Sai Capital Peer Comparison

BSE: 531931

₹156.99

₹10.96 (7.51%)

As on 25-Sep-2026IST

Market cap

₹44 Cr

Revenue (TTM)

₹1 Cr

P/E Ratio

3.6

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Sai Capital	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Market cap (₹ Cr)	44	15,440	2,788	2,076	1,529
Revenue (₹ Cr)	1	1,735	98	115	44
Net Profit (₹ Cr)	12.85	392.39	56.60	95.46	4.63
Net Margin (%)	51.52	20.94	57.48	81.72	10.45
RoE (%)	3.41	17.12	0.35	1.06	17.49
Price to Earnings	3.55	39.76	50.35	21.75	337.31
Price-To-Book	0.12	6.26	0.18	0.24	55.66

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Sai Capital	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Operating Income	0.67	1,529.96	101.15	133.97	39.88
Other Income	23.87	145.12	0.03	1.41	0.36
Total Income	24.54	1,675.07	101.17	135.38	40.24
Interest Expense	0.92	6.70	0.40	--	0.33
PBT & Exceptional Items	18.26	509.86	75.22	127.94	11.20
Operating Expenses	2.89	1,110.48	25.53	6.14	28.53
Exceptional Income/Expenses	--	--	-0.01	--	--
Profit before Tax	18.26	505.55	76.16	127.94	11.20
Taxes	5.70	125.53	19.47	19.42	1.41
Profit after Tax	12.56	380.01	56.69	108.52	9.79
Minority Interest	7.21	9.59	46.41	--	-11.97
Share of Associate	--	--	--	--	--
Consolidated Profit	12.30	379.74	54.51	108.52	9.24

Liabilities (₹ Cr)

	Sai Capital	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Shareholder's Funds	366.28	2,369.97	15,173.05	8,673.45	21.96
Minority Interest	7.21	9.59	46.41	--	-11.97
Non-Current Liabilities	4.98	34.37	1,956.09	1,325.46	2.99
Current Liabilities	9.84	1,405.56	8.93	0.59	22.05
Total Liabilities	388.42	3,819.49	17,184.47	9,999.50	35.18

Assets (₹ Cr)

	Sai Capital	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Non-Current Assets	59.12	1,936.48	16,936.43	9,997.16	1.61
Current Assets	329.20	1,883.01	248.04	2.34	33.41
Total Assets	388.42	3,819.49	17,184.47	9,999.50	35.18
Contingent Liabilities	5.10	1,533.76	17.98	--	36.99

Cashflow (₹ Cr)

	Sai Capital	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Cash From Operating Activities	-52.07	713.49	49.05	69.65	18.26
Cash Flow from Investing Activities	46.91	-619.06	-49.31	-69.16	-1.88
Cash from Financing Activities	-0.33	-17.56	2.51	-0.50	-16.08
Net Cash Inflow / Outflow	-5.49	76.86	2.25	-0.01	0.31

Ratios

Profitability Ratios

	Sai Capital	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
ROCE (%)	5.09	23.42	0.48	1.43	56.54
ROE (%)	3.49	17.38	0.36	1.22	55.69
ROA (%)	3.24	11.18	0.31	1.05	34.76
EBIT Margin (%)	3,247.73	36.90	74.78	96.47	29.37
Net Margin (%)	51.18	22.69	56.03	80.16	24.33
Cash Profit Margin (%)	2,254.79	27.98	56.07	81.97	25.01

Growth Ratios

	Sai Capital	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Revenue Growth (%)	25.48	7.73	-19.23	-36.55	-25.50
EBIT Growth (%)	8.70	15.11	18.31	-37.61	227.52
Net Profit Growth (%)	15.86	10.75	23.27	-29.07	208.25
EPS Growth (%)	15.88	10.67	16.69	-29.07	191.22
Book Value Growth (%)	3.48	18.15	-9.05	-5.40	66.43

Valuation Ratios

	Sai Capital	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Price / Earnings	3.40	41.67	44.35	16.21	48.50
Price / Book Value	0.11	6.68	0.16	0.20	40.80
Dividend Yield (%)	0.00	0.51	0.00	0.03	0.00
EV/EBITDA	2.17	27.13	31.69	13.59	76.69
Market Cap (₹ Cr)	41.89	15,822.97	2,417.82	1,758.57	896.00

Solvency Ratios

	Sai Capital	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Debt to Equity	0.04	0.00	0.00	0.00	0.15
Short term debt to equity ratio	0.03	--	0.00	--	--
Current Ratio	33.44	1.34	27.79	3.97	1.52
Quick Ratio	33.34	1.34	23.95	3.97	0.52
Interest Coverage	20.88	76.50	193.37	--	34.98

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