Market cap
₹254 Cr
Revenue (TTM)
₹157 Cr
P/E Ratio
39.3
P/B Ratio
--
Div. Yield
0 %
| Chatha Foods | Tanvi Foods | Hatsun Agro | Milky Mist Dairy Food | AWL Agri Business | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
254 | 53 | 24,499 | 24,196 | 23,095 |
Revenue (₹ Cr) |
157 | 85 | 10,364 | 3,138 | 77,720 |
Net Profit (₹ Cr) |
6.06 | 0.36 | 371.90 | 127.01 | 1,090.47 |
Net Margin (%) |
3.83 | 0.42 | 3.58 | 4.04 | 1.40 |
RoE (%) |
8.66 | 0.56 | 19.56 | 32.52 | 11.55 |
Price to Earnings |
39.27 | 33.17 | 65.88 | 190.51 | 19.98 |
Price-To-Book |
-- | 0.73 | 11.79 | 10.49 | 2.15 |
Income Statement (₹ Cr)
| Chatha Foods | Tanvi Foods | Hatsun Agro | Milky Mist Dairy Food | AWL Agri Business | |
|---|---|---|---|---|---|
|
Operating Revenue
|
157.17 | 85.36 | 8,699.76 | 2,349.50 | 63,672.24 |
|
Total Income
|
158.31 | 85.50 | 8,719.32 | 2,354.79 | 63,910.28 |
|
Total Expenditure
|
145.84 | 82.36 | 7,689.65 | 2,044.45 | 61,190.50 |
|
EBITDA
|
11.32 | 3.00 | 1,010.11 | 305.06 | 2,481.74 |
|
Depreciation
|
2.93 | 0.53 | 470.48 | 136.46 | 395.10 |
|
EBIT
|
8.39 | 2.47 | 539.63 | 168.59 | 2,086.64 |
|
Interest
|
1.23 | 2.30 | 181.89 | 86.34 | 724.06 |
|
Other Income
|
1.14 | 0.13 | 19.56 | 5.29 | 238.04 |
|
Exceptional Items
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
8.31 | 0.30 | 377.30 | 87.55 | 1,600.62 |
|
Provision for Tax
|
2.25 | -0.06 | 98.49 | 41.47 | 437.39 |
|
Profit after Tax
|
6.06 | 0.36 | 278.81 | 46.07 | 1,163.23 |
Liabilities (₹ Cr)
| Chatha Foods | Tanvi Foods | Hatsun Agro | Milky Mist Dairy Food | AWL Agri Business | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
82.55 | 72.96 | 1,717.56 | 327.79 | 9,423.80 |
|
Minority Interest
|
-- | -- | -- | -- | 0.12 |
|
Non-Current Liabilities
|
7.96 | 9.27 | 2,011.83 | 1,172.70 | 1,261.57 |
|
Current Liabilities
|
23.87 | 24.80 | 1,801.83 | 650.09 | 11,726.96 |
|
Total Liabilities
|
114.38 | 107.02 | 5,531.22 | 2,150.59 | 22,412.45 |
Assets (₹ Cr)
| Chatha Foods | Tanvi Foods | Hatsun Agro | Milky Mist Dairy Food | AWL Agri Business | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
56.17 | 59.68 | 4,395.65 | 1,731.75 | 7,773.44 |
|
Current Assets
|
58.22 | 47.34 | 1,135.57 | 418.84 | 14,615.69 |
|
Total Assets
|
114.38 | 107.02 | 5,531.22 | 2,150.59 | 22,412.45 |
|
Total Debt*
|
11.72 | 23.06 | 2,096.51 | 1,376.38 | 1,711.83 |
|
Net Current Assets
|
34.34 | 22.54 | -666.26 | -231.26 | 2,888.73 |
|
Contingent Liabilities
|
-- | 8.35 | 172.60 | 217.02 | 177.27 |
Cashflow (₹ Cr)
| Chatha Foods | Tanvi Foods | Hatsun Agro | Milky Mist Dairy Food | AWL Agri Business | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-1.07 | 2.57 | 1,450.20 | 314.86 | 2,149.69 |
|
Cash Flow from Investing Activities
|
-24.24 | -12.55 | -882.30 | -545.33 | -270.41 |
|
Cash from Financing Activities
|
21.13 | 8.72 | -564.15 | 233.13 | -1,543.73 |
|
Net Cash Inflow / Outflow
|
-4.18 | -1.27 | 3.75 | 2.66 | 335.55 |
Ratios
Profitability Ratios
| Chatha Foods | Tanvi Foods | Hatsun Agro | Milky Mist Dairy Food | AWL Agri Business | |
|---|---|---|---|---|---|
|
ROCE (%)
|
11.91 | 2.88 | 14.60 | 11.50 | 21.26 |
|
ROE (%)
|
8.66 | 0.56 | 16.95 | 15.17 | 13.12 |
|
ROA (%)
|
6.13 | 0.36 | 5.15 | 2.45 | 5.51 |
|
EBIT Margin (%)
|
7.93 | 3.67 | 11.84 | 13.21 | 4.27 |
|
Net Margin (%)
|
3.83 | 0.42 | 3.20 | 1.96 | 1.82 |
|
Cash Profit Margin (%)
|
5.72 | 1.05 | 8.61 | 7.06 | 2.42 |
Growth Ratios
| Chatha Foods | Tanvi Foods | Hatsun Agro | Milky Mist Dairy Food | AWL Agri Business | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
17.46 | 3.91 | 8.88 | 28.98 | 24.30 |
|
EBIT Growth (%)
|
1.85 | -7.06 | 11.73 | 39.59 | 90.34 |
|
Net Profit Growth (%)
|
-1.71 | -19.63 | 4.32 | 136.96 | 581.65 |
|
EPS Growth (%)
|
-8.18 | -28.03 | 4.32 | 136.97 | 730.66 |
|
Book Value Growth (%)
|
42.24 | 18.85 | 9.24 | 15.37 | 13.24 |
Valuation Ratios
| Chatha Foods | Tanvi Foods | Hatsun Agro | Milky Mist Dairy Food | AWL Agri Business | |
|---|---|---|---|---|---|
|
Price / Earnings
|
43.05 | 426.85 | 77.09 | 0.00 | 27.31 |
|
Price / Book Value
|
3.18 | 2.18 | 12.51 | 0.00 | 3.55 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.62 | -- | 0.00 |
|
EV/EBITDA
|
20.23 | 56.34 | 22.84 | 4.78 | 12.55 |
|
Market Cap (₹ Cr)
|
260.93 | 154.20 | 21,493.63 | 0.00 | 33,453.39 |
Solvency Ratios
| Chatha Foods | Tanvi Foods | Hatsun Agro | Milky Mist Dairy Food | AWL Agri Business | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.14 | 0.33 | 1.22 | 4.20 | 0.18 |
|
Short term debt to equity ratio
|
0.08 | 0.18 | 0.44 | 0.67 | 0.16 |
|
Current Ratio
|
2.44 | 1.91 | 0.63 | 0.64 | 1.25 |
|
Quick Ratio
|
1.86 | 0.45 | 0.08 | 0.24 | 0.51 |
|
Interest Coverage
|
7.77 | 1.13 | 3.07 | 2.01 | 3.21 |
Operating Efficiency Ratios
| Chatha Foods | Tanvi Foods | Hatsun Agro | Milky Mist Dairy Food | AWL Agri Business | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
14.51 | 4.80 | 0.09 | 4.35 | 3.79 |
|
Asset Turnover
|
1.59 | 0.84 | 1.61 | 1.38 | 3.05 |
|
Receivable days
|
39.58 | 17.20 | 0.38 | 12.99 | 11.92 |
|
Inventory Days
|
29.59 | 153.41 | 51.37 | 33.22 | 44.99 |
|
Payable days
|
33.93 | 26.57 | 13.34 | 18.00 | 18.64 |
|
Cash Conversion Cycle
|
35.24 | 144.05 | 38.40 | 28.20 | 38.27 |