Felix Peer Comparison

NSE: FELIX

₹177.15

₹-1.55 (-0.87%)

As on 28-Aug-2026IST

Market cap

₹305 Cr

Revenue (TTM)

₹110 Cr

P/E Ratio

15.1

P/B Ratio

1.9

Div. Yield

0 %

Edit

	Felix	Antony Waste	Concord Enviro Systems	Eco Recycling	Gravita India	Hariyana Ship Brk	Nupur Recyclers	Race Eco Chain	Tinna Rubber
Market cap (₹ Cr)	305	1,098	555	918	13,481	62	863	174	1,796
Revenue (₹ Cr)	110	1,067	541	55	4,700	4	244	653	572
Net Profit (₹ Cr)	20.16	69.54	-5.14	23.96	391.64	-3.82	19.83	4.44	62.20
Net Margin (%)	17.71	6.33	-0.48	41.09	8.17	-21.80	7.73	0.68	10.84
RoE (%)	13.65	8.17	-0.50	22.68	16.64	8.85	13.10	10.23	21.55
Price to Earnings	15.15	18.80	--	38.21	34.40	15.07	50.33	23.18	29.12
Price-To-Book	1.94	1.49	1.00	6.95	5.27	0.42	6.15	3.02	5.64

Income Statement (₹ Cr)

	Felix	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Operating Revenue	109.81	4,700.39	571.72	1,066.85	55.13
Total Income	113.82	4,794.80	573.93	1,099.28	58.31
Total Expenditure	78.10	4,256.38	465.08	880.01	22.38
EBITDA	31.71	444.01	106.64	186.83	32.75
Depreciation	2.51	44.61	13.76	87.43	1.85
EBIT	29.20	399.40	92.88	99.40	30.90
Interest	3.35	30.21	10.70	66.39	0.62
Other Income	4.01	94.41	2.22	32.43	3.18
Exceptional Items	0.00	0.00	0.00	0.00	0.00
Profit before Tax	29.85	463.60	84.40	65.44	33.46
Provision for Tax	9.70	71.96	22.19	-4.10	9.50
Profit after Tax	20.16	391.64	62.20	69.54	23.96

	Felix	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Shareholder's Funds	151.74	2,451.63	300.42	738.88	110.62
Minority Interest	0.00	0.29	0.00	-11.11	0.06
Non-Current Liabilities	15.14	152.08	59.66	392.27	6.75
Current Liabilities	68.00	806.46	168.93	431.29	15.86
Total Liabilities	--	2,645.04	395.33	1,755.62	110.56

	Felix	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Non-Current Assets	99.99	1,015.34	316.44	826.01	54.80
Current Assets	141.76	2,349.38	188.43	508.80	71.70
Total Assets	--	2,645.04	395.33	1,755.62	110.56
Total Debt*	--	282.33	133.91	473.03	0.00
Net Current Assets	73.76	1,542.92	19.51	77.51	55.84
Contingent Liabilities	--	158.50	22.48	62.64	0.72

	Felix	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Cash From Operating Activities	--	282.18	35.88	188.20	16.89
Cash Flow from Investing Activities	--	-863.63	-67.59	-147.53	-14.05
Cash from Financing Activities	--	640.25	33.45	7.26	-1.44
Net Cash Inflow / Outflow	--	58.80	1.74	47.93	1.40

	Felix	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
ROCE (%)	--	21.95	28.49	16.43	43.18
ROE (%)	13.65	16.64	21.55	8.17	22.68
ROA (%)	10.23	13.20	13.61	4.10	19.54
EBIT Margin (%)	26.59	8.50	16.25	9.32	56.05
Net Margin (%)	17.71	8.17	10.84	6.33	41.09
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Felix	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Revenue Growth (%)	122.13	17.48	14.43	11.83	31.89
EBIT Growth (%)	137.41	30.63	50.05	-21.53	15.34
Net Profit Growth (%)	62.99	15.88	56.16	-32.02	3.14
EPS Growth (%)	45.72	14.17	32.87	-11.33	5.21
Book Value Growth (%)	--	147.18	38.27	14.91	34.53

	Felix	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Price / Earnings	15.14	34.40	29.12	18.80	37.63
Price / Book Value	1.94	5.27	5.64	1.49	6.95
Dividend Yield (%)	0.00	0.00	0.33	0.13	0.00
EV/EBITDA	10.07	28.98	17.94	7.50	27.69
Market Cap (₹ Cr)	--	13,481.50	1,595.37	1,517.96	1,295.49

	Felix	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Debt to Equity	0.09	0.05	0.13	0.37	0.02
Short term debt to equity ratio	--	0.00	0.31	0.05	--
Current Ratio	2.08	2.91	1.12	1.18	4.52
Quick Ratio	1.79	1.64	0.66	1.18	3.55
Interest Coverage	9.90	16.35	8.89	1.99	54.97

	Felix	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Debtors to sales (%)	31.00	9.17	11.71	30.19	28.39
Asset Turnover	0.56	1.58	1.25	0.63	0.45
Receivable days	--	25.43	25.67	101.12	50.11
Inventory Days	--	60.90	38.57	0.00	75.29
Payable days	--	6.16	53.04	--	41.15
Cash Conversion Cycle	--	80.17	11.20	--	84.25

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