Market cap
₹127 Cr
Revenue (TTM)
₹110 Cr
P/E Ratio
10.8
P/B Ratio
1
Div. Yield
0 %
| Sheel Biotech | Nova Agritech | BharatRohan Airborne Innovations | Quanto Agroworld | Dhanwel Hybrid Seeds | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
127 | 200 | 189 | 107 | 41 |
Revenue (₹ Cr) |
110 | 275 | 85 | 40 | 75 |
Net Profit (₹ Cr) |
11.76 | 12.84 | 10.46 | 8.38 | 6.12 |
Net Margin (%) |
10.62 | 4.67 | 12.19 | -- | 8.20 |
RoE (%) |
11.15 | 5.55 | 16.75 | 28.13 | 37.23 |
Price to Earnings |
10.82 | 15.61 | 18.09 | 12.77 | 6.63 |
Price-To-Book |
1.00 | 0.85 | 2.16 | 1.64 | 0.88 |
Income Statement (₹ Cr)
| Sheel Biotech | Nova Agritech | BharatRohan Airborne Innovations | Quanto Agroworld | Dhanwel Hybrid Seeds | |
|---|---|---|---|---|---|
|
Operating Revenue
|
110.02 | 261.59 | 85.41 | 40.35 | 74.59 |
|
Total Income
|
110.74 | 261.76 | 85.82 | 40.35 | 74.59 |
|
Total Expenditure
|
93.74 | 234.27 | 71.03 | 28.41 | 65.31 |
|
EBITDA
|
16.28 | 27.32 | 14.38 | 11.94 | 9.27 |
|
Depreciation
|
1.07 | 4.96 | 1.03 | 2.92 | 0.38 |
|
EBIT
|
15.22 | 22.37 | 13.35 | 9.02 | 8.89 |
|
Interest
|
1.91 | 4.86 | 0.62 | 0.61 | 0.56 |
|
Other Income
|
0.71 | 0.17 | 0.41 | -- | 0.00 |
|
Exceptional Items
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
14.02 | 17.68 | 13.13 | 8.41 | 8.33 |
|
Provision for Tax
|
2.26 | 4.84 | 2.67 | 0.02 | 2.22 |
|
Profit after Tax
|
11.76 | 12.84 | 10.46 | 8.38 | 6.12 |
Liabilities (₹ Cr)
| Sheel Biotech | Nova Agritech | BharatRohan Airborne Innovations | Quanto Agroworld | Dhanwel Hybrid Seeds | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
126.99 | 232.61 | 87.45 | 33.98 | 19.66 |
|
Minority Interest
|
-- | -- | -- | 0.08 | -- |
|
Non-Current Liabilities
|
1.72 | -2.72 | 1.24 | 1.41 | 1.48 |
|
Current Liabilities
|
16.97 | 108.58 | 8.61 | 4.41 | 15.84 |
|
Total Liabilities
|
145.78 | 345.18 | 97.77 | 40.00 | 36.99 |
Assets (₹ Cr)
| Sheel Biotech | Nova Agritech | BharatRohan Airborne Innovations | Quanto Agroworld | Dhanwel Hybrid Seeds | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
17.85 | 51.09 | 8.88 | 19.08 | 4.95 |
|
Current Assets
|
127.83 | 287.38 | 88.42 | 20.79 | 32.00 |
|
Total Assets
|
145.78 | 345.18 | 97.77 | 40.00 | 36.99 |
|
Total Debt*
|
8.98 | 50.39 | 3.94 | 5.48 | 7.68 |
|
Net Current Assets
|
110.85 | 178.79 | 79.81 | 16.38 | 16.16 |
|
Contingent Liabilities
|
14.74 | 20.20 | 1.50 | -- | 0.08 |
Cashflow (₹ Cr)
| Sheel Biotech | Nova Agritech | BharatRohan Airborne Innovations | Quanto Agroworld | Dhanwel Hybrid Seeds | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-17.57 | 1.69 | -27.74 | 0.53 | -2.49 |
|
Cash Flow from Investing Activities
|
-6.57 | 1.46 | -7.11 | -0.46 | -2.14 |
|
Cash from Financing Activities
|
25.86 | -9.12 | 41.55 | -0.06 | 1.43 |
|
Net Cash Inflow / Outflow
|
1.72 | -5.97 | 6.70 | 0.00 | -3.19 |
Ratios
Profitability Ratios
| Sheel Biotech | Nova Agritech | BharatRohan Airborne Innovations | Quanto Agroworld | Dhanwel Hybrid Seeds | |
|---|---|---|---|---|---|
|
ROCE (%)
|
13.43 | 8.09 | 21.13 | 25.62 | 38.23 |
|
ROE (%)
|
11.15 | 5.68 | 16.75 | 28.13 | 37.23 |
|
ROA (%)
|
9.15 | 3.85 | 15.10 | 22.89 | 21.07 |
|
EBIT Margin (%)
|
15.45 | 10.51 | 17.31 | 29.59 | 12.43 |
|
Net Margin (%)
|
10.62 | 4.90 | 12.19 | 20.78 | 8.20 |
|
Cash Profit Margin (%)
|
11.65 | 6.80 | 13.46 | 28.02 | 8.71 |
Growth Ratios
| Sheel Biotech | Nova Agritech | BharatRohan Airborne Innovations | Quanto Agroworld | Dhanwel Hybrid Seeds | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
8.13 | -11.06 | 203.17 | 144.63 | 69.02 |
|
EBIT Growth (%)
|
9.73 | -39.11 | 53.89 | 28.39 | 147.43 |
|
Net Profit Growth (%)
|
9.31 | -53.18 | 12.11 | 26.45 | 183.46 |
|
EPS Growth (%)
|
-19.69 | -53.18 | -17.71 | 26.27 | 181.45 |
|
Book Value Growth (%)
|
51.41 | 5.83 | 133.53 | 32.60 | 48.43 |
Valuation Ratios
| Sheel Biotech | Nova Agritech | BharatRohan Airborne Innovations | Quanto Agroworld | Dhanwel Hybrid Seeds | |
|---|---|---|---|---|---|
|
Price / Earnings
|
6.92 | 13.33 | 25.14 | 0.00 | 0.00 |
|
Price / Book Value
|
0.64 | 0.74 | 3.01 | 0.00 | 0.00 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.00 | -- | -- |
|
EV/EBITDA
|
5.19 | 8.05 | 17.18 | 1.53 | 1.45 |
|
Market Cap (₹ Cr)
|
81.41 | 171.16 | 262.98 | 0.00 | 0.00 |
Solvency Ratios
| Sheel Biotech | Nova Agritech | BharatRohan Airborne Innovations | Quanto Agroworld | Dhanwel Hybrid Seeds | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.07 | 0.22 | 0.05 | 0.16 | 0.39 |
|
Short term debt to equity ratio
|
0.06 | 0.20 | 0.04 | 0.07 | 0.30 |
|
Current Ratio
|
7.53 | 2.65 | 10.27 | 4.71 | 2.02 |
|
Quick Ratio
|
5.79 | 1.84 | 5.15 | 2.40 | 0.68 |
|
Interest Coverage
|
8.32 | 4.64 | 22.19 | 14.85 | 15.94 |
Operating Efficiency Ratios
| Sheel Biotech | Nova Agritech | BharatRohan Airborne Innovations | Quanto Agroworld | Dhanwel Hybrid Seeds | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
56.17 | 70.83 | 28.96 | 23.30 | 11.34 |
|
Asset Turnover
|
0.86 | 0.78 | 1.23 | 1.10 | 2.57 |
|
Receivable days
|
193.88 | 255.11 | 74.57 | 83.77 | 21.57 |
|
Inventory Days
|
114.37 | 106.04 | 126.12 | 54.81 | 82.25 |
|
Payable days
|
25.83 | 96.98 | 6.12 | 17.20 | 23.70 |
|
Cash Conversion Cycle
|
282.43 | 264.17 | 194.56 | 121.38 | 80.11 |