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

₹ 1,107 1.95%
03 Sep - close price
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 ₹ 14,814 Cr.
  • Current Price ₹ 1,107
  • High / Low ₹ 1,242 / 816
  • Stock P/E 34.2
  • Book Value ₹ 176
  • Dividend Yield 0.52 %
  • ROCE 15.8 %
  • ROE 18.0 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is expected to give good quarter
  • Company has been maintaining a healthy dividend payout of 21.8%

Cons

  • Stock is trading at 6.31 times its book value

* 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 400 MidSmallCap Index Nifty Smallcap 250 Nifty500 LargeMidSmall Equal-Cap Weighted Nifty Smallcap 500 Nifty MidSmallcap400 50:50

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
655 608 664 727 773 738 758 836 1,056 1,127 1,051 1,224 1,200
549 498 554 609 643 601 634 673 897 930 866 1,033 1,007
Operating Profit 106 110 111 118 130 137 124 163 159 197 185 192 194
OPM % 16% 18% 17% 16% 17% 19% 16% 20% 15% 18% 18% 16% 16%
0 1 1 4 1 1 3 4 2 1 3 2 3
Interest 15 18 23 21 21 27 31 34 34 33 32 30 29
Depreciation 22 23 22 31 23 24 25 27 34 39 39 40 39
Profit before tax 69 70 67 70 87 87 72 106 94 127 116 123 129
Tax % 13% 13% 5% 7% 18% 15% 12% 4% 23% 21% 14% 7% 9%
61 61 63 65 71 74 63 102 72 101 100 115 117
EPS in Rs 4.56 4.57 4.76 4.88 5.35 5.54 4.72 7.63 5.43 7.55 7.51 8.58 8.75
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
881 932 976 1,138 1,081 1,139 1,242 1,462 2,071 2,654 3,106 4,457 4,602
709 727 744 899 836 853 945 1,131 1,671 2,208 2,551 3,723 3,835
Operating Profit 171 205 232 239 245 286 298 331 400 445 555 734 767
OPM % 19% 22% 24% 21% 23% 25% 24% 23% 19% 17% 18% 16% 17%
3 1 1 5 3 4 3 4 3 6 8 7 9
Interest 14 11 11 8 8 18 17 16 34 78 113 129 124
Depreciation 27 28 33 34 32 47 49 57 64 98 98 152 157
Profit before tax 134 167 189 202 209 225 235 261 305 276 352 461 496
Tax % 30% 27% 29% 27% 26% 26% 22% 22% 7% 9% 12% 16%
94 122 135 148 155 166 182 204 284 250 310 388 433
EPS in Rs 7.06 9.18 10.12 11.14 11.64 12.47 13.70 15.36 21.35 18.73 23.24 29.07 32.39
Dividend Payout % 21% 27% 25% 22% 30% 40% 29% 33% 26% 24% 22% 20%
Compounded Sales Growth
10 Years: 17%
5 Years: 29%
3 Years: 29%
TTM: 36%
Compounded Profit Growth
10 Years: 12%
5 Years: 16%
3 Years: 11%
TTM: 39%
Stock Price CAGR
10 Years: 15%
5 Years: 22%
3 Years: 22%
1 Year: 19%
Return on Equity
10 Years: 18%
5 Years: 18%
3 Years: 17%
Last Year: 18%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 27 27 27 27 27 27 27 27 27 27 27 27
Reserves 395 483 602 713 812 902 1,061 1,224 1,471 1,647 1,941 2,318
229 210 142 311 416 469 559 655 920 1,622 1,815 1,324
111 81 78 83 166 112 142 164 180 240 459 657
Total Liabilities 762 801 848 1,134 1,422 1,509 1,788 2,070 2,597 3,536 4,241 4,326
340 417 393 371 383 724 798 882 1,257 1,252 1,622 2,027
CWIP 53 0 0 226 424 100 149 160 54 501 450 3
Investments 2 2 2 1 1 1 0 0 0 0 0 3
367 382 453 535 613 684 841 1,028 1,286 1,783 2,169 2,293
Total Assets 762 801 848 1,134 1,422 1,509 1,788 2,070 2,597 3,536 4,241 4,326

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
105 161 102 145 162 91 171 116 173 55 290 858
-19 -87 -20 -247 -175 -88 -153 -192 -307 -527 -415 18
-93 -82 -84 129 42 -37 64 9 164 559 53 -757
Net Cash Flow -8 -8 -2 27 29 -35 82 -67 30 86 -72 120
Free Cash Flow 84 74 84 -78 -80 2 16 -74 -159 -458 -128 788
CFO/OP 86% 97% 67% 84% 89% 50% 66% 47% 52% 19% 57% 123%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 47 50 61 58 79 86 88 80 78 68 81 67
Inventory Days 116 99 121 97 123 170 198 262 187 185 208 131
Days Payable 29 8 8 5 35 16 13 23 24 23 44 32
Cash Conversion Cycle 134 142 174 150 168 240 272 319 241 230 246 166
Working Capital Days 45 37 81 89 43 103 59 77 58 40 42 41
ROCE % 23% 26% 27% 23% 19% 18% 17% 16% 16% 12% 13% 16%

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
EBITDA per kg
INR/kg

Log in to view insights

Please log in to see hidden values.

Login
Total Installed Capacity
MT
Sales Volume
MT
Domestic Branded B2C Sales
INR crores ・Standalone data
Market Share in Outsourced Instant Coffee
%
Capacity Utilization
%
Direct Distribution Outlets
number ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

1 Recently
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
46.26% 46.26% 46.26% 46.09% 46.09% 46.09% 46.09% 46.09% 46.11% 46.11% 46.11% 46.14%
7.75% 7.77% 8.12% 9.76% 10.17% 10.14% 10.20% 10.64% 10.52% 11.01% 11.24% 12.07%
21.39% 21.44% 21.73% 20.57% 21.01% 21.06% 20.88% 21.19% 21.83% 21.53% 21.43% 21.10%
24.61% 24.54% 23.89% 23.60% 22.73% 22.73% 22.82% 21.80% 21.29% 21.11% 20.97% 20.54%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.26% 0.25% 0.25% 0.25% 0.15%
No. of Shareholders 64,00361,20255,49558,89053,64552,65152,97054,98855,69060,55262,29363,904

* 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