Vaidya Sane Ayur Peer Comparison

NSE: MADHAVBAUG

₹167.95

₹-0.20 (-0.12%)

As on 15-Oct-2026IST

Market cap

₹177 Cr

Revenue (TTM)

₹90 Cr

P/E Ratio

19.7

P/B Ratio

2.8

Div. Yield

0 %

Edit

	Vaidya Sane Ayur	Jeena Sikho	Sat Kartar Life	Kerala Ayurveda	Source Natur Foods
Market cap (₹ Cr)	177	4,824	221	191	71
Revenue (₹ Cr)	90	851	201	136	80
Net Profit (₹ Cr)	7.15	236.31	17.10	-26.43	3.51
Net Margin (%)	7.80	27.06	8.42	-18.78	4.39
RoE (%)	13.66	57.63	28.72	-319.95	14.19
Price to Earnings	19.67	20.40	12.90	--	20.37
Price-To-Book	2.83	9.10	3.22	-9.48	2.70

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Vaidya Sane Ayur	Jeena Sikho	Sat Kartar Life	Kerala Ayurveda	Source Natur Foods
Operating Revenue	89.85	469.07	162.92	120.33	44.92
Total Income	91.70	475.81	163.68	122.53	45.00
Total Expenditure	76.22	328.47	148.69	125.33	39.78
EBITDA	13.63	140.60	14.23	-5.00	5.15
Depreciation	4.16	29.11	1.30	4.98	1.02
EBIT	9.47	111.50	12.93	-9.97	4.13
Interest	0.23	10.65	0.54	4.46	0.62
Other Income	1.86	6.74	0.76	2.19	0.08
Exceptional Items	-1.20	--	--	--	--
Profit before Tax	9.90	107.58	13.15	-12.24	3.58
Provision for Tax	2.74	27.63	3.34	1.72	0.68
Profit after Tax	7.15	79.94	9.82	-13.96	2.90

Liabilities (₹ Cr)

	Vaidya Sane Ayur	Jeena Sikho	Sat Kartar Life	Kerala Ayurveda	Source Natur Foods
Shareholder's Funds	62.54	256.34	51.50	9.49	22.36
Minority Interest	0.00	--	--	3.40	--
Non-Current Liabilities	2.95	83.41	1.28	23.12	0.57
Current Liabilities	11.22	73.35	11.34	87.98	13.13
Total Liabilities	76.71	418.95	64.83	128.76	36.06

Assets (₹ Cr)

	Vaidya Sane Ayur	Jeena Sikho	Sat Kartar Life	Kerala Ayurveda	Source Natur Foods
Non-Current Assets	46.42	278.13	8.37	83.22	9.66
Current Assets	30.28	134.98	55.75	40.67	26.40
Total Assets	76.71	418.95	64.83	128.76	36.06
Total Debt*	1.46	10.74	5.92	65.97	7.41
Net Current Assets	19.06	61.63	44.41	-47.31	13.27
Contingent Liabilities	3.49	5.08	--	--	--

Cashflow (₹ Cr)

	Vaidya Sane Ayur	Jeena Sikho	Sat Kartar Life	Kerala Ayurveda	Source Natur Foods
Cash From Operating Activities	10.60	84.50	-5.07	4.83	0.07
Cash Flow from Investing Activities	-10.08	-64.48	-0.31	-14.77	-5.33
Cash from Financing Activities	-0.54	-22.45	33.56	-9.48	5.40
Net Cash Inflow / Outflow	-0.01	-2.43	28.18	-19.42	0.13

Ratios

Profitability Ratios

	Vaidya Sane Ayur	Jeena Sikho	Sat Kartar Life	Kerala Ayurveda	Source Natur Foods
ROCE (%)	16.70	60.06	23.84	-8.94	16.68
ROE (%)	13.66	41.94	19.06	-86.43	13.89
ROA (%)	9.78	28.36	15.31	-10.55	9.53
EBIT Margin (%)	17.23	31.41	9.20	-2.33	11.63
Net Margin (%)	7.80	16.80	6.00	-11.39	6.45
Cash Profit Margin (%)	12.59	23.25	6.82	-7.15	7.83

Growth Ratios

	Vaidya Sane Ayur	Jeena Sikho	Sat Kartar Life	Kerala Ayurveda	Source Natur Foods
Revenue Growth (%)	-9.55	129.09	0.00	11.57	64.57
EBIT Growth (%)	147.29	--	--	-138.57	16.58
Net Profit Growth (%)	259.44	138.48	0.00	-1,517.68	67.23
EPS Growth (%)	260.17	136.63	0.00	-840.72	67.24
Book Value Growth (%)	48.29	103.06	0.00	-88.76	14.93

Valuation Ratios

	Vaidya Sane Ayur	Jeena Sikho	Sat Kartar Life	Kerala Ayurveda	Source Natur Foods
Price / Earnings	13.81	13.58	24.39	0.00	46.14
Price / Book Value	1.58	21.24	4.65	129.43	5.99
Dividend Yield (%)	0.00	0.25	0.46	0.00	0.00
EV/EBITDA	6.31	36.75	14.32	-173.00	25.69
Market Cap (₹ Cr)	98.58	5,426.22	239.40	422.59	133.98

Solvency Ratios

	Vaidya Sane Ayur	Jeena Sikho	Sat Kartar Life	Kerala Ayurveda	Source Natur Foods
Debt to Equity	0.02	0.04	0.11	20.21	0.33
Short term debt to equity ratio	0.02	0.04	0.08	4.86	--
Current Ratio	2.70	1.84	4.92	0.46	2.01
Quick Ratio	2.36	1.68	4.51	0.32	1.55
Interest Coverage	44.76	11.10	25.38	-1.75	6.73

Operating Efficiency Ratios

	Vaidya Sane Ayur	Jeena Sikho	Sat Kartar Life	Kerala Ayurveda	Source Natur Foods
Debtors to sales (%)	8.39	18.11	3.67	16.04	27.24
Asset Turnover	1.23	1.66	2.54	0.95	1.64
Receivable days	27.60	41.64	13.39	51.00	71.97
Inventory Days	15.99	6.09	10.22	41.35	37.82
Payable days	152.09	73.44	169.52	128.93	33.06
Cash Conversion Cycle	-108.51	-25.71	-145.91	-36.58	76.73