Market cap
₹42 Cr
Revenue (TTM)
₹102 Cr
P/E Ratio
5.7
P/B Ratio
0.6
Div. Yield
0 %
| Modern Engineering | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
42 | 3,236 | 953 | 313 | 287 |
Revenue (₹ Cr) |
102 | 1,972 | 383 | 179 | 1,088 |
Net Profit (₹ Cr) |
7.35 | 129.84 | 28.69 | 15.14 | 7.53 |
Net Margin (%) |
7.06 | 6.57 | 7.46 | 8.46 | 0.69 |
RoE (%) |
11.74 | 30.54 | 22.91 | 12.74 | 14.21 |
Price to Earnings |
5.68 | 24.93 | 33.22 | 20.69 | 23.60 |
Price-To-Book |
0.64 | 6.55 | 6.56 | 2.47 | 2.92 |
Income Statement (₹ Cr)
| Modern Engineering | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Operating Revenue
|
101.66 | 1,941.86 | 383.33 | 178.82 | 1,087.88 |
|
Total Income
|
104.22 | 1,944.49 | 384.55 | 178.87 | 1,092.37 |
|
Total Expenditure
|
90.86 | 1,737.72 | 345.91 | 163.33 | 1,034.89 |
|
EBITDA
|
10.81 | 204.14 | 37.42 | 15.49 | 52.99 |
|
Depreciation
|
1.91 | 18.75 | 1.67 | 0.00 | 21.08 |
|
EBIT
|
8.89 | 185.39 | 35.75 | 15.49 | 31.91 |
|
Interest
|
1.25 | 7.10 | 6.51 | 0.00 | 25.58 |
|
Other Income
|
2.56 | 2.63 | 1.22 | 0.05 | 4.49 |
|
Exceptional Items
|
0.00 | -5.02 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
10.20 | 175.90 | 30.46 | 15.53 | 10.83 |
|
Provision for Tax
|
2.85 | 45.09 | 1.77 | 0.39 | 3.30 |
|
Profit after Tax
|
7.35 | 130.81 | 28.69 | 15.14 | 7.53 |
Liabilities (₹ Cr)
| Modern Engineering | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
64.47 | 455.30 | 131.02 | 121.71 | 92.69 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | -0.17 |
|
Non-Current Liabilities
|
27.12 | 52.02 | 2.56 | 0.00 | 84.55 |
|
Current Liabilities
|
80.47 | 419.81 | 120.32 | 32.31 | 369.48 |
|
Total Liabilities
|
127.94 | -- | 223.33 | 111.48 | 521.72 |
Assets (₹ Cr)
| Modern Engineering | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
50.43 | 229.62 | 10.56 | 0.03 | 334.35 |
|
Current Assets
|
118.10 | 680.84 | 243.26 | 141.52 | 199.99 |
|
Total Assets
|
127.94 | -- | 223.33 | 111.48 | 521.72 |
|
Total Debt*
|
5.59 | -- | 92.14 | 0.45 | 213.25 |
|
Net Current Assets
|
37.63 | 261.03 | 122.94 | 109.21 | -169.49 |
|
Contingent Liabilities
|
0.56 | -- | 5.00 | -- | 6.97 |
Cashflow (₹ Cr)
| Modern Engineering | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-26.80 | -- | -31.12 | -35.80 | -33.48 |
|
Cash Flow from Investing Activities
|
-17.40 | -- | -6.86 | 0.33 | 3.85 |
|
Cash from Financing Activities
|
44.82 | -- | 37.98 | 36.39 | 30.36 |
|
Net Cash Inflow / Outflow
|
0.62 | -- | -0.01 | 0.92 | 0.73 |
Ratios
Profitability Ratios
| Modern Engineering | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
ROCE (%)
|
23.52 | -- | 21.19 | 16.08 | 2.06 |
|
ROE (%)
|
11.74 | 30.96 | 22.91 | 12.74 | 14.21 |
|
ROA (%)
|
4.90 | 15.80 | 12.06 | 11.40 | 1.40 |
|
EBIT Margin (%)
|
8.75 | 9.55 | 9.33 | 8.66 | 2.93 |
|
Net Margin (%)
|
7.06 | 6.73 | 7.46 | 8.46 | 0.69 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Modern Engineering | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-9.28 | 19.81 | 8.00 | -12.69 | 8.51 |
|
EBIT Growth (%)
|
15.66 | 25.71 | 7.63 | 10.87 | 210.02 |
|
Net Profit Growth (%)
|
-8.02 | 25.68 | 4.14 | 10.28 | 147.45 |
|
EPS Growth (%)
|
-8.02 | 28.78 | 4.14 | -85.41 | 125.01 |
|
Book Value Growth (%)
|
7,702.58 | -- | 33.74 | 208.92 | -11.59 |
Valuation Ratios
| Modern Engineering | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Price / Earnings
|
5.68 | 24.01 | 33.22 | 20.69 | 23.60 |
|
Price / Book Value
|
0.64 | 6.62 | 6.56 | 2.47 | 2.92 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EV/EBITDA
|
4.08 | 15.96 | 27.92 | 20.18 | 9.39 |
|
Market Cap (₹ Cr)
|
36.42 | -- | 1,268.27 | 1,731.24 | 183.22 |
Solvency Ratios
| Modern Engineering | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.41 | 0.00 | 0.01 | 0.00 | 0.65 |
|
Short term debt to equity ratio
|
0.00 | -- | 0.88 | -- | 1.22 |
|
Current Ratio
|
1.47 | 1.62 | 2.02 | 4.38 | 0.54 |
|
Quick Ratio
|
1.47 | 1.14 | 0.09 | 4.32 | 0.27 |
|
Interest Coverage
|
9.15 | 25.77 | 5.68 | 15,533.00 | 1.42 |
Operating Efficiency Ratios
| Modern Engineering | Jubilant Agri And Consumer Products | Bombay Super Seeds | Cropster Agro | Sayaji | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
92.04 | 21.17 | 2.38 | 76.93 | 5.81 |
|
Asset Turnover
|
0.68 | 2.35 | 1.61 | 1.35 | 2.03 |
|
Receivable days
|
169.90 | -- | 8.53 | 84.64 | 24.27 |
|
Inventory Days
|
0.00 | -- | 170.42 | 10.46 | 38.57 |
|
Payable days
|
-- | -- | 19.09 | 6.51 | 86.80 |
|
Cash Conversion Cycle
|
-- | -- | 159.86 | 88.59 | -23.95 |