Felix Peer Comparison

NSE: FELIX

₹208.80

₹2.65 (1.29%)

As on 21-Sep-2026IST

Market cap

₹359 Cr

Revenue (TTM)

₹110 Cr

P/E Ratio

17.9

P/B Ratio

2.3

Div. Yield

0 %

Edit

	Felix	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Market cap (₹ Cr)	359	11,660	1,855	1,034	1,042
Revenue (₹ Cr)	110	4,700	572	1,067	244
Net Profit (₹ Cr)	20.16	391.64	62.20	69.54	19.83
Net Margin (%)	17.71	8.17	10.84	6.33	7.73
RoE (%)	13.65	16.64	21.55	8.17	13.10
Price to Earnings	17.85	29.75	30.09	17.70	60.72
Price-To-Book	2.35	4.56	5.83	1.40	7.42

Income Statement (₹ Cr)

	Felix	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Operating Revenue	102.21	4,265.27	545.81	1,053.19	158.31
Total Income	105.88	4,342.20	547.76	1,084.84	167.69
Total Expenditure	73.99	3,827.92	451.69	848.50	142.69
EBITDA	28.22	437.35	94.12	204.69	15.62
Depreciation	2.02	38.83	12.29	85.76	1.62
EBIT	26.20	398.52	81.82	118.93	14.00
Interest	3.16	27.20	11.45	60.85	1.86
Other Income	3.66	76.93	1.95	31.65	9.38
Exceptional Items	--	--	-1.20	23.89	--
Profit before Tax	26.70	448.25	71.99	89.73	21.52
Provision for Tax	8.51	69.92	19.15	-2.02	5.25
Profit after Tax	18.18	378.33	52.85	91.75	16.27

	Felix	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Shareholder's Funds	151.74	2,451.63	300.38	738.88	117.71
Minority Interest	10.58	6.78	--	176.31	8.15
Non-Current Liabilities	15.14	152.08	59.66	364.93	6.19
Current Liabilities	68.00	1,009.69	180.21	464.15	11.99
Total Liabilities	245.46	3,620.18	540.25	1,823.65	144.25

	Felix	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Non-Current Assets	103.80	1,270.80	340.58	1,202.61	41.35
Current Assets	141.65	2,349.38	199.67	541.66	102.69
Total Assets	245.46	3,620.18	540.25	1,823.65	144.25
Total Debt*	33.87	732.32	120.63	425.50	12.56
Net Current Assets	73.66	1,339.69	19.46	77.51	90.70
Contingent Liabilities	48.00	238.05	23.43	61.80	3.95

	Felix	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Cash From Operating Activities	-36.59	169.29	57.48	142.54	-18.67
Cash Flow from Investing Activities	-15.83	-363.89	-102.91	-55.54	-1.09
Cash from Financing Activities	58.90	177.86	44.38	-96.27	16.40
Net Cash Inflow / Outflow	6.49	-16.74	-1.04	-9.27	-3.36

	Felix	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
ROCE (%)	20.39	17.18	22.76	13.11	20.73
ROE (%)	16.71	16.73	22.27	13.12	18.05
ROA (%)	9.22	12.11	11.30	5.32	12.58
EBIT Margin (%)	31.19	12.06	17.60	22.44	15.79
Net Margin (%)	17.17	8.71	9.65	8.46	9.70
Cash Profit Margin (%)	19.76	9.78	11.93	16.85	11.30

	Felix	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Revenue Growth (%)	177.59	10.25	8.01	12.81	-34.06
EBIT Growth (%)	131.22	17.15	18.27	7.31	90.35
Net Profit Growth (%)	99.52	20.91	9.29	-8.83	88.73
EPS Growth (%)	58.55	21.26	3.91	-11.63	100.50
Book Value Growth (%)	111.16	18.44	68.66	12.08	17.43

	Felix	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Price / Earnings	15.00	25.69	18.19	14.26	28.40
Price / Book Value	1.85	3.97	3.23	1.46	4.22
Dividend Yield (%)	0.00	0.48	0.61	0.13	0.00
EV/EBITDA	9.31	19.96	11.22	5.83	16.75
Market Cap (₹ Cr)	272.72	9,732.92	961.22	1,076.05	410.46

	Felix	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Debt to Equity	0.23	0.30	0.40	0.58	0.13
Short term debt to equity ratio	0.09	0.21	0.24	0.06	0.06
Current Ratio	2.08	2.33	1.11	1.17	8.57
Quick Ratio	1.79	1.31	0.68	1.17	4.62
Interest Coverage	9.45	17.48	7.29	2.47	12.56

	Felix	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Debtors to sales (%)	33.20	10.10	12.27	30.58	9.91
Asset Turnover	0.52	1.37	1.17	0.61	1.22
Receivable days	88.77	30.21	36.17	101.80	31.87
Inventory Days	60.36	70.17	46.67	0.00	86.33
Payable days	174.39	5.71	70.36	3,306.73	1.58
Cash Conversion Cycle	-25.26	94.67	12.48	-3,204.93	116.62

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