This is a numbers-first look at CCL Products (India) Limited (CCL), covering income trends, margins, valuation, and shareholding.
CCL Products Revenue Trend
CCL Products (India) Limited's top line grew 17.1% to ₹3,114 Cr in FY2025, compared to ₹2,660 Cr in FY2024.
Over the past 10 years, revenue has grown at a healthy 13.5% CAGR, from ₹881 Cr to ₹3,114 Cr. That's solid, above-average growth.
At ₹3,114 Cr in annual revenue, CCL Products (India) Limited is one of the mid-sized players in the tea and coffee space.
With 6 straight years of revenue growth, this isn't a blip — the trajectory is clear for CCL Products (India) Limited.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | ₹3,114 Cr | +17.1% |
| FY2024 | ₹2,660 Cr | +28.2% |
| FY2023 | ₹2,074 Cr | +41.5% |
| FY2022 | ₹1,466 Cr | +17.7% |
| FY2021 | ₹1,246 Cr | — |
View CCL Products (India) Limited's full 10-year revenue trend with CAGR analysis →
CCL Products Profitability
On the profitability front, CCL Products (India) Limited did well — net income rose 24.1% to ₹310 Cr from ₹250 Cr a year earlier.
The net margin expanded from 9.4% to 10.0%, reflecting improved operational efficiency.
Diluted EPS came in at ₹23.26 for FY2025, up from ₹18.76 a year earlier.
Is CCL Products Undervalued
The P/E Ratio approach puts CCL Products (India) Limited's intrinsic value at ₹753, a 30.1% downside from the current market price.
CCL Products (India) Limited shares are currently trading at ₹1,078.20.
Craytheon also calculates intrinsic value using the EPS Growth model. The full breakdown with assumptions is available in the detailed analysis.
| Model | Est. Fair Value | vs. Current Price |
|---|---|---|
| P/E Ratio | ₹753 | 30.1% downside to fair value |
| EPS Growth | Upgrade | Upgrade |
See all valuation models for CCL Products (India) Limited with detailed assumptions →
CCL Products Shareholding Pattern
At 46.1%, the promoter stake has been flat for the past 4 quarters.
Foreign investors held 11.2% of the company as of March 2026, up year-over-year from 10.7%.
On the domestic institutional side, the holding is 21.4% as of March 2026 — up from 21.2%.
| Quarter | Promoter | FII | DII | Public |
|---|---|---|---|---|
| Mar 2026 | 46.1% | 11.2% | 21.4% | 21.0% |
| Dec 2025 | 46.1% | 11.0% | 21.5% | 21.1% |
| Sep 2025 | 46.1% | 10.5% | 21.8% | 21.3% |
| Jun 2025 | 46.1% | 10.7% | 21.2% | 21.8% |
Track quarterly shareholding changes for CCL Products (India) Limited →
CCL Products Balance Sheet
Proportional view as of 3 Jun 2026. Hover blocks for details.
Assets
Liabilities & Equity
FY2025 total assets: ₹42.41B (up 19.9% YoY from ₹35.36B).
Top categories: Property, Plant & Equipment (48.8%), Inventories (24.8%), Receivables (16.3%).
Of the ₹42.41B in liabilities and equity, 46.4% is shareholder equity, 42.8% is interest-bearing debt, and 10.8% is operating liabilities. Over the year, debt is up 11.9% and equity is up 17.5%.
Balance sheet composition — FY 2025
| Category | Value |
|---|---|
| Cash & ST Investments | 969.43M |
| Receivables | 6.90B |
| Inventories | 10.52B |
| Property, Plant & Equipment | 20.70B |
| Investments | 10,000 |
| Intangibles & Goodwill | 82,000 |
| Other Assets | 3.31B |
| Category | Value |
|---|---|
| Equity | 19.67B |
| Short-term Debt | 12.57B |
| Long-term Debt | 5.58B |
| Trade Payables | 2.21B |
| Other Liabilities | 2.38B |
CCL Products Key Highlights
To sum up CCL Products (India) Limited's financial position: the data paints a clear picture for investors evaluating this tea and coffee stock.
Revenue of ₹3,114 Cr in FY2025, up 17.1% year-over-year.
Long-term revenue has been compounding at 13.5% annually over 10 years.
The company is profitable, with a net margin of 10.0% and net income of ₹310 Cr.
The P/E Ratio model implies 30.1% downside to fair value from the current price. The remaining two models are worth cross-checking before drawing a conclusion — sign up to see the full analysis.
Unlock Full Analysis
Want to dig deeper? Craytheon's platform provides 10 years of financial data, three valuation models, and insider trading activity for CCL Products (India) Limited.