Valuation CCL Products (India) Limited

Equities

Delayed Bombay S.E. Other stock markets 11:35:08 10/02/2026 am IST			5-day change	1st Jan Change
1,033.45 ^INR	+1.17%		+5.28%	+9.53%

05/02	CCL Products Limited, Q3 2026 Earnings Call, Feb 05, 2026
04/02	CCL Products (India) declared interim dividend of 2.75 rupees per share for FY 2025-26	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	1,36,392	-	-
Change	-	72.37%	40.68%	3.62%	-5.35%	84.11%	-	-
Enterprise Value (EV) ¹	31,148	53,690	83,860	92,778	91,230	1,50,720	1,47,788	1,45,034
Change	-	72.37%	56.19%	10.63%	-1.67%	65.21%	-1.95%	-1.86%
P/E ratio	17.1x	26.3x	28.1x	31.3x	23.9x	36.4x	28.7x	22.9x
PBR	2.86x	4.29x	5.1x	4.66x	3.76x	6.03x	5.16x	4.36x
PEG	-	2.2x	0.9x	-4.19x	1x	1.8x	1.1x	0.9x
Capitalization / Revenue	2.51x	3.67x	3.65x	2.95x	2.39x	3.28x	2.95x	2.56x
EV / Revenue	2.51x	3.67x	4.05x	3.5x	2.94x	3.62x	3.2x	2.72x
EV / EBITDA	10.5x	16.2x	21x	20.8x	16.4x	21.2x	17.9x	15.1x
EV / EBIT	12.5x	19.6x	24.9x	26.7x	20x	26.4x	22.2x	18.4x
EV / FCF	192x	-60.2x	-62.6x	-20.3x	-71.1x	27.1x	29x	31.4x
FCF Yield	0.52%	-1.66%	-1.6%	-4.94%	-1.41%	3.69%	3.45%	3.18%
Dividend per Share ²	4	5	5.5	4.5	5	6.883	8.267	9.7
Rate of return	1.71%	1.24%	0.97%	0.77%	0.9%	0.67%	0.81%	0.95%
EPS ²	13.7	15.36	20.21	18.7	23.26	28.09	35.6	44.6
Distribution rate	29.2%	32.6%	27.2%	24.1%	21.5%	24.5%	23.2%	21.7%
Net sales ¹	12,425	14,620	20,712	26,537	31,057	41,584	46,190	53,276
EBITDA ¹	2,978	3,311	3,999	4,453	5,551	7,115	8,239	9,620
EBIT ¹	2,483	2,736	3,361	3,476	4,566	5,706	6,665	7,874
Net income ¹	1,823	2,044	2,689	2,501	3,103	3,763	4,833	6,063
Net Debt ¹	-	-	8,327	14,510	17,149	14,328	11,396	8,642
Reference price ²	234.15	403.60	567.80	586.15	554.80	1,021.45	1,021.45	1,021.45
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CCL PRODUCTS (INDIA) LIMITED	35.27x	3.58x	20.82x	0.7%	150.37Cr
JDE PEET'S N.V.	21.32x	1.88x	12.06x	2.33%	1.83TCr
TATA CONSUMER PRODUCTS LIMITED	70.95x	5.62x	40.31x	0.79%	1.27TCr
XIANGPIAOPIAO FOOD CO.,LTD	24.81x	-	-	1.9%	82Cr
WESTROCK COFFEE COMPANY	-6.67x	-	-	-	50Cr
Average	29.14x	3.69x	24.40x	1.43%	676.6Cr
Weighted average by Cap.	40.29x	3.42x	23.53x	1.66%