CCL Products (India) Ltd

AI
CCL Products Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

CCL Products (India) Ltd

₹ 900 -0.39%
27 Oct 2:12 p.m.
cclproducts.com BSE: 519600 NSE: CCL
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

Business Overview:[1][2]
CCL operates primarily in instant coffee manufacturing, supplying private label
and B2B customers globally, + branded consumer coffee business. Customer
base includes global retailers, coffee
brands, and foodservice customers.
Products reach 110+ countries.
Scale: 1,000+ unique brewing blends,
Distributors: 1,000+ and presence across 1.70 lakh+ outlets.

Website BSE NSE
  • Market Cap ₹ 12,017 Cr.
  • Current Price ₹ 900
  • High / Low ₹ 1,242 / 847
  • Stock P/E 57.5
  • Book Value ₹ 105
  • Dividend Yield 0.65 %
  • ROCE 20.6 %
  • ROE 22.4 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company has been maintaining a healthy dividend payout of 54.0%

Cons

  • Stock is trading at 8.58 times its book value
  • Company has a low return on equity of 13.4% over last 3 years.
  • Earnings include an other income of Rs.110 Cr.

* 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.

Peer comparison

Fast Moving Consumer Goods Fast Moving Consumer Goods Agricultural Food & other Products Tea & Coffee

Part of BSE 500 BSE Fast Moving Consumer Goods Nifty MidSmallcap 400 Nifty Total Market BSE 250 SmallCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
352 327 405 432 437 402 448 535 559 564 558 577 685
292 285 352 366 368 354 396 455 464 490 508 516 600
Operating Profit 60 42 53 65 69 47 52 80 96 74 50 61 85
OPM % 17% 13% 13% 15% 16% 12% 12% 15% 17% 13% 9% 11% 12%
1 1 4 3 2 2 8 3 73 5 93 6 6
Interest 10 12 13 14 18 19 19 19 18 17 16 15 14
Depreciation 11 11 19 12 12 12 12 13 14 14 14 15 15
Profit before tax 39 20 24 42 41 18 30 51 137 48 113 37 62
Tax % 21% 18% 18% 40% 32% 48% -1% 39% 18% 25% 5% 39% 31%
31 16 20 25 28 9 30 31 112 36 107 22 43
EPS in Rs 2.34 1.21 1.50 1.88 2.07 0.70 2.26 2.35 8.41 2.71 8.04 1.68 3.22
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
672 677 707 825 809 823 795 923 1,356 1,456 1,718 2,216 2,384
544 538 538 660 640 616 608 726 1,137 1,245 1,484 1,916 2,113
Operating Profit 128 140 169 165 169 207 187 197 219 212 234 300 270
OPM % 19% 21% 24% 20% 21% 25% 23% 21% 16% 15% 14% 14% 11%
1 1 1 4 30 134 66 31 41 6 14 174 110
Interest 6 4 7 6 8 17 16 14 27 45 69 69 62
Depreciation 9 10 11 11 12 25 27 31 36 52 49 56 58
Profit before tax 114 126 153 151 179 298 210 184 196 120 130 349 260
Tax % 35% 35% 35% 35% 30% 20% 25% 31% 11% 21% 29% 18%
75 82 99 98 125 239 159 127 175 95 92 287 209
EPS in Rs 5.61 6.16 7.44 7.35 9.43 17.96 11.93 9.56 13.18 7.14 6.91 21.51 15.65
Dividend Payout % 27% 41% 34% 34% 37% 28% 34% 52% 42% 63% 72% 27%
Compounded Sales Growth
10 Years: 13%
5 Years: 23%
3 Years: 18%
TTM: 23%
Compounded Profit Growth
10 Years: 13%
5 Years: 13%
3 Years: 18%
TTM: 14%
Stock Price CAGR
10 Years: 14%
5 Years: 20%
3 Years: 13%
1 Year: 6%
Return on Equity
10 Years: 17%
5 Years: 14%
3 Years: 13%
Last Year: 22%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 Sep 2026
Equity Capital 27 27 27 27 27 27 27 27 27 27 27 27 27
Reserves 378 420 511 568 622 766 902 967 1,052 1,088 1,162 1,350 1,379
93 114 98 308 401 439 408 481 576 783 859 625 556
98 74 69 79 162 117 129 141 139 140 317 566 581
Total Liabilities 596 635 705 982 1,213 1,348 1,466 1,616 1,794 2,038 2,365 2,568 2,543
169 209 215 212 220 567 662 656 817 860 882 918 899
CWIP 7 0 0 213 424 97 78 147 44 14 28 3 5
Investments 151 151 154 158 159 159 157 157 157 237 242 250 252
270 275 336 399 410 525 569 655 776 927 1,214 1,398 1,386
Total Assets 596 635 705 982 1,213 1,348 1,466 1,616 1,794 2,038 2,365 2,568 2,543

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
64 107 55 72 114 -16 140 21 102 63 148 324
-23 -77 -22 -240 -136 70 -32 -66 -55 -156 -144 104
-44 -30 -32 170 30 -52 -58 -7 -32 95 -20 -435
Net Cash Flow -2 1 1 2 8 2 51 -52 15 2 -16 -7
Free Cash Flow 54 30 38 -139 -59 -77 44 -71 8 -13 82 296
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit 87% 104% 64% 78% 103% 18% 88% 31% 63% 43% 74% 124%

Ratios

Standalone / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 49 49 54 55 67 96 63 48 47 77 90 85
Inventory Days 114 87 132 106 115 176 255 346 214 223 205 169
Days Payable 30 6 6 6 43 16 18 27 24 22 45 58
Cash Conversion Cycle 133 130 180 156 139 256 300 366 237 278 250 196
Working Capital Days 52 33 84 82 0 79 47 66 24 11 19 45
ROCE % 25% 25% 27% 20% 19% 28% 18% 14% 14% 9% 10% 21%

Insights

In beta
Mar 2012 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Total Installed Capacity
MT

Log in to view insights

Please log in to see hidden values.

Login
EBITDA per kg
INR/kg
Sales Volume
MT
Domestic Branded B2C Sales
INR crores
Capacity Utilization
%
Direct Distribution Outlets
number
Market Share in Outsourced Instant Coffee
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

1 Recently
Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
46.26% 46.26% 46.09% 46.09% 46.09% 46.09% 46.09% 46.11% 46.11% 46.11% 46.14% 46.16%
7.77% 8.12% 9.76% 10.17% 10.14% 10.20% 10.64% 10.52% 11.01% 11.24% 12.07% 12.11%
21.44% 21.73% 20.57% 21.01% 21.06% 20.88% 21.19% 21.83% 21.53% 21.43% 21.10% 21.41%
24.54% 23.89% 23.60% 22.73% 22.73% 22.82% 21.80% 21.29% 21.11% 20.97% 20.54% 20.18%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.26% 0.25% 0.25% 0.25% 0.15% 0.14%
No. of Shareholders 61,20255,49558,89053,64552,65152,97054,98855,69060,55262,29363,90465,916

* 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

Announcements

Annual reports

Credit ratings

Concalls