Sheetal Cool Prod Peer Comparison

NSE: SCPL | BSE: 540757

₹645.80

₹-12.35 (-1.88%)

As on 28-Aug-2026IST

Market cap

₹681 Cr

Revenue (TTM)

₹386 Cr

P/E Ratio

32.8

P/B Ratio

4.2

Div. Yield

0 %

Edit

	Sheetal Cool Prod	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Market cap (₹ Cr)	681	26,177	6,551	5,681	3,443
Revenue (₹ Cr)	386	10,364	4,316	1,675	4,727
Net Profit (₹ Cr)	20.76	371.90	244.77	219.04	134.51
Net Margin (%)	5.37	3.58	5.60	12.72	2.83
RoE (%)	14.08	19.56	15.40	26.79	11.87
Price to Earnings	32.81	70.39	26.77	25.94	25.49
Price-To-Book	4.16	12.60	3.82	6.27	3.06

Income Statement (₹ Cr)

	Sheetal Cool Prod	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Operating Revenue	385.74	10,364.07	4,316.28	1,675.21	4,727.33
Total Income	386.42	10,376.07	4,373.31	1,721.72	4,752.70
Total Expenditure	341.01	9,190.29	4,025.43	1,362.06	4,473.14
EBITDA	44.73	1,173.78	290.84	313.15	254.19
Depreciation	9.47	571.55	87.40	52.45	88.78
EBIT	35.26	602.23	203.44	260.70	165.41
Interest	7.84	134.46	3.61	16.99	21.25
Other Income	0.68	12.00	57.03	46.51	25.37
Exceptional Items	0.00	0.00	-2.48	0.00	10.14
Profit before Tax	28.10	479.77	254.38	290.22	179.67
Provision for Tax	7.34	107.87	9.62	71.18	45.16
Profit after Tax	20.76	371.90	244.77	219.04	134.51

	Sheetal Cool Prod	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Shareholder's Funds	156.91	1,944.52	1,674.08	850.31	1,103.32
Minority Interest	0.00	0.00	0.00	-0.01	0.55
Non-Current Liabilities	28.06	1,108.28	108.22	211.24	347.88
Current Liabilities	79.59	1,389.71	314.14	211.46	493.82
Total Liabilities	250.96	5,531.22	1,730.63	1,094.37	1,558.34

	Sheetal Cool Prod	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Non-Current Assets	49.84	3,144.70	1,222.02	435.73	1,181.07
Current Assets	210.98	722.20	767.88	634.61	693.56
Total Assets	250.96	5,531.22	1,730.63	1,094.37	1,558.34
Total Debt*	75.20	2,096.51	28.75	82.37	136.61
Net Current Assets	131.39	-667.51	453.75	423.15	199.74
Contingent Liabilities	2.16	172.60	0.92	4.75	17.56

	Sheetal Cool Prod	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Cash From Operating Activities	38.08	1,450.20	519.79	111.47	213.93
Cash Flow from Investing Activities	-18.17	-882.30	-528.27	-58.49	-228.96
Cash from Financing Activities	-14.93	-564.15	-7.70	-60.68	1.00
Net Cash Inflow / Outflow	4.98	3.75	-16.19	-7.70	-14.03

	Sheetal Cool Prod	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
ROCE (%)	14.46	14.60	27.65	33.15	27.40
ROE (%)	14.08	19.56	15.40	26.79	11.87
ROA (%)	8.05	8.02	12.79	18.49	7.67
EBIT Margin (%)	9.14	5.81	4.71	15.56	3.50
Net Margin (%)	5.37	3.58	5.60	12.72	2.83
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Sheetal Cool Prod	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Revenue Growth (%)	24.25	16.25	13.13	30.78	11.53
EBIT Growth (%)	35.67	10.69	-28.37	42.61	-30.91
Net Profit Growth (%)	43.40	31.20	-5.05	56.58	-24.03
EPS Growth (%)	43.40	31.20	-4.23	56.57	-27.76
Book Value Growth (%)	14.48	9.24	23.78	32.75	20.35

	Sheetal Cool Prod	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Price / Earnings	32.81	70.39	26.54	25.94	27.02
Price / Book Value	4.16	12.60	3.82	6.27	3.06
Dividend Yield (%)	0.00	1.36	0.46	0.54	0.67
EV/EBITDA	16.69	24.03	20.69	18.25	13.81
Market Cap (₹ Cr)	326.86	21,493.63	6,979.96	3,303.31	3,574.36

	Sheetal Cool Prod	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Debt to Equity	0.07	0.35	0.01	0.06	0.20
Short term debt to equity ratio	0.49	0.44	--	0.03	--
Current Ratio	2.65	0.52	2.44	3.00	1.40
Quick Ratio	0.74	0.09	1.95	1.41	0.76
Interest Coverage	4.58	4.57	71.51	18.08	9.45

	Sheetal Cool Prod	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Debtors to sales (%)	9.24	0.05	0.31	10.59	1.51
Asset Turnover	1.50	2.24	2.26	1.41	2.70
Receivable days	54.26	0.38	1.11	31.74	2.84
Inventory Days	157.58	51.37	26.68	77.97	26.27
Payable days	37.03	13.34	20.55	80.79	19.61
Cash Conversion Cycle	174.80	38.40	7.23	28.92	9.50

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.