Rex Sealing Peer Comparison

BSE: 543744

₹133.15

₹22.15 (19.95%)

As on 24-Sep-2026IST

Market cap

₹34 Cr

Revenue (TTM)

₹35 Cr

P/E Ratio

19.1

P/B Ratio

1.3

Div. Yield

0 %

Edit

	Rex Sealing	Jyoti Resins	Nikhil Adhesives	HP Adhesives	Hindustan Adhesive
Market cap (₹ Cr)	34	1,005	373	312	199
Revenue (₹ Cr)	35	327	619	252	269
Net Profit (₹ Cr)	1.93	64.36	20.29	1.88	21.79
Net Margin (%)	5.51	18.98	3.27	0.74	7.97
RoE (%)	12.10	23.76	14.61	1.31	23.72
Price to Earnings	19.09	15.61	18.39	166.08	9.14
Price-To-Book	1.35	3.54	2.44	1.67	1.67

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Rex Sealing	Jyoti Resins	Nikhil Adhesives	HP Adhesives	Hindustan Adhesive
Operating Revenue	34.80	284.12	584.59	249.79	284.82
Total Income	35.07	295.10	585.15	254.37	289.34
Total Expenditure	31.58	194.64	547.54	223.77	250.60
EBITDA	3.22	89.49	37.05	26.02	34.22
Depreciation	0.51	1.59	7.08	4.72	11.12
EBIT	2.71	87.90	29.97	21.30	23.10
Interest	0.57	0.09	8.12	2.15	6.15
Other Income	0.28	10.97	0.57	4.58	4.51
Exceptional Items	--	--	--	--	--
Profit before Tax	2.41	98.78	22.42	23.73	21.46
Provision for Tax	0.48	24.91	5.56	5.48	6.07
Profit after Tax	1.93	73.87	16.86	18.24	15.39

Liabilities (₹ Cr)

	Rex Sealing	Jyoti Resins	Nikhil Adhesives	HP Adhesives	Hindustan Adhesive
Shareholder's Funds	17.95	229.26	129.78	184.28	91.72
Minority Interest	--	--	--	--	-0.62
Non-Current Liabilities	10.46	6.99	36.80	2.45	46.26
Current Liabilities	4.22	137.05	156.41	41.35	121.32
Total Liabilities	32.91	373.30	322.98	228.08	258.67

Assets (₹ Cr)

	Rex Sealing	Jyoti Resins	Nikhil Adhesives	HP Adhesives	Hindustan Adhesive
Non-Current Assets	9.37	57.76	97.54	80.54	136.94
Current Assets	23.27	315.54	225.44	147.53	121.73
Total Assets	32.91	373.30	322.98	228.08	258.67
Total Debt*	10.78	0.00	56.44	5.69	105.58
Net Current Assets	19.05	178.49	69.03	106.19	0.42
Contingent Liabilities	--	--	0.17	2.98	1.25

Cashflow (₹ Cr)

	Rex Sealing	Jyoti Resins	Nikhil Adhesives	HP Adhesives	Hindustan Adhesive
Cash From Operating Activities	-1.83	14.75	6.90	17.13	18.36
Cash Flow from Investing Activities	-7.04	7.71	-10.29	-16.30	-49.13
Cash from Financing Activities	8.86	-10.87	-3.32	1.52	34.71
Net Cash Inflow / Outflow	-0.01	11.59	-6.71	2.36	3.93

Ratios

Profitability Ratios

	Rex Sealing	Jyoti Resins	Nikhil Adhesives	HP Adhesives	Hindustan Adhesive
ROCE (%)	12.94	54.64	17.40	14.40	16.16
ROE (%)	12.10	40.83	13.83	10.33	18.39
ROA (%)	7.19	22.22	5.45	8.57	6.78
EBIT Margin (%)	10.05	35.36	6.43	12.25	13.60
Net Margin (%)	5.51	25.03	2.88	7.17	5.32
Cash Profit Margin (%)	7.03	26.56	4.09	9.19	9.31

Growth Ratios

	Rex Sealing	Jyoti Resins	Nikhil Adhesives	HP Adhesives	Hindustan Adhesive
Revenue Growth (%)	13.66	10.43	3.61	5.89	-6.36
EBIT Growth (%)	-20.06	10.68	20.88	-10.18	8.04
Net Profit Growth (%)	-21.21	10.07	27.23	-11.30	-6.20
EPS Growth (%)	-21.21	10.07	27.23	-11.91	-6.30
Book Value Growth (%)	12.90	42.18	13.85	9.11	21.19

Valuation Ratios

	Rex Sealing	Jyoti Resins	Nikhil Adhesives	HP Adhesives	Hindustan Adhesive
Price / Earnings	20.19	19.90	23.77	24.37	11.19
Price / Book Value	2.30	6.92	3.09	2.40	1.88
Dividend Yield (%)	0.00	0.73	0.25	0.83	0.00
EV/EBITDA	14.20	13.11	12.00	14.15	7.01
Market Cap (₹ Cr)	39.03	1,469.75	400.73	442.28	171.98

Solvency Ratios

	Rex Sealing	Jyoti Resins	Nikhil Adhesives	HP Adhesives	Hindustan Adhesive
Debt to Equity	0.64	0.00	0.43	0.03	1.15
Short term debt to equity ratio	0.00	--	0.18	0.03	0.72
Current Ratio	5.51	2.30	1.44	3.57	1.00
Quick Ratio	3.29	2.25	0.88	2.20	0.46
Interest Coverage	5.20	1,107.21	3.76	12.03	4.49

Operating Efficiency Ratios

	Rex Sealing	Jyoti Resins	Nikhil Adhesives	HP Adhesives	Hindustan Adhesive
Debtors to sales (%)	21.70	44.19	19.38	16.71	9.57
Asset Turnover	1.29	0.85	1.89	1.17	1.26
Receivable days	80.81	141.01	66.80	57.15	43.02
Inventory Days	84.40	7.59	51.22	76.12	66.35
Payable days	31.01	60.51	76.71	45.67	71.47
Cash Conversion Cycle	134.20	88.09	41.31	87.60	37.91

Annual
Quarterly