Goodricke Group Peer Comparison

NSE: GOODRICKE | BSE: 500166

₹225.10

₹-3.25 (-1.42%)

As on 30-Sep-2026IST

Market cap

₹486 Cr

Revenue (TTM)

₹838 Cr

P/E Ratio

7.7

P/B Ratio

1.4

Div. Yield

0.9 %

Edit

	Goodricke Group	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Market cap (₹ Cr)	486	13,609	9,481	2,627	1,271
Revenue (₹ Cr)	838	4,602	19,915	612	297
Net Profit (₹ Cr)	63.23	432.53	2,604.34	78.75	-75.81
Net Margin (%)	7.41	9.38	12.88	12.69	-23.23
RoE (%)	14.96	19.52	18.63	14.38	-12.14
Price to Earnings	7.69	31.46	7.35	33.35	--
Price-To-Book	1.41	5.58	1.24	4.67	4.18

Income Statement (₹ Cr)

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

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

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

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

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

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

	Goodricke Group	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Price / Earnings	10.40	31.46	7.65	33.11	-30.50
Price / Book Value	1.41	5.58	1.24	4.67	4.18
Dividend Yield (%)	0.89	0.56	1.25	0.08	0.00
EV/EBITDA	8.65	19.13	2.42	23.54	-16.86
Market Cap (₹ Cr)	317.95	13,864.21	9,212.46	1,927.47	765.20

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

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

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