CCL Products Peer Comparison

NSE: CCL | BSE: 519600

₹1,034.60

₹-9.80 (-0.94%)

As on 28-Sep-2026 12:39IST

Market cap

₹13,791 Cr

Revenue (TTM)

₹4,602 Cr

P/E Ratio

31.9

P/B Ratio

5.7

Div. Yield

0.6 %

Edit

	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule	Goodricke Group
Market cap (₹ Cr)	13,791	9,929	2,680	1,296	495
Revenue (₹ Cr)	4,602	19,915	612	297	838
Net Profit (₹ Cr)	432.53	2,604.34	78.75	-75.81	63.23
Net Margin (%)	9.38	12.88	12.69	-23.23	7.41
RoE (%)	19.52	18.63	14.38	-12.14	14.96
Price to Earnings	31.88	7.70	34.03	--	7.82
Price-To-Book	5.66	1.30	4.76	4.26	1.44

Income Statement (₹ Cr)

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

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

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

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

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

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

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

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

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