ Cr)	19,915	4,602	612	297	838
Net Profit (₹ Cr)	2,604.34	432.53	78.75	-75.81	63.23
Net Margin (%)	12.88	9.38	12.69	-23.23	7.41
RoE (%)	18.63	19.52	14.38	-12.14	14.96
Price to Earnings	7.84	32.21	34.15	--	8.00
Price-To-Book	1.33	5.71	4.68	4.50	1.47

Income Statement (₹ Cr)

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

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

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

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

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

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

	Bombay Burmah	CCL Products	Vintage Coffee	Andrew Yule	Goodricke Group
Price / Earnings	8.16	32.21	33.90	-32.89	10.82
Price / Book Value	1.33	5.71	4.68	4.50	1.47
Dividend Yield (%)	1.17	0.55	0.08	0.00	0.85
EV/EBITDA	2.60	19.55	24.09	-18.10	9.01
Market Cap (₹ Cr)	9,212.46	13,864.21	1,927.47	765.20	317.95

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

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

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