Valuation CCL Products (India) Limited NSE India S.E.

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:02 08/05/2026 pm IST			5-day change	1st Jan Change
1,123.10 ^INR	-7.01%		-1.06%	+18.95%

08/05	CCL Products Limited, Q4 2026 Earnings Call, May 08, 2026
07/05	Ccl Products (India) March-quarter consol net profit 1.15 billion rupees	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	31,148	53,690	75,533	78,267	74,081	1,50,085	-	-
Change	-	72.37%	40.68%	3.62%	-5.35%	102.6%	-	-
Enterprise Value (EV) ¹	31,148	53,690	83,860	92,778	91,230	1,63,904	1,59,334	1,55,558
Change	-	72.37%	56.19%	10.63%	-1.67%	79.66%	-2.79%	-2.37%
P/E ratio	17.1x	26.3x	28.1x	31.3x	23.9x	35.7x	29.7x	23.8x
PBR	2.86x	4.29x	5.1x	4.66x	3.76x	6.63x	5.59x	4.77x
PEG	-	2.2x	0.9x	-4.19x	1x	1.4x	0.9x	1x
Capitalization / Revenue	2.51x	3.67x	3.65x	2.95x	2.39x	3.11x	2.96x	2.79x
EV / Revenue	2.51x	3.67x	4.05x	3.5x	2.94x	3.92x	3.14x	2.89x
EV / EBITDA	10.5x	16.2x	21x	20.8x	16.4x	22.9x	19.2x	16x
EV / EBIT	12.5x	19.6x	24.9x	26.7x	20x	28.3x	23.5x	19.4x
EV / FCF	192x	-60.2x	-62.6x	-20.3x	-71.1x	24.6x	28.7x	31.5x
FCF Yield	0.52%	-1.66%	-1.6%	-4.94%	-1.41%	4.06%	3.48%	3.18%
Dividend per Share ²	4	5	5.5	4.5	5	6.75	8.283	9.7
Rate of return	1.71%	1.24%	0.97%	0.77%	0.9%	0.6%	0.74%	0.86%
EPS ²	13.7	15.36	20.21	18.7	23.26	29.1	37.79	47.19
Distribution rate	29.2%	32.6%	27.2%	24.1%	21.5%	23.7%	21.9%	20.6%
Net sales ¹	12,425	14,620	20,712	26,537	31,057	44,574	50,708	53,858
EBITDA ¹	2,978	3,311	3,999	4,453	5,551	7,329	8,297	9,700
EBIT ¹	2,483	2,736	3,361	3,476	4,566	5,810	6,777	8,029
Net income ¹	1,823	2,044	2,689	2,501	3,103	3,881	4,872	6,112
Net Debt ¹	-	-	8,327	14,510	17,149	13,818	9,248	5,473
Reference price ²	234.15	403.60	567.80	586.15	554.80	1,124.00	1,124.00	1,124.00
Nbr of stocks (in thousands)	1,33,028	1,33,028	1,33,028	1,33,528	1,33,528	1,33,528	-	-
Announcement Date	21/05/21	26/05/22	16/05/23	12/05/24	05/05/25	07/05/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TATA CONSUMER PRODUCTS LIMITED	72.2x	5.7x	41.11x	0.79%	1.23TCr
ITALMOBILIARE S.P.A.	12.9x	1.19x	5.19x	4.02%	141.38Cr
XIANGPIAOPIAO FOOD CO.,LTD	29.12x	-	-	-	87Cr
WESTROCK COFFEE COMPANY	-10.31x	-	-	-	80Cr
Average	25.98x	3.45x	23.15x	2.4%	385.23Cr
Weighted average by Cap.	60.03x	5.23x	37.41x	1.12%