Market cap
₹110 Cr
Revenue (TTM)
₹267 Cr
P/E Ratio
9
P/B Ratio
1.7
Div. Yield
0 %
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Tierra Agrotech | Sayaji | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
110 | 3,377 | 976 | 417 | 295 |
Revenue (₹ Cr) |
267 | 1,972 | 383 | 112 | 1,088 |
Net Profit (₹ Cr) |
12.21 | 129.84 | 28.69 | -6.99 | 7.53 |
Net Margin (%) |
4.56 | 6.57 | 7.46 | -6.13 | 0.69 |
RoE (%) |
24.71 | 30.54 | 22.91 | -6.87 | 14.21 |
Price to Earnings |
9.03 | 26.01 | 34.01 | -- | 24.22 |
Price-To-Book |
1.74 | 6.83 | 6.72 | 4.11 | 2.99 |
Income Statement (₹ Cr)
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Tierra Agrotech | Sayaji | |
|---|---|---|---|---|---|
|
Operating Revenue
|
267.36 | 1,972.32 | 383.33 | 112.45 | 1,087.88 |
|
Total Income
|
267.67 | 1,975.09 | 384.55 | 114.00 | 1,092.37 |
|
Total Expenditure
|
245.74 | 1,768.67 | 345.91 | 122.51 | 1,034.89 |
|
EBITDA
|
21.62 | 203.65 | 37.42 | -10.05 | 52.99 |
|
Depreciation
|
0.72 | 18.75 | 1.67 | 1.29 | 21.08 |
|
EBIT
|
20.90 | 184.90 | 35.75 | -11.35 | 31.91 |
|
Interest
|
4.81 | 7.10 | 6.51 | 2.04 | 25.58 |
|
Other Income
|
0.31 | 2.77 | 1.22 | 1.55 | 4.49 |
|
Exceptional Items
|
0.00 | -5.02 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
16.40 | 175.55 | 30.46 | -11.84 | 10.83 |
|
Provision for Tax
|
4.19 | 45.71 | 1.77 | -4.85 | 3.30 |
|
Profit after Tax
|
12.21 | 129.84 | 28.69 | -6.99 | 7.53 |
Liabilities (₹ Cr)
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Tierra Agrotech | Sayaji | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
51.03 | 459.90 | 131.02 | 98.14 | 92.69 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | -0.17 |
|
Non-Current Liabilities
|
2.51 | 52.02 | 2.56 | 6.07 | 84.55 |
|
Current Liabilities
|
87.00 | 423.51 | 120.32 | 86.38 | 369.48 |
|
Total Liabilities
|
106.28 | -- | 223.33 | 174.54 | 521.72 |
Assets (₹ Cr)
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Tierra Agrotech | Sayaji | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
9.80 | 228.47 | 10.56 | 96.39 | 334.35 |
|
Current Assets
|
129.41 | 690.29 | 243.26 | 93.17 | 199.99 |
|
Total Assets
|
106.28 | -- | 223.33 | 174.54 | 521.72 |
|
Total Debt*
|
41.93 | -- | 92.14 | 0.60 | 213.25 |
|
Net Current Assets
|
42.41 | 266.78 | 122.94 | 6.79 | -169.49 |
|
Contingent Liabilities
|
5.99 | -- | 5.00 | 0.94 | 6.97 |
Cashflow (₹ Cr)
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Tierra Agrotech | Sayaji | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
24.10 | -- | -31.12 | -29.59 | -33.48 |
|
Cash Flow from Investing Activities
|
-0.77 | -- | -6.86 | 0.25 | 3.85 |
|
Cash from Financing Activities
|
-26.09 | -- | 37.98 | 27.67 | 30.36 |
|
Net Cash Inflow / Outflow
|
-2.75 | -- | -0.01 | -1.67 | 0.73 |
Ratios
Profitability Ratios
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Tierra Agrotech | Sayaji | |
|---|---|---|---|---|---|
|
ROCE (%)
|
9.88 | -- | 21.19 | -16.38 | 2.06 |
|
ROE (%)
|
24.71 | 30.54 | 22.91 | -6.87 | 14.21 |
|
ROA (%)
|
9.94 | 15.55 | 12.06 | -3.83 | 1.40 |
|
EBIT Margin (%)
|
7.82 | 9.37 | 9.33 | -10.09 | 2.93 |
|
Net Margin (%)
|
4.56 | 6.57 | 7.46 | -6.13 | 0.69 |
|
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 | Tierra Agrotech | Sayaji | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.17 | 19.91 | 8.00 | 66.35 | 8.51 |
|
EBIT Growth (%)
|
-6.27 | 22.82 | 7.63 | 27.61 | 210.02 |
|
Net Profit Growth (%)
|
-9.70 | 21.96 | 4.14 | 37.46 | 147.45 |
|
EPS Growth (%)
|
-9.70 | 25.34 | 4.14 | 37.46 | 125.01 |
|
Book Value Growth (%)
|
8.77 | -- | 33.74 | 53.38 | -11.59 |
Valuation Ratios
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Tierra Agrotech | Sayaji | |
|---|---|---|---|---|---|
|
Price / Earnings
|
9.03 | 25.08 | 34.28 | -57.74 | 24.21 |
|
Price / Book Value
|
1.74 | 6.79 | 6.77 | 3.97 | 2.99 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EV/EBITDA
|
7.03 | 16.59 | 28.74 | -39.84 | 9.66 |
|
Market Cap (₹ Cr)
|
106.48 | -- | 1,268.27 | 268.93 | 183.22 |
Solvency Ratios
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Tierra Agrotech | Sayaji | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.01 | 0.00 | 0.01 | 0.00 | 0.65 |
|
Short term debt to equity ratio
|
0.95 | -- | 0.88 | 0.01 | 1.22 |
|
Current Ratio
|
1.49 | 1.63 | 2.02 | 1.08 | 0.54 |
|
Quick Ratio
|
0.54 | 1.12 | 0.09 | 0.25 | 0.27 |
|
Interest Coverage
|
4.41 | 25.73 | 5.68 | -4.80 | 1.42 |
Operating Efficiency Ratios
| Shree Seeds | Jubilant Agri And Consumer Products | Bombay Super Seeds | Tierra Agrotech | Sayaji | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
12.95 | 20.73 | 2.38 | 14.53 | 5.81 |
|
Asset Turnover
|
2.18 | 2.36 | 1.61 | 0.62 | 2.03 |
|
Receivable days
|
22.27 | -- | 8.53 | 54.58 | 24.27 |
|
Inventory Days
|
109.99 | -- | 170.42 | 256.71 | 38.57 |
|
Payable days
|
5.72 | -- | 19.09 | 297.29 | 86.80 |
|
Cash Conversion Cycle
|
126.54 | -- | 159.86 | 14.00 | -23.95 |