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

Equities

Market Closed - NSE India S.E. Other stock markets 06:10:59 14/01/2026 pm IST			5-day change	1st Jan Change
959.40 ^INR	-0.80%		+3.83%	+1.61%

13/11	Ccl Products Limited Appoints Srinivas Atla as Chief Human Resources Officer, Effective November 13, 2025	CI
06/11	CCL Products Limited, Q2 2026 Earnings Call, Nov 06, 2025

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	1,28,000	-	-
Change	-	72.37%	40.68%	3.62%	-5.35%	72.78%	-	-
Enterprise Value (EV) ¹	31,148	53,690	83,860	92,778	91,230	1,42,051	1,39,173	1,36,501
Change	-	72.37%	56.19%	10.63%	-1.67%	55.71%	-2.03%	-1.92%
P/E ratio	17.1x	26.3x	28.1x	31.3x	23.9x	34.9x	27.2x	21.9x
PBR	2.86x	4.29x	5.1x	4.66x	3.76x	5.7x	4.87x	4.2x
PEG	-	2.2x	0.9x	-4.19x	1x	1.9x	1x	0.9x
Capitalization / Revenue	2.51x	3.67x	3.65x	2.95x	2.39x	3.11x	2.78x	2.41x
EV / Revenue	2.51x	3.67x	4.05x	3.5x	2.94x	3.45x	3.02x	2.57x
EV / EBITDA	10.5x	16.2x	21x	20.8x	16.4x	20.4x	17.1x	14.4x
EV / EBIT	12.5x	19.6x	24.9x	26.7x	20x	25.6x	21x	17.5x
EV / FCF	192x	-60.2x	-62.6x	-20.3x	-71.1x	26.7x	26.1x	31.7x
FCF Yield	0.52%	-1.66%	-1.6%	-4.94%	-1.41%	3.75%	3.83%	3.15%
Dividend per Share ²	4	5	5.5	4.5	5	6.817	8.233	9.42
Rate of return	1.71%	1.24%	0.97%	0.77%	0.9%	0.71%	0.86%	0.98%
EPS ²	13.7	15.36	20.21	18.7	23.26	27.46	35.28	43.7
Distribution rate	29.2%	32.6%	27.2%	24.1%	21.5%	24.8%	23.3%	21.6%
Net sales ¹	12,425	14,620	20,712	26,537	31,057	41,116	46,068	53,190
EBITDA ¹	2,978	3,311	3,999	4,453	5,551	6,972	8,136	9,495
EBIT ¹	2,483	2,736	3,361	3,476	4,566	5,552	6,642	7,817
Net income ¹	1,823	2,044	2,689	2,501	3,103	3,663	4,790	5,983
Net Debt ¹	-	-	8,327	14,510	17,149	14,051	11,173	8,502
Reference price ²	234.15	403.60	567.80	586.15	554.80	958.60	958.60	958.60
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	-	-	-

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.($)
JDE PEET'S N.V.	21.18x	1.9x	12.16x	2.32%	1.8TCr
TATA CONSUMER PRODUCTS LIMITED	71.71x	5.82x	41.35x	0.78%	1.3TCr
XIANGPIAOPIAO FOOD CO.,LTD	24.83x	-	-	1.9%	81Cr
WESTROCK COFFEE COMPANY	-5.88x	-	-	-	43Cr
Average	27.96x	3.86x	26.75x	1.66%	805.75Cr
Weighted average by Cap.	41.34x	3.55x	24.43x	1.68%