Market cap
₹113 Cr
Revenue (TTM)
₹267 Cr
P/E Ratio
9.2
P/B Ratio
1.8
Div. Yield
0 %
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Sayaji | Tierra Agrotech | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
113 | 3,115 | 915 | 293 | 274 |
Revenue (₹ Cr) |
267 | 1,972 | 383 | 1,088 | 112 |
Net Profit (₹ Cr) |
12.21 | 129.84 | 28.69 | 7.53 | -6.99 |
Net Margin (%) |
4.56 | 6.57 | 7.46 | 0.69 | -6.13 |
RoE (%) |
24.71 | 30.54 | 22.91 | 14.21 | -6.87 |
Price to Earnings |
9.24 | 23.99 | 31.89 | 24.06 | -- |
Price-To-Book |
1.78 | 6.30 | 6.30 | 2.97 | 2.70 |
Income Statement (₹ Cr)
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Sayaji | Tierra Agrotech | |
|---|---|---|---|---|---|
|
Operating Revenue
|
267.36 | 1,972.32 | 383.33 | 1,087.88 | 112.45 |
|
Total Income
|
267.67 | 1,975.09 | 384.55 | 1,092.37 | 114.00 |
|
Total Expenditure
|
245.74 | 1,768.67 | 345.91 | 1,034.89 | 122.51 |
|
EBITDA
|
21.62 | 203.65 | 37.42 | 52.99 | -10.05 |
|
Depreciation
|
0.72 | 18.75 | 1.67 | 21.08 | 1.29 |
|
EBIT
|
20.90 | 184.90 | 35.75 | 31.91 | -11.35 |
|
Interest
|
4.81 | 7.10 | 6.51 | 25.58 | 2.04 |
|
Other Income
|
0.31 | 2.77 | 1.22 | 4.49 | 1.55 |
|
Exceptional Items
|
0.00 | -5.02 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
16.40 | 175.55 | 30.46 | 10.83 | -11.84 |
|
Provision for Tax
|
4.19 | 45.71 | 1.77 | 3.30 | -4.85 |
|
Profit after Tax
|
12.21 | 129.84 | 28.69 | 7.53 | -6.99 |
Liabilities (₹ Cr)
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Sayaji | Tierra Agrotech | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
51.03 | 459.90 | 131.02 | 92.69 | 98.14 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | -0.17 | 0.00 |
|
Non-Current Liabilities
|
2.51 | 52.02 | 2.56 | 84.55 | 6.07 |
|
Current Liabilities
|
87.00 | 423.51 | 120.32 | 369.48 | 86.38 |
|
Total Liabilities
|
106.28 | -- | 223.33 | 521.72 | 174.54 |
Assets (₹ Cr)
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Sayaji | Tierra Agrotech | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
9.80 | 228.47 | 10.56 | 334.35 | 96.39 |
|
Current Assets
|
129.41 | 690.29 | 243.26 | 199.99 | 93.17 |
|
Total Assets
|
106.28 | -- | 223.33 | 521.72 | 174.54 |
|
Total Debt*
|
41.93 | -- | 92.14 | 213.25 | 0.60 |
|
Net Current Assets
|
42.41 | 266.78 | 122.94 | -169.49 | 6.79 |
|
Contingent Liabilities
|
5.99 | -- | 5.00 | 6.97 | 0.94 |
Cashflow (₹ Cr)
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Sayaji | Tierra Agrotech | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
24.10 | -- | -31.12 | -33.48 | -29.59 |
|
Cash Flow from Investing Activities
|
-0.77 | -- | -6.86 | 3.85 | 0.25 |
|
Cash from Financing Activities
|
-26.09 | -- | 37.98 | 30.36 | 27.67 |
|
Net Cash Inflow / Outflow
|
-2.75 | -- | -0.01 | 0.73 | -1.67 |
Ratios
Profitability Ratios
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Sayaji | Tierra Agrotech | |
|---|---|---|---|---|---|
|
ROCE (%)
|
9.88 | -- | 21.19 | 2.06 | -16.38 |
|
ROE (%)
|
24.71 | 30.54 | 22.91 | 14.21 | -6.87 |
|
ROA (%)
|
9.94 | 15.55 | 12.06 | 1.40 | -3.83 |
|
EBIT Margin (%)
|
7.82 | 9.37 | 9.33 | 2.93 | -10.09 |
|
Net Margin (%)
|
4.56 | 6.57 | 7.46 | 0.69 | -6.13 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Sayaji | Tierra Agrotech | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.17 | 19.91 | 8.00 | 8.51 | 66.35 |
|
EBIT Growth (%)
|
-6.27 | 22.82 | 7.63 | 210.02 | 27.61 |
|
Net Profit Growth (%)
|
-9.70 | 21.96 | 4.14 | 147.45 | 37.46 |
|
EPS Growth (%)
|
-9.70 | 25.34 | 4.14 | 125.01 | 37.46 |
|
Book Value Growth (%)
|
8.77 | -- | 33.74 | -11.59 | 53.38 |
Valuation Ratios
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Sayaji | Tierra Agrotech | |
|---|---|---|---|---|---|
|
Price / Earnings
|
9.24 | 23.28 | 31.88 | 24.06 | -39.21 |
|
Price / Book Value
|
1.78 | 6.30 | 6.30 | 2.97 | 2.70 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EV/EBITDA
|
7.15 | 15.40 | 26.90 | 9.62 | -26.97 |
|
Market Cap (₹ Cr)
|
106.48 | -- | 1,268.27 | 183.22 | 268.93 |
Solvency Ratios
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Sayaji | Tierra Agrotech | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.01 | 0.00 | 0.01 | 0.65 | 0.00 |
|
Short term debt to equity ratio
|
0.95 | -- | 0.88 | 1.22 | 0.01 |
|
Current Ratio
|
1.49 | 1.63 | 2.02 | 0.54 | 1.08 |
|
Quick Ratio
|
0.54 | 1.12 | 0.09 | 0.27 | 0.25 |
|
Interest Coverage
|
4.41 | 25.73 | 5.68 | 1.42 | -4.80 |
Operating Efficiency Ratios
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Sayaji | Tierra Agrotech | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
12.95 | 20.73 | 2.38 | 5.81 | 14.53 |
|
Asset Turnover
|
2.18 | 2.36 | 1.61 | 2.03 | 0.62 |
|
Receivable days
|
22.27 | -- | 8.53 | 24.27 | 54.58 |
|
Inventory Days
|
109.99 | -- | 170.42 | 38.57 | 256.71 |
|
Payable days
|
5.72 | -- | 19.09 | 86.80 | 297.29 |
|
Cash Conversion Cycle
|
126.54 | -- | 159.86 | -23.95 | 14.00 |