Skip to content

Ccl Products India Ltd.

NSE: CCLConsumer DefensivePackaged Foods

Last close
₹907.50
Day change
−₹20.30 (−2.19%)vs
Market cap
₹14,473 crIndian rupees
Research updated
3 reports
Follow Ccl Products India

Create an account, then follow this company for weekday briefs. You will return to Ccl Products India after signing in.

About Ccl Products India

Ccl Products India Ltd. is a prominent player in the global coffee industry, primarily engaged in the production and export of instant coffee. The company specializes in manufacturing a wide range of coffee products, including spray-dried, freeze-dried, and granulated coffee, catering to diverse taste preferences and market requirements. Ccl Products India Ltd. operates with a focus on quality and customization, offering its services to private label owners, leading coffee brands, and retailers across the globe. The organization's robust infrastructure, including state-of-the-art processing plants, enables it to deliver premium products competitively. Headquartered in India, Ccl Products plays a crucial role in the global supply chain of coffee, with a significant impact on the food and beverage industry due to its expansive international reach. Its ability to maintain high standards of production and adaptability contributes to its reputation and influence in the competitive coffee market.

Sector
Consumer Defensive
Industry
Packaged Foods
Listing
NSE: CCL
Employees
1,336
Headquarters
Hyderabad, India
ISIN
INE421D01022

Public research · Report of

Business model & financial foundation

CCL Products (NSE: CCL), Instant coffee manufacturing (B2B private label and contract) with a domestic branded business: revenue of ₹4,457 crore in FY26 (+43.5% on FY25), an EBITDA margin of 16.4%, net profit of ₹388.1 crore and net debt of ₹1,074 crore.

Key figures
Revenue, FY26 (₹ crore)
4,457
consolidated
Revenue growth, FY26
+43.5%
on FY25
EBITDA margin, FY26
16.4%
EBITDA (revenue less cogs, employee, other exp; excl other income) / revenue
Net profit, FY26 (₹ crore)
388.1
to owners
Return on equity, FY26
18.0%
on average equity
Net debt, FY26 (₹ crore)
1,074
Net bank debt less eligible liquid assets, excluding leases
Market capitalisation (₹ crore)
14,473
at the close of 15 Oct 2026

Company profile

CCL Products is one of the world's largest private-label instant coffee manufacturers, making spray-dried, agglomerated and freeze-dried soluble coffee in India (Duggirala SEZ, Tirupati), Vietnam and Switzerland for global roasters and retailers in 110+ countries on a largely cost-plus, back-to-back green-coffee model. It also runs a growing domestic branded business (Continental Coffee) at about 5-6% EBITDA margin. Consolidated FY26 revenue was Rs4,457 crore and PAT Rs388 crore.

Item, Value
ItemValue
Legal nameCCL Products (India) Limited
Exchange and tickerNSE: CCL; BSE: 519600
ISININE421D01022
CINL15110AP1961PLC000874
SectorConsumer Staples
IndustryInstant coffee manufacturing (B2B private label and contract) with a domestic branded business
HeadquartersHyderabad, India
Fiscal year endMarch
Reporting basis and unitconsolidated, in ₹ crore
AuditorRamanatham & Rao, Chartered Accountants (FRN 2934S) (since 2022)
Market capitalisation₹14,473 crore (15 Oct 2026)
Shares outstanding13.35 crore shares (FY26)
Price₹1,101 (close, 15 Oct 2026)
52-week range₹823.9 - ₹1,242 (to 15 Oct 2026)
Websitehttps://www.cclproducts.com

Corporate structure and shareholding

Entity, Holding, Business
EntityHoldingBusiness
Ngon Coffee Company Limited (Vietnam)100%Instant coffee manufacturing; capacity expanded to 36,000 tpa, operational FY26; material subsidiary
Continental Coffee SA (Switzerland)100%Agglomeration and packing unit
CCL Food and Beverages Private Limited (India)100%Spray-dried instant coffee manufacturing (Tirupati unit)
Continental Coffee Private Limited (India)100%Food and beverage kiosks incl. Coffee on Wheels
Jayanti Pte Limited (Singapore)100%Investment vehicle, no operations
Mukkonda Renewables Private Limited (associate)26%Captive hybrid renewable power SPV, 10 MW; Rs12.12 cr investment

Single reportable segment (coffee and coffee products) per Ind AS 108.

Shareholding (% of shares)
Shareholding (% of shares)Q3FY26Q4FY26Q1FY27Q2FY27
Promoter46.11%46.11%46.14%46.16%
Promoter holding pledged0.00%0.00%0.00%0.00%
Foreign institutions11.01%11.24%12.07%12.12%
Domestic institutions21.53%21.43%21.11%21.41%
of which mutual funds19.22%19.02%18.66%18.89%
Retail9.54%9.42%9.23%8.98%
Other11.81%11.80%11.45%11.33%

The promoter holding pledged is a share of the promoter's own holding.

Business model

Segment, revenue, FY26 (₹ crore), Share
Segmentrevenue, FY26 (₹ crore)Share
Coffee — only reportable operating segment4,457100.0%

Segments as the company reports them (consolidated); each share is of the segments' sum.

Peer, Why the dossier compares them
PeerWhy the dossier compares them
Tata Consumer Products (TATACONSUM)Largest Indian listed coffee/tea player incl. instant coffee extraction (ex-Tata Coffee) and branded beverages
Nestle India (NESTLEIND)Leader of Indian branded instant coffee (Nescafe); competitor to Continental in domestic retail
Hindustan Unilever (HINDUNILVR)
LT Foods (LTFOODS)Indian agri-commodity processor and exporter with cost-plus private label and branded mix
Mrs Bectors Food Specialities (BECTORFOOD)Food manufacturer combining B2B/private label exports with domestic brands
Hindustan Foods (HNDFDS)Contract manufacturer for FMCG brands; comparable B2B manufacturing economics

Financial databook

Profit and loss (₹ crore)
Profit and loss (₹ crore)FY22FY23FY24FY25FY26
Revenue from operations1,4622,0712,6543,1064,457
Cost of revenue (vendor classification) *815.41,2301,7091,8433,080
Other operating costs (vendor classification) *221.5337.9366.2706.0522.9
EBITDA (vendor classification) *332.2400.0449.0563.6737.8
EBIT274.8336.3347.6456.6581.0
Finance costs13.431.377.7112.8128.7
Profit before tax261.3305.0276.2352.3460.7
Tax expense (current + deferred)57.021.026.241.972.6
Profit after tax before associates204.4284.0250.1310.3388.1
Diluted EPS (INR)15.3621.3518.7623.2629.10
Cost of materials consumed incl. change in inventories1,5521,8432,904
Employee benefits expense145.6172.0192.8
Other expenses510.8536.1627.7
EBITDA (revenue less cogs, employee, other exp; excl other income)445.3555.1732.9
Other income6.328.458.43
Depreciation97.798.5151.9
Exceptional items0.000.000.00
Non-controlling interest0.000.000.00
Share of profit of associates0.000.00-0.01
Profit attributable to owners250.1310.3388.1
Cost of materials consumed1,6291,9152,937
Changes in finished goods and WIP inventories-77.3-72.0-32.8
Current income tax22.929.164.8
Deferred income tax3.2612.87.81
Basic EPS INR per share18.8023.3129.15
Balance sheet (₹ crore)
Balance sheet (₹ crore)FY22FY23FY24FY25FY26
Total equity1,2511,4971,6741,9672,345
Gross borrowings (current + non-current)655.1919.61,6211,8131,291
Unrestricted cash and cash equivalents52.882.6169.196.9216.5
Trade receivables319.6441.4496.8690.3816.9
Inventories519.1578.3788.41,0521,042
Trade payables45.773.899.7221.1253.7
Net property, plant and equipment3.894.021,2501,6201,994
Capital work in progress160.054.0501.1450.53.46
Total assets2,0702,5973,5364,2414,326
Net bank debt less eligible liquid assets, excluding leases1,4521,7161,074
Non-current bank borrowings518.6556.3376.7
Current bank borrowings including current maturities1,1021,256914.0
Other bank balances restricted/unclaimed dividends0.720.771.04
Lease liabilities current plus non-current1.502.1733.6
Non-current strategic equity investments0.000.002.87
Right-of-use assets1.282.0333.2
Other intangible assets0.010.010.01
Non-current other financial assets11.650.154.5
Other non-current assets30.731.228.8
Current other financial assets4.493.931.21
Other current assets281.5243.4131.5
Total non-current assets1,7952,1532,117
Total current assets1,7412,0882,209
Reported equity share capital26.626.726.7
Other equity1,6471,9412,318
Non-current lease liabilities1.011.6833.2
Current lease liabilities0.490.490.45
Non-current provisions3.294.864.09
Deferred tax liabilities net62.074.281.9
Total non-current liabilities584.9637.1495.9
Trade payables MSME12.815.421.4
Trade payables other creditors86.9205.8232.3
Other current financial liabilities41.196.5252.3
Current provisions5.4238.121.4
Other current liabilities28.224.244.0
Total current liabilities1,2771,6371,486
Cash flow (₹ crore)
Cash flow (₹ crore)FY22FY23FY24FY25FY26
Cash from operations60.3127.755.4289.7858.3
Free cash flow (vendor definition) *-73.7-159.0-457.9-128.3788.5
Dividends paid cash outflow negative-66.5-66.5-66.5-26.7-103.5
Cash purchase of PPE/CWIP including advances and creditors-189.9-332.3-513.3-418.0-69.8
Net cash from investing activities-513.6-415.9-69.6
Net cash from financing activities558.553.0-756.9
Cash-flow working capital movement release positive-359.6-228.3245.3
Cash-flow movement in receivables-42.1-174.3-48.8
Cash-flow movement in inventories-210.1-263.810.1
Cash-flow movement in trade payables25.9121.432.6
Cash-flow movement in other financial assets4.05-38.0-1.71
Cash-flow movement in other current assets-164.738.1103.0
Cash-flow movement in other non-current assets0.88-0.542.41
Cash-flow movement in other financial liabilities7.8854.4162.3
Cash-flow other current liabilities and provisions18.734.4-14.6
Operating cash profit before working capital changes444.0543.2660.8
Cash generated from operations before tax paid84.4314.9906.1
Income taxes paid cash outflow negative-29.0-25.3-47.8
CFO plus signed cash capex-457.9-128.3788.5
Cash-flow starting profit before tax including associates276.2352.3460.7
CF depreciation addback97.798.5151.9
CF provisions and expected credit loss addback3.880.960.39
CF share-based payments addback as printed6.120.920.54
CF net foreign exchange loss or gain adjustment-17.2-20.1-78.2
CF interest income removed from operating activities-0.50-2.10-3.31
CF finance cost addback77.7112.8128.7
Interest income investing cash inflow0.502.103.31
Movement in restricted other bank balances-0.86-0.05-0.27
Purchase of investment cash outflow0.000.00-2.87
Proceeds from issue of share capital0.000.100.00
Proceeds from non-current borrowings487.6248.00.00
Net current borrowings draw positive repayment negative295.755.6-343.9
Repayment non-current borrowings cash outflow-78.6-111.8-178.0
Reported lease principal cash-flow movement-2.000.67-2.82
Finance costs paid cash outflow-77.7-112.8-128.7
Net change in cash before translation100.3-73.231.7
Effect of currency translation on cash-13.81.0787.8
Cash and cash equivalents opening82.6169.196.9
Cash and cash equivalents closing169.196.9216.5
Other reported lines (₹ crore)
Other reported lines (₹ crore)FY22FY23FY24FY25FY26
Actual issued paid-up equity shares including ESOP trust13.3013.3013.3513.3513.35
Primary weighted diluted EPS denominator (crore shares)13.3313.3413.34
Primary weighted basic EPS denominator (crore shares)13.3013.3213.32
Quarterly profit and loss (₹ crore)
Quarterly profit and loss (₹ crore)Q3FY25Q4FY25Q1FY26Q2FY26Q3FY26Q4FY26Q1FY27Q2FY27
Revenue from operations758.4835.81,0561,1271,0511,2241,2001,211
Cost of revenue (vendor classification) *454.0465.1711.1661.2794.1778.4
Other operating costs (vendor classification) *135.8158.3143.6157.0182.3176.6
EBITDA (vendor classification) *127.2167.1161.4187.6193.8196.7
EBIT99.7136.3125.5158.2145.9151.4154.5171.6
Finance costs30.534.333.732.632.230.228.726.0
Profit before tax71.9105.994.2127.1116.3123.1129.0150.9
Tax expense (current + deferred)8.834.0121.726.216.08.6112.220.8
Profit after tax before associates63.0101.972.4100.9100.3114.5116.9130.1
Diluted EPS (INR)4.737.645.447.567.528.598.769.75
Cost of materials consumed incl. change in inventories454.0465.1711.1737.6661.2794.1778.4751.5
Employee benefits expense44.249.141.847.347.456.351.950.4
Other expenses135.8158.3143.6144.7157.0182.3176.6196.7
EBITDA (revenue less cogs, employee, other exp; excl other income)124.4163.3159.0197.1185.0191.8193.5212.1
Other income2.773.812.401.482.601.953.145.23
Depreciation24.827.033.638.939.140.439.040.5
Exceptional items0.000.000.000.000.000.000.000.00
Non-controlling interest0.000.000.000.000.000.000.000.00
Share of profit of associates0.000.000.000.000.00-0.010.010.02
Profit attributable to owners63.0101.972.4100.9100.3114.5116.9130.1
Cost of materials consumed385.5538.2647.3777.4668.7843.3814.0770.8
Changes in finished goods and WIP inventories68.5-73.163.8-39.8-7.53-49.2-35.5-19.2
Current income tax4.322.9517.018.815.813.28.3119.0
Deferred income tax4.511.064.727.480.21-4.593.841.80
Basic EPS INR per share4.737.655.457.577.538.608.779.77
Paid-up share capital as reported on P&L26.626.626.726.626.626.726.726.7

Consolidated, as reported. Lines marked * are the market-data provider's figures; the rest are extracted from the company's filings or derived from them. n.d. not disclosed, n.r. not retrieved, n.a. not applicable.

Metrics dashboard

Metric, FY22, FY23, FY24
MetricFY22FY23FY24FY25FY26
Revenue growth17.7%41.7%28.1%17.0%43.5%
EBITDA margin16.8%17.9%16.4%
Net margin9.4%10.0%8.7%
Return on equity15.8%17.0%18.0%
Return on capital employed15.5%15.6%12.2%12.9%15.7%
Return on assets8.2%8.0%9.1%
Net debt (₹ crore)1,4521,7161,074
Net debt / EBITDA3.26x3.09x1.47x
Interest cover20.4x10.8x4.47x4.05x4.51x
Asset turnover0.76x0.89x0.87x0.80x1.04x
Receivable days8078688167
Inventory days (on revenue)13010210812485
Payable days (on revenue)1113142621
Cash conversion0.22x0.93x2.21x
Capex intensity13.0%16.0%19.3%13.5%1.6%
Free cash flow (₹ crore)-129.6-204.6-457.9-128.3788.5
Dividend payout26.6%8.6%26.7%
EPS, diluted (₹)15.3621.3518.7623.2629.10
Book value per share (₹)94.02112.6125.4147.3175.6

Computed from the statements above:

  • Revenue growth: revenue over the previous year's, less one.
  • EBITDA margin: EBITDA (revenue less cogs, employee, other exp; excl other income) / revenue.
  • Net margin: net profit to owners / revenue.
  • Return on equity: net profit to owners / average equity.
  • Return on capital employed: EBIT / average equity plus borrowings.
  • Return on assets: net profit to owners / average total assets.
  • Net debt (₹ crore): Net bank debt less eligible liquid assets, excluding leases; negative is net cash.
  • Net debt / EBITDA: net debt / EBITDA (revenue less cogs, employee, other exp; excl other income).
  • Interest cover: EBIT / finance cost.
  • Asset turnover: revenue / average total assets.
  • Receivable days: receivables / revenue x 365.
  • Inventory days (on revenue): inventory / revenue x 365.
  • Payable days (on revenue): payables / revenue x 365.
  • Cash conversion: cash from operations / net profit to owners.
  • Capex intensity: capital expenditure / revenue.
  • Free cash flow (₹ crore): cash from operations less capital expenditure.
  • Dividend payout: dividends paid / net profit to owners.
  • EPS, diluted (₹): as reported (Diluted EPS (INR)).
  • Book value per share (₹): equity / shares outstanding.

Source: the company's filings and disclosures as extracted into Mool's company dossier (version 3, information to 15 Oct 2026); market data at the close of 15 Oct 2026. Every figure is read from the dossier's files or computed from them; the account of the business model is the analyst's, from the dossier's workings.

With Individual or above

What the full research on Ccl Products India includes

Every piece of Mool’s research is built the same way: a researched evidence base, analyses that build on each other, a research model and a report with the call. This page shows the first analysis.

The report and Mool’s call

  • The 12-month rating and target
  • The 3-month view
  • Mool's estimates beside the street's
  • The claims the view rests on, and what would change it

The analyses, among them

  • Business model & financial foundationOn this pageWhat the company does and how it makes money, its structure, five years of financials and the metrics that matter for it.
  • Future earnings & financial modelForecasts built from the drivers that move the business, by scenario, beside the street's.
  • Fundamental valuation & 12-month thesisWhat the business is worth on several methods, what the market already prices in and the 12-month thesis that follows.

The research model

The model behind the report: the company’s history, the drivers that move it, its forecasts by scenario and the valuation the 12-month target comes from.

See Mool’s call and the full research

Individual or above opens every piece of research Mool has published. A new account can start with 10 days of Pro, or of Firm on a work email address. No card needed.

Report history

Reports on Ccl Products India

  1. Research reportLatest
  2. Research report
  3. Research report

Same sector

All Consumer Defensive companies
  • Consumer Defensive · Household & Personal Products

    ₹1,814.70 last close on 23 Oct 2026 −0.74%

    Research updated

  • ITC Ltd.

    NSE: ITC

    Consumer Defensive · Tobacco

    ₹257.90 last close on 23 Oct 2026 −0.39%

    Research updated

  • Nestle India Ltd.

    NSE: NESTLEIND

    Consumer Defensive · Packaged Foods

    ₹1,175.00 last close on 23 Oct 2026 −1.25%

    Research updated

  • Consumer Defensive · Discount Stores

    ₹3,157.70 last close on 23 Oct 2026 −0.26%

    Research updated

  • Consumer Defensive · Beverages - Non-Alcoholic

    ₹395.10 last close on 23 Oct 2026 −1.42%

    Research updated

  • Consumer Defensive · Packaged Foods

    ₹4,537.90 last close on 23 Oct 2026 −1.88%

    Research updated

Prices are the last close on the NSE, 23 Oct 2026. Research from Mool’s report of 15 Oct 2026; page updated 25 Oct 2026.

Mool’s research is written by AI agents and published by Mool Capital Private Limited, a SEBI-registered Research Analyst, registration INH000012449, which is responsible for it. This page shows factual company information and an excerpt of that research; it carries no rating and is not investment advice for any individual. Investment in securities market are subject to market risks. Read all the related documents carefully before investing. Registration granted by SEBI and certification from NISM in no way guarantee performance of the intermediary or provide any assurance of returns to investors. Read the disclosures.