Market cap
₹7 Cr
Revenue (TTM)
₹10 Cr
P/E Ratio
--
P/B Ratio
1.8
Div. Yield
0 %
| Shanti Overseas | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
7 | 3,236 | 953 | 313 | 287 |
Revenue (₹ Cr) |
10 | 1,972 | 383 | 179 | 1,088 |
Net Profit (₹ Cr) |
-7.74 | 129.84 | 28.69 | 15.14 | 7.53 |
Net Margin (%) |
-49.81 | 6.57 | 7.46 | 8.46 | 0.69 |
RoE (%) |
-99.54 | 30.54 | 22.91 | 12.74 | 14.21 |
Price to Earnings |
-- | 24.93 | 33.22 | 20.69 | 23.60 |
Price-To-Book |
1.78 | 6.55 | 6.56 | 2.47 | 2.92 |
Income Statement (₹ Cr)
| Shanti Overseas | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Operating Revenue
|
10.42 | 1,941.86 | 383.33 | 178.82 | 1,087.88 |
|
Total Income
|
15.53 | 1,944.49 | 384.55 | 178.87 | 1,092.37 |
|
Total Expenditure
|
17.97 | 1,737.72 | 345.91 | 163.33 | 1,034.89 |
|
EBITDA
|
-7.55 | 204.14 | 37.42 | 15.49 | 52.99 |
|
Depreciation
|
-0.02 | 18.75 | 1.67 | 0.00 | 21.08 |
|
EBIT
|
-7.54 | 185.39 | 35.75 | 15.49 | 31.91 |
|
Interest
|
0.35 | 7.10 | 6.51 | 0.00 | 25.58 |
|
Other Income
|
5.11 | 2.63 | 1.22 | 0.05 | 4.49 |
|
Exceptional Items
|
0.00 | -5.02 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
-2.77 | 175.90 | 30.46 | 15.53 | 10.83 |
|
Provision for Tax
|
4.97 | 45.09 | 1.77 | 0.39 | 3.30 |
|
Profit after Tax
|
-7.74 | 130.81 | 28.69 | 15.14 | 7.53 |
Liabilities (₹ Cr)
| Shanti Overseas | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
4.00 | 455.30 | 131.02 | 121.71 | 92.69 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | -0.17 |
|
Non-Current Liabilities
|
16.16 | 52.02 | 2.56 | 0.00 | 84.55 |
|
Current Liabilities
|
6.73 | 419.81 | 120.32 | 32.31 | 369.48 |
|
Total Liabilities
|
20.44 | 736.16 | 162.19 | 63.42 | 537.87 |
Assets (₹ Cr)
| Shanti Overseas | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
2.24 | 229.62 | 10.56 | 0.03 | 334.35 |
|
Current Assets
|
24.64 | 680.84 | 243.26 | 141.52 | 199.99 |
|
Total Assets
|
20.44 | 736.16 | 162.19 | 63.42 | 537.87 |
|
Total Debt*
|
0.72 | 143.46 | 48.02 | 0.01 | 163.26 |
|
Net Current Assets
|
17.92 | 261.03 | 122.94 | 109.21 | -169.49 |
|
Contingent Liabilities
|
-- | 96.77 | 0.50 | -- | 0.21 |
Cashflow (₹ Cr)
| Shanti Overseas | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-1.02 | 78.85 | 11.54 | -36.33 | 40.21 |
|
Cash Flow from Investing Activities
|
0.52 | -21.01 | -2.06 | 0.10 | -59.60 |
|
Cash from Financing Activities
|
-0.34 | -47.23 | -9.38 | 36.43 | 20.01 |
|
Net Cash Inflow / Outflow
|
-0.84 | 10.61 | 0.10 | 0.19 | 0.63 |
Ratios
Profitability Ratios
| Shanti Overseas | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-12.05 | 15.38 | 23.88 | 38.28 | -1.55 |
|
ROE (%)
|
-99.54 | 30.96 | 22.91 | 12.74 | 14.21 |
|
ROA (%)
|
-32.89 | 15.80 | 12.06 | 11.40 | 1.40 |
|
EBIT Margin (%)
|
-72.35 | 9.55 | 9.33 | 8.66 | 2.93 |
|
Net Margin (%)
|
-49.81 | 6.73 | 7.46 | 8.46 | 0.69 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Shanti Overseas | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-58.10 | 19.81 | 8.00 | -12.69 | 8.51 |
|
EBIT Growth (%)
|
-104.64 | 25.71 | 7.63 | 10.87 | 210.02 |
|
Net Profit Growth (%)
|
-229.80 | 25.68 | 4.14 | 10.28 | 147.45 |
|
EPS Growth (%)
|
-229.80 | 28.78 | 4.14 | -85.41 | 125.01 |
|
Book Value Growth (%)
|
-9.72 | 12.80 | 38.95 | 6,313.37 | -10.53 |
Valuation Ratios
| Shanti Overseas | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Price / Earnings
|
-0.91 | 24.01 | 33.22 | 20.69 | 23.60 |
|
Price / Book Value
|
1.78 | 6.62 | 6.56 | 2.47 | 2.92 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EV/EBITDA
|
-0.90 | 15.96 | 27.92 | 20.18 | 9.39 |
|
Market Cap (₹ Cr)
|
16.33 | 0.00 | 2,333.81 | 1,149.75 | 108.07 |
Solvency Ratios
| Shanti Overseas | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Debt to Equity
|
4.04 | 0.00 | 0.01 | 0.00 | 0.65 |
|
Short term debt to equity ratio
|
0.00 | 0.52 | 0.60 | -- | 0.56 |
|
Current Ratio
|
3.66 | 1.62 | 2.02 | 4.38 | 0.54 |
|
Quick Ratio
|
3.42 | 1.14 | 0.09 | 4.32 | 0.27 |
|
Interest Coverage
|
-7.00 | 25.77 | 5.68 | 15,533.00 | 1.42 |
Operating Efficiency Ratios
| Shanti Overseas | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
91.09 | 21.17 | 2.38 | 76.93 | 5.81 |
|
Asset Turnover
|
0.44 | 2.35 | 1.61 | 1.35 | 2.03 |
|
Receivable days
|
142.17 | 77.97 | 13.24 | 190.38 | 23.11 |
|
Inventory Days
|
63.49 | 58.85 | 180.50 | 46.46 | 35.57 |
|
Payable days
|
15.95 | 94.29 | 30.24 | 15.26 | 87.76 |
|
Cash Conversion Cycle
|
189.70 | 42.53 | 163.50 | 221.58 | -29.08 |