CCL Products (India) Ltd

CCL Products (India) Ltd

₹ 639 0.37%
26 Feb - close price
About

CCL Products (India) is engaged in the production, trading and distribution of Coffee. The Company has business operations mainly in India, Vietnam and Switzerland countries.(Source : 202003 Annual Report Page No:119)

Key Points

Company History[1][2] CCL was initially registered as The Sahayak Finance and Investment Corporation Limited in 1961. The name was changed to Continental Coffee Limited in 1994 when it started producing instant coffee, and finally to the present name of CCL in 2002.

  • Market Cap 8,502 Cr.
  • Current Price 639
  • High / Low 750 / 530
  • Stock P/E 72.0
  • Book Value 83.3
  • Dividend Yield 0.86 %
  • ROCE 14.6 %
  • ROE 16.1 %
  • Face Value 2.00

Pros

  • Company has been maintaining a healthy dividend payout of 43.1%

Cons

  • Stock is trading at 7.67 times its book value
  • Company might be capitalizing the interest cost

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
189 226 222 218 261 222 334 335 358 317 372 352 327
148 158 176 171 218 161 278 279 310 251 315 292 285
Operating Profit 40 68 46 47 42 61 56 56 48 66 57 60 42
OPM % 21% 30% 21% 22% 16% 28% 17% 17% 13% 21% 15% 17% 13%
1 65 0 0 1 30 0 0 38 3 0 1 1
Interest 3 4 4 3 3 3 4 5 9 8 10 10 12
Depreciation 7 7 8 8 8 8 8 8 10 10 11 11 11
Profit before tax 31 122 35 36 32 80 45 43 66 51 37 39 20
Tax % 29% 18% 30% 43% 50% 18% 31% 37% -2% 16% 24% 21% 18%
22 100 24 21 16 66 31 27 68 43 28 31 16
EPS in Rs 1.64 7.55 1.84 1.56 1.23 4.93 2.31 2.02 5.11 3.22 2.10 2.34 1.21
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
490 585 611 672 677 707 825 809 823 795 923 1,335 1,368
409 478 484 544 538 538 660 640 616 608 726 1,111 1,143
Operating Profit 81 107 128 128 140 169 165 169 207 187 197 224 225
OPM % 16% 18% 21% 19% 21% 24% 20% 21% 25% 23% 21% 17% 16%
1 1 1 1 1 1 4 30 134 66 31 41 4
Interest 12 12 7 6 4 7 6 8 17 16 14 26 40
Depreciation 16 16 13 9 10 11 11 12 25 27 31 35 42
Profit before tax 54 81 108 114 126 153 151 179 298 210 184 204 147
Tax % 33% 32% 32% 35% 35% 35% 35% 30% 20% 25% 31% 18%
37 55 73 75 82 99 98 125 239 159 127 168 118
EPS in Rs 2.75 4.10 5.51 5.61 6.16 7.44 7.35 9.43 17.96 11.93 9.56 12.62 8.87
Dividend Payout % 18% 12% 22% 27% 41% 34% 34% 37% 28% 34% 52% 44%
Compounded Sales Growth
10 Years: 9%
5 Years: 10%
3 Years: 18%
TTM: 10%
Compounded Profit Growth
10 Years: 12%
5 Years: 11%
3 Years: -11%
TTM: -38%
Stock Price CAGR
10 Years: 30%
5 Years: 18%
3 Years: 41%
1 Year: 19%
Return on Equity
10 Years: 19%
5 Years: 19%
3 Years: 16%
Last Year: 16%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 13 13 27 27 27 27 27 27 27 27 27 27 27
Reserves 240 287 328 378 420 511 568 622 766 902 967 1,068 1,082
149 152 118 93 114 98 308 401 439 408 481 573 638
53 63 73 98 74 69 79 162 117 129 141 150 150
Total Liabilities 455 515 546 596 635 705 982 1,213 1,348 1,466 1,616 1,818 1,897
214 181 175 169 209 215 212 220 567 662 656 800 869
CWIP 0 0 0 7 0 0 213 424 97 78 147 44 11
Investments 38 80 139 151 151 154 158 159 159 157 157 157 157
203 254 232 270 275 336 399 410 525 569 655 817 859
Total Assets 455 515 546 596 635 705 982 1,213 1,348 1,466 1,616 1,818 1,897

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
15 56 85 64 107 55 72 114 -16 140 21 54
-2 -50 -40 -23 -77 -22 -240 -136 70 -32 -66 -39
-14 -8 -43 -44 -30 -32 170 30 -52 -58 -7 -1
Net Cash Flow -0 -2 3 -2 1 1 2 8 2 51 -52 15

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 49 45 44 49 49 54 55 67 96 63 48 62
Inventory Days 130 130 117 114 87 132 106 115 176 255 346 206
Days Payable 21 26 17 30 6 6 6 43 16 18 27 22
Cash Conversion Cycle 159 149 144 133 130 180 156 139 256 300 366 246
Working Capital Days 109 105 99 102 95 134 138 76 143 135 212 184
ROCE % 17% 22% 25% 25% 25% 27% 20% 19% 28% 18% 14% 15%

Shareholding Pattern

Numbers in percentages

2 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
46.19% 46.19% 46.19% 46.20% 46.26% 46.26% 46.26% 46.26% 46.26% 46.26% 46.26% 46.26%
12.35% 10.32% 9.21% 9.29% 8.19% 5.80% 7.56% 7.59% 7.75% 7.70% 7.75% 7.77%
14.27% 16.59% 17.73% 18.30% 19.45% 22.34% 21.85% 21.81% 21.06% 21.05% 21.39% 21.44%
27.19% 26.89% 26.87% 26.20% 26.10% 25.59% 24.32% 24.36% 24.95% 24.99% 24.61% 24.54%
No. of Shareholders 38,18842,71763,30163,44467,71761,48351,50853,54157,39460,91864,00361,202

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Concalls