CCL Products (India) Limited
CCL · General/Diversified · NSE
₹1,073
Current Market Price
Fair Value (DCF)
₹432
Margin of Safety
-59.7%
Updated just now
YieldIQ Score
43/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
23%
ROE
15.8%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.14 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.7%
Return on capital employed
EV / EBITDA
25.2×
Enterprise multiple
Debt / EBITDA
2.8×
Leverage vs earnings
Interest Coverage
4.2×
EBIT covers interest
Current Ratio
1.28×
Short-term liquidity
Asset Turnover
0.87×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
24.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,072.5
Bear case
₹245.13
MoS -337.5%
Base case
₹432.09
MoS -148.2%
Bull case
₹564.04
MoS -90.1%
Ratio Trends
CCL · last 8 annual periods
ROE
15.8%
ROCE
14.8%
Operating Margin
—
Debt / Equity
0.92×
PE
88.7×
EV / EBITDA
20.5×
Historical Financials
CCL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1242 Cr | ₹1462 Cr | ₹520 Cr | ₹727 Cr | ₹3106 Cr | +25.7% |
| EBITDA | — | ₹332 Cr | ₹400 Cr | ₹449 Cr | ₹559 Cr | +13.9% |
| EBIT | ₹252 Cr | ₹278 Cr | ₹105 Cr | ₹91.7 Cr | — | -22.3% |
| PAT | ₹182 Cr | ₹204 Cr | ₹85.3 Cr | ₹65.2 Cr | ₹310 Cr | +14.2% |
| EPS (diluted) | ₹13.70 | ₹15.36 | ₹6.41 | ₹4.89 | — | -22.7% |
| CFO | ₹171 Cr | ₹101 Cr | ₹198 Cr | ₹55.4 Cr | ₹290 Cr | +14.1% |
| CapEx | — | — | — | — | ₹-418 Cr | — |
| FCF | — | — | — | — | ₹-128 Cr | — |
| Total Assets | — | ₹2070 Cr | ₹2597 Cr | ₹3536 Cr | ₹4241 Cr | +19.6% |
| Total Debt | — | — | ₹715 Cr | ₹1102 Cr | ₹1813 Cr | +26.2% |
| Shareholders' Equity | — | — | ₹1482 Cr | ₹1674 Cr | ₹1967 Cr | +7.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CCL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| LTFOODS LTFOODS | — | — | Pending | 15.7% | — |
| ZYDUSWELL ZYDUSWELL | — | — | Pending | 6.1% | — |
| BIKAJI BIKAJI | — | — | Pending | 13.6% | — |
| GODREJAGRO Godrej Agrovet Limited | +15.0% | 40 | Fairly valued | 16.5% | — |
| BBTC BBTC | — | — | Pending | 14.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
17 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹24.75/sh
Last payout
2026-02-10
₹2.75
Peak payout
₹5.00
Trailing yield
0.72%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CCL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CCL →
Compare
Head-to-head with peers
Compare CCL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CCLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.