Empyrean Foods Peer Comparison

NSE: KRISHIVAL

₹385.45

₹4.75 (1.25%)

As on 13-Oct-2026IST

Market cap

₹987 Cr

Revenue (TTM)

₹332 Cr

P/E Ratio

44.8

P/B Ratio

5.4

Div. Yield

0.1 %

Edit

	Empyrean Foods	Harrisons Malaya	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Market cap (₹ Cr)	987	314	35	9,713	3,658
Revenue (₹ Cr)	332	548	1	6,361	1,279
Net Profit (₹ Cr)	23.39	27.10	0.09	588.20	248.50
Net Margin (%)	6.83	4.74	7.44	8.92	19.09
RoE (%)	13.06	15.77	0.22	17.13	14.05
Price to Earnings	44.84	11.59	380.71	18.29	14.66
Price-To-Book	5.40	1.72	0.83	2.85	1.80

Income Statement (₹ Cr)

	Empyrean Foods	Harrisons Malaya	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Operating Revenue	292.67	539.08	1.91	6,065.86	1,394.76
Total Income	304.41	562.93	1.92	6,284.87	1,426.49
Total Expenditure	265.09	514.20	1.76	5,324.20	1,060.37
EBITDA	27.58	24.88	0.14	741.65	334.39
Depreciation	7.41	6.96	0.04	62.63	60.01
EBIT	20.17	17.93	0.11	679.02	274.38
Interest	3.36	12.64	0.00	4.60	0.33
Other Income	11.73	23.84	0.02	219.01	31.73
Exceptional Items	--	--	--	-12.97	--
Profit before Tax	28.54	29.13	0.12	880.27	305.79
Provision for Tax	6.34	--	--	224.52	9.95
Profit after Tax	22.20	29.13	0.12	655.76	295.83

	Empyrean Foods	Harrisons Malaya	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Shareholder's Funds	192.60	178.62	42.09	3,286.05	1,756.78
Minority Interest	7.31	--	--	421.94	-2.38
Non-Current Liabilities	18.46	110.20	135.72	44.53	87.06
Current Liabilities	31.47	213.99	1.12	507.87	970.17
Total Liabilities	249.83	502.81	178.93	4,260.40	2,811.64

	Empyrean Foods	Harrisons Malaya	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Non-Current Assets	86.62	405.18	151.26	1,427.46	750.71
Current Assets	163.21	97.64	27.68	2,832.93	2,060.93
Total Assets	249.83	502.81	178.93	4,260.40	2,811.64
Total Debt*	36.15	107.67	124.31	10.46	0.00
Net Current Assets	131.74	-116.35	26.56	2,325.06	1,090.75
Contingent Liabilities	9.19	67.36	--	25.27	228.63

	Empyrean Foods	Harrisons Malaya	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Cash From Operating Activities	-15.23	25.37	0.45	504.63	-6.47
Cash Flow from Investing Activities	-24.52	-18.28	-0.55	-384.94	91.54
Cash from Financing Activities	53.41	-4.34	0.01	-103.59	-63.96
Net Cash Inflow / Outflow	13.66	2.75	-0.09	16.10	21.11

	Empyrean Foods	Harrisons Malaya	Alfavision Oversea	Avanti Feeds	Kaveri Seed
ROCE (%)	16.95	15.47	0.07	28.96	18.80
ROE (%)	14.32	17.51	0.29	21.55	18.17
ROA (%)	10.50	5.97	0.07	16.51	10.74
EBIT Margin (%)	13.43	9.04	8.44	15.84	26.25
Net Margin (%)	7.29	5.18	6.34	10.43	20.74
Cash Profit Margin (%)	10.12	6.69	8.31	10.00	25.51

	Empyrean Foods	Harrisons Malaya	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Revenue Growth (%)	44.72	4.90	-39.05	8.34	15.75
EBIT Growth (%)	55.34	37.97	-84.20	20.22	8.56
Net Profit Growth (%)	63.87	95.68	-55.93	17.76	4.80
EPS Growth (%)	58.71	95.68	-55.99	14.61	5.16
Book Value Growth (%)	29.45	15.89	0.29	17.32	17.18

	Empyrean Foods	Harrisons Malaya	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Price / Earnings	34.85	10.83	332.08	26.33	13.58
Price / Book Value	4.28	1.77	0.96	4.86	2.29
Dividend Yield (%)	0.11	0.00	0.00	0.85	0.64
EV/EBITDA	19.24	8.60	1,023.51	16.17	10.86
Market Cap (₹ Cr)	748.42	315.58	40.45	15,958.67	4,018.73

	Empyrean Foods	Harrisons Malaya	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Debt to Equity	0.21	0.60	2.95	0.00	0.00
Short term debt to equity ratio	0.09	0.16	--	0.00	--
Current Ratio	5.19	0.46	24.73	5.58	2.12
Quick Ratio	4.36	0.24	24.73	3.73	0.88
Interest Coverage	9.49	3.30	49.72	192.30	935.55

	Empyrean Foods	Harrisons Malaya	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Debtors to sales (%)	16.74	2.81	1,435.53	2.37	8.06
Asset Turnover	1.39	1.11	0.01	1.81	0.51
Receivable days	44.63	9.62	5,193.14	7.21	26.80
Inventory Days	39.37	28.48	0.00	46.26	292.88
Payable days	13.25	115.25	2.66	20.54	307.75
Cash Conversion Cycle	70.75	-77.14	5,190.48	32.93	11.93

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.