Stock CCL CCL PRODUCTS (INDIA) LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials CCL Products (India) Limited

Equities

CCL

INE421D01022

Food Processing

Market Closed - Bombay S.E.
Other stock markets
 06:00:48 2024-04-30 am EDT 		5-day change 1st Jan Change
591.8 INR +0.25% Intraday chart for CCL Products (India) Limited +0.96% -8.03%
Apr. 15 CCL Products Arm Names CEO MT
Mar. 18 CCL Products Arm Begins Operations at New Instant Coffee Manufacturing Facility MT

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 37,846 23,892 31,148 53,690 75,533 78,828 - -
Enterprise Value (EV) 1 37,846 27,426 31,148 53,690 83,860 92,114 93,301 92,526
P/E ratio 24.4 x 14.4 x 17.1 x 26.3 x 28.1 x 29.3 x 23.7 x 18.1 x
Yield 1.23% 2.78% 1.71% 1.24% 0.97% 1.07% 1.18% 1.36%
Capitalization / Revenue 3.5 x 2.1 x 2.51 x 3.67 x 3.65 x 3.08 x 2.61 x 2.19 x
EV / Revenue 3.5 x 2.41 x 2.51 x 3.67 x 4.05 x 3.6 x 3.09 x 2.57 x
EV / EBITDA 15.4 x 9.59 x 10.5 x 16.2 x 21 x 20.3 x 16.4 x 13.1 x
EV / FCF -47.4 x 102 x 192 x -60.2 x -62.6 x -31.2 x 276 x 34.2 x
FCF Yield -2.11% 0.98% 0.52% -1.66% -1.6% -3.2% 0.36% 2.93%
Price to Book 4.51 x 2.57 x 2.86 x 4.29 x 5.1 x 4.76 x 4.18 x 3.6 x
Nbr of stocks (in thousands) 133,028 133,028 133,028 133,028 133,028 133,528 - -
Reference price 2 284.5 179.6 234.2 403.6 567.8 590.4 590.4 590.4
Announcement Date 5/13/19 6/15/20 5/21/21 5/26/22 5/16/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,814 11,392 12,425 14,620 20,712 25,582 30,180 35,994
EBITDA 1 2,455 2,859 2,978 3,311 3,999 4,538 5,705 7,044
EBIT 1 2,138 2,388 2,483 2,736 3,361 3,697 4,732 5,874
Operating Margin 19.77% 20.96% 19.99% 18.71% 16.23% 14.45% 15.68% 16.32%
Earnings before Tax (EBT) 1 2,086 2,253 2,348 2,613 3,050 3,100 3,882 5,125
Net income 1 1,549 1,659 1,823 2,044 2,689 2,624 3,308 4,345
Net margin 14.32% 14.57% 14.67% 13.98% 12.98% 10.26% 10.96% 12.07%
EPS 2 11.64 12.47 13.70 15.36 20.21 20.13 24.88 32.65
Free Cash Flow 1 -797.6 268.6 162.2 -891.9 -1,339 -2,951 338.4 2,708
FCF margin -7.38% 2.36% 1.31% -6.1% -6.47% -11.54% 1.12% 7.52%
FCF Conversion (EBITDA) - 9.39% 5.45% - - - 5.93% 38.45%
FCF Conversion (Net income) - 16.18% 8.9% - - - 10.23% 62.33%
Dividend per Share 2 3.500 5.000 4.000 5.000 5.500 6.300 6.957 8.057
Announcement Date 5/13/19 6/15/20 5/21/21 5/26/22 5/16/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 2,962 3,316 3,261 3,366 4,231 3,762 5,093 5,066 5,353 5,201 6,549 6,178 6,556 6,635
EBITDA 1 688.1 852.1 719.8 823 925 842.8 885.4 975.2 1,007 1,131 1,063 1,040 1,226 1,272
EBIT - - - - - 686.4 - - - 1,029 - 956 1,029 1,075
Operating Margin - - - - - 18.24% - - - 19.79% - 15.47% 15.69% 16.2%
Earnings before Tax (EBT) 1 - - - - - 681.4 - 731.1 705.4 947.1 694.2 724 822 800
Net income 1 471.1 492 438.4 493.4 584.7 527 527.4 577.9 730.6 852.9 607.1 613 706.3 730.8
Net margin 15.9% 14.84% 13.44% 14.66% 13.82% 14.01% 10.36% 11.41% 13.65% 16.4% 9.27% 9.92% 10.77% 11.01%
EPS 2 3.540 3.700 3.300 3.710 4.400 3.960 3.960 4.340 5.490 6.410 4.560 4.600 5.300 5.167
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 1/28/21 5/21/21 7/29/21 10/28/21 1/19/22 5/26/22 8/5/22 10/28/22 1/18/23 5/16/23 7/14/23 - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 3,535 - - 8,327 13,286 14,473 13,698
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - 1.236 x - - 2.082 x 2.928 x 2.537 x 1.945 x
Free Cash Flow 1 -798 269 162 -892 -1,339 -2,951 338 2,708
ROE (net income / shareholders' equity) 19.6% 18.8% 18.1% 17.5% 19.7% 16.8% 18.6% 21.2%
ROA (Net income/ Total Assets) 12.1% 11.3% - - - - - -
Assets 1 12,776 14,655 - - - - - -
Book Value Per Share 2 63.00 69.80 81.70 94.00 111.0 124.0 141.0 164.0
Cash Flow per Share - - - - - - - -
Capex 1 2,413 638 1,546 1,899 3,323 4,621 3,377 1,695
Capex / Sales 22.32% 5.6% 12.44% 12.99% 16.04% 18.06% 11.19% 4.71%
Announcement Date 5/13/19 6/15/20 5/21/21 5/26/22 5/16/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for CCL Products (India) Limited

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
590.4 INR
Average target price
733.2 INR
Spread / Average Target
+24.20%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Ready-Made Meals

1st Jan change Capi.
CCL PRODUCTS (INDIA) LIMITED Stock CCL Products (India) Limited
-8.03% 945M
NISSIN FOODS HOLDINGS CO.,LTD. Stock Nissin Foods Holdings Co.,Ltd.
-14.55% 8.05B
PT INDOFOOD CBP SUKSES MAKMUR TBK Stock PT Indofood CBP Sukses Makmur Tbk
+0.95% 7.67B
TINGYI CAYMAN ISLANDS HOLDING CORP Stock Tingyi Cayman Islands Holding Corp
-8.93% 6.27B
NONGSHIM CO., LTD. Stock Nongshim Co., Ltd.
-2.21% 1.67B
NISSIN FOODS COMPANY LIMITED Stock Nissin Foods Company Limited
-17.76% 676M
S FOODS INC. Stock S Foods Inc.
-7.59% 611M
ZHONGYIN BABI FOOD CO., LTD. Stock Zhongyin Babi Food Co., Ltd.
-19.09% 600M
DONGWON F&B CO., LTD. Stock Dongwon F&B Co., Ltd.
+13.61% 521M
TASTY BITE EATABLES LIMITED Stock Tasty Bite Eatables Limited
-10.37% 359M
Ready-Made Meals
  1. Stock Market
  2. Equities
  3. CCL Stock
  4. Financials CCL Products (India) Limited