Market cap
₹115 Cr
Revenue (TTM)
₹8 Cr
P/E Ratio
105.3
P/B Ratio
--
Div. Yield
0 %
| Valencia Nutrition | Orient Beverages | Varun Beverages | |
|---|---|---|---|
Market cap (₹ Cr) |
115 | 38 | 1,40,355 |
Revenue (₹ Cr) |
8 | 184 | 24,755 |
Net Profit (₹ Cr) |
1.07 | 4.25 | 3,421.76 |
Net Margin (%) |
11.78 | 2.19 | 13.61 |
RoE (%) |
6.45 | 17.47 | 16.38 |
Price to Earnings |
105.28 | 8.99 | 41.45 |
Price-To-Book |
-- | 1.40 | 6.45 |
Income Statement (₹ Cr)
| Valencia Nutrition | Orient Beverages | Varun Beverages | |
|---|---|---|---|
|
Operating Revenue
|
8.47 | 163.66 | 21,685.38 |
|
Total Income
|
9.12 | 173.36 | 22,037.73 |
|
Total Expenditure
|
7.69 | 159.08 | 16,609.61 |
|
EBITDA
|
0.79 | 4.57 | 5,075.77 |
|
Depreciation
|
0.21 | 2.56 | 1,216.46 |
|
EBIT
|
0.57 | 2.02 | 3,859.31 |
|
Interest
|
0.15 | 7.80 | 195.98 |
|
Other Income
|
0.65 | 9.70 | 352.35 |
|
Exceptional Items
|
-- | -- | -- |
|
Profit before Tax
|
1.07 | 3.92 | 4,009.65 |
|
Provision for Tax
|
-- | 0.90 | 947.61 |
|
Profit after Tax
|
1.07 | 3.02 | 3,062.04 |
Liabilities (₹ Cr)
| Valencia Nutrition | Orient Beverages | Varun Beverages | |
|---|---|---|---|
|
Shareholder's Funds
|
36.58 | 21.01 | 19,578.70 |
|
Minority Interest
|
-- | -- | 162.25 |
|
Non-Current Liabilities
|
1.49 | 42.13 | 1,725.82 |
|
Current Liabilities
|
0.35 | 68.62 | 4,073.95 |
|
Total Liabilities
|
38.42 | 132.81 | 25,540.72 |
Assets (₹ Cr)
| Valencia Nutrition | Orient Beverages | Varun Beverages | |
|---|---|---|---|
|
Non-Current Assets
|
13.13 | 41.41 | 17,644.67 |
|
Current Assets
|
25.29 | 90.36 | 7,889.40 |
|
Total Assets
|
38.42 | 132.81 | 25,540.72 |
|
Total Debt*
|
1.49 | 71.83 | 2,024.12 |
|
Net Current Assets
|
24.94 | 21.73 | 3,815.46 |
|
Contingent Liabilities
|
0.83 | 1.92 | 484.79 |
Cashflow (₹ Cr)
| Valencia Nutrition | Orient Beverages | Varun Beverages | |
|---|---|---|---|
|
Cash From Operating Activities
|
-15.73 | -0.02 | 3,509.31 |
|
Cash Flow from Investing Activities
|
-10.17 | -4.76 | -2,734.94 |
|
Cash from Financing Activities
|
33.57 | 5.99 | -1,266.47 |
|
Net Cash Inflow / Outflow
|
7.67 | 1.21 | -492.09 |
Ratios
Profitability Ratios
| Valencia Nutrition | Orient Beverages | Varun Beverages | |
|---|---|---|---|
|
ROCE (%)
|
5.91 | 13.51 | 20.73 |
|
ROE (%)
|
6.45 | 15.55 | 16.94 |
|
ROA (%)
|
4.84 | 2.38 | 12.58 |
|
EBIT Margin (%)
|
16.94 | 8.72 | 25.03 |
|
Net Margin (%)
|
11.78 | 1.74 | 13.89 |
|
Cash Profit Margin (%)
|
15.19 | 3.41 | 18.51 |
Growth Ratios
| Valencia Nutrition | Orient Beverages | Varun Beverages | |
|---|---|---|---|
|
Revenue Growth (%)
|
534.33 | 10.07 | 8.39 |
|
EBIT Growth (%)
|
210.31 | -15.25 | 11.58 |
|
Net Profit Growth (%)
|
177.57 | 3,313.11 | 16.24 |
|
EPS Growth (%)
|
125.52 | 5,401.81 | 17.01 |
|
Book Value Growth (%)
|
1,822.81 | 17.86 | 17.89 |
Valuation Ratios
| Valencia Nutrition | Orient Beverages | Varun Beverages | |
|---|---|---|---|
|
Price / Earnings
|
71.14 | 18.12 | 54.56 |
|
Price / Book Value
|
2.16 | 2.60 | 8.47 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.31 |
|
EV/EBITDA
|
48.78 | 8.42 | 30.52 |
|
Market Cap (₹ Cr)
|
76.41 | 54.71 | 1,65,667.62 |
Solvency Ratios
| Valencia Nutrition | Orient Beverages | Varun Beverages | |
|---|---|---|---|
|
Debt to Equity
|
0.04 | 3.42 | 0.10 |
|
Short term debt to equity ratio
|
-- | 1.48 | 0.06 |
|
Current Ratio
|
72.50 | 1.32 | 1.94 |
|
Quick Ratio
|
64.88 | 1.12 | 1.21 |
|
Interest Coverage
|
8.23 | 1.50 | 21.46 |
Operating Efficiency Ratios
| Valencia Nutrition | Orient Beverages | Varun Beverages | |
|---|---|---|---|
|
Debtors to sales (%)
|
76.49 | 8.49 | 5.76 |
|
Asset Turnover
|
0.38 | 1.29 | 0.95 |
|
Receivable days
|
160.49 | 26.72 | 16.54 |
|
Inventory Days
|
72.28 | 30.24 | 45.34 |
|
Payable days
|
15.25 | 80.32 | 55.63 |
|
Cash Conversion Cycle
|
217.52 | -23.35 | 6.24 |