Felix Peer Comparison

NSE: FELIX

₹181.45

₹-0.45 (-0.25%)

As on 05-Nov-2026IST

Market cap

₹312 Cr

Revenue (TTM)

₹110 Cr

P/E Ratio

15.5

P/B Ratio

Div. Yield

0 %

Edit

	Felix	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Market cap (₹ Cr)	312	11,020	1,531	1,155	870
Revenue (₹ Cr)	110	5,092	609	244	1,067
Net Profit (₹ Cr)	20.16	397.70	67.20	19.83	69.54
Net Margin (%)	17.71	7.68	10.99	7.73	6.33
RoE (%)	13.65	15.62	21.14	13.10	8.17
Price to Earnings	15.51	27.69	22.86	67.31	14.89
Price-To-Book	2.04	4.17	4.60	8.16	1.18

Income Statement (₹ Cr)

	Felix	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Operating Revenue	84.80	5,092.24	608.79	146.84	1,066.85
Total Income	88.87	5,178.33	611.49	154.45	1,099.28
Total Expenditure	53.16	4,616.26	494.26	141.55	880.01
EBITDA	31.65	475.98	114.53	5.29	186.83
Depreciation	0.86	49.27	15.06	0.06	87.43
EBIT	30.79	426.71	99.46	5.23	99.40
Interest	3.04	36.27	10.96	0.21	66.39
Other Income	4.07	86.09	2.70	7.61	32.43
Exceptional Items	0.00	0.00	0.00	0.00	0.00
Profit before Tax	31.82	476.53	91.20	12.64	65.44
Provision for Tax	9.43	78.83	24.01	3.27	-4.10
Profit after Tax	22.39	397.70	67.20	9.36	69.54

	Felix	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Shareholder's Funds	149.36	2,645.02	332.85	120.70	738.88
Minority Interest	0.00	0.25	0.00	0.00	-11.11
Non-Current Liabilities	10.10	115.21	69.95	1.18	392.27
Current Liabilities	44.01	1,070.05	157.04	5.03	431.29
Total Liabilities	--	3,620.18	540.25	--	1,823.65

	Felix	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Non-Current Assets	62.21	1,045.17	323.63	51.03	826.01
Current Assets	137.70	2,720.08	179.58	66.41	508.80
Total Assets	--	3,620.18	540.25	--	1,823.65
Total Debt*	--	732.32	120.63	--	425.50
Net Current Assets	93.69	1,650.03	22.54	61.38	77.51
Contingent Liabilities	--	238.05	23.43	--	61.80

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

	Felix	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
ROCE (%)	--	17.18	22.76	--	13.11
ROE (%)	15.46	15.62	21.14	7.89	8.17
ROA (%)	14.01	11.86	13.22	7.83	4.10
EBIT Margin (%)	36.31	8.38	16.34	3.56	9.32
Net Margin (%)	25.20	7.68	10.99	6.06	6.33
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Felix	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Revenue Growth (%)	121.82	23.93	21.39	15.19	11.83
EBIT Growth (%)	155.12	24.69	56.31	141.98	-21.53
Net Profit Growth (%)	140.40	9.86	64.67	82.30	-32.02
EPS Growth (%)	90.92	9.84	47.37	81.16	-11.33
Book Value Growth (%)	--	18.44	68.66	--	12.08

	Felix	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Price / Earnings	13.94	27.69	22.86	123.35	14.89
Price / Book Value	2.07	4.17	4.60	9.39	1.18
Dividend Yield (%)	0.00	0.43	0.38	0.00	0.16
EV/EBITDA	10.63	23.46	14.38	223.20	6.27
Market Cap (₹ Cr)	--	9,732.92	961.22	--	1,076.05

	Felix	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Debt to Equity	0.06	0.03	0.13	0.00	0.37
Short term debt to equity ratio	--	0.21	0.24	--	0.06
Current Ratio	3.13	2.54	1.14	13.20	1.18
Quick Ratio	2.83	1.43	0.61	12.72	1.18
Interest Coverage	11.47	14.14	9.32	61.45	1.99

	Felix	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Debtors to sales (%)	33.33	12.44	9.30	23.28	30.19
Asset Turnover	0.53	1.52	1.20	1.23	0.63
Receivable days	--	30.21	36.17	--	101.80
Inventory Days	--	70.17	46.67	--	0.00
Payable days	--	5.71	70.36	--	3,306.73
Cash Conversion Cycle	--	94.67	12.48	--	-3,204.93

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