Bombay Burmah Peer Comparison

NSE: BBTC | BSE: 501425

₹1,292.50

₹-21.30 (-1.62%)

As on 13-Nov-2026IST

Market cap

₹9,070 Cr

Revenue (TTM)

₹20,671 Cr

P/E Ratio

P/B Ratio

31.2

Div. Yield

1.3 %

Edit

	Bombay Burmah	CCL Products	Vintage Coffee	Andrew Yule	Karamalai Tea
Market cap (₹ Cr)	9,070	13,111	2,364	1,188	256
Revenue (₹ Cr)	20,671	4,686	430	323	60
Net Profit (₹ Cr)	2,648.86	461.76	37.59	-74.91	-2.68
Net Margin (%)	12.61	9.83	8.39	-21.29	-4.27
RoE (%)	16.93	18.44	7.17	-11.68	-0.59
Price to Earnings	48.98	28.39	62.87	--	--
Price-To-Book	31.18	4.92	4.40	21.74	0.56

Income Statement (₹ Cr)

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

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

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

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

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

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

	Bombay Burmah	CCL Products	Vintage Coffee	Andrew Yule	Karamalai Tea
Price / Earnings	7.30	28.50	29.90	-31.02	-96.06
Price / Book Value	1.19	4.94	4.29	3.90	0.56
Dividend Yield (%)	1.30	0.58	0.09	0.00	0.09
EV/EBITDA	2.27	18.19	21.33	-16.66	58.85
Market Cap (₹ Cr)	9,212.46	13,864.21	1,927.47	765.20	252.70

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

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

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