Game Changers Texfab Peer Comparison

BSE: 544594

₹81.50

₹-2.20 (-2.63%)

As on 23-Oct-2026IST

Market cap

₹146 Cr

Revenue (TTM)

₹139 Cr

P/E Ratio

8

P/B Ratio

1.7

Div. Yield

0 %

Edit

	Game Changers Texfab	Indo Count	Shanti Spintex	Neelam Linens And Garments (India)	K.P.R. Mill
Market cap (₹ Cr)	146	7,811	59	13	35,029
Revenue (₹ Cr)	139	4,390	704	118	6,820
Net Profit (₹ Cr)	18.23	150.88	9.91	1.55	912.34
Net Margin (%)	13.09	3.38	1.40	1.28	13.12
RoE (%)	33.51	6.47	9.37	3.88	16.52
Price to Earnings	8.00	51.77	5.95	8.49	38.39
Price-To-Book	1.66	3.23	0.56	0.32	5.88

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Game Changers Texfab	Indo Count	Shanti Spintex	Neelam Linens And Garments (India)	K.P.R. Mill
Operating Revenue	138.75	4,141.35	704.21	118.29	6,650.37
Total Income	139.30	4,210.85	708.57	121.28	6,784.29
Total Expenditure	111.54	3,749.38	688.14	113.07	5,383.09
EBITDA	27.21	391.97	16.07	5.22	1,267.28
Depreciation	1.37	159.18	5.57	1.53	215.60
EBIT	25.84	232.80	10.50	3.69	1,051.68
Interest	1.80	136.04	2.81	4.53	51.60
Other Income	0.56	69.50	4.36	2.99	133.92
Exceptional Items	--	--	--	--	--
Profit before Tax	24.60	166.25	12.05	2.14	1,134.00
Provision for Tax	6.37	39.57	2.14	0.60	267.50
Profit after Tax	18.23	126.68	9.91	1.55	866.50

Liabilities (₹ Cr)

	Game Changers Texfab	Indo Count	Shanti Spintex	Neelam Linens And Garments (India)	K.P.R. Mill
Shareholder's Funds	87.80	2,355.30	105.75	40.71	5,697.60
Minority Interest	0.02	--	--	--	--
Non-Current Liabilities	3.64	740.28	19.78	44.33	178.24
Current Liabilities	23.55	1,395.65	105.16	33.04	957.00
Total Liabilities	115.34	4,491.23	230.70	118.47	6,832.84

Assets (₹ Cr)

	Game Changers Texfab	Indo Count	Shanti Spintex	Neelam Linens And Garments (India)	K.P.R. Mill
Non-Current Assets	9.12	2,101.33	75.83	22.30	2,648.60
Current Assets	105.88	2,389.90	154.87	95.77	4,184.24
Total Assets	115.34	4,491.23	230.70	118.47	6,832.84
Total Debt*	9.01	1,073.66	47.13	68.54	596.14
Net Current Assets	82.33	994.25	49.70	62.73	3,227.24
Contingent Liabilities	4.05	22.96	0.38	14.36	104.46

Cashflow (₹ Cr)

	Game Changers Texfab	Indo Count	Shanti Spintex	Neelam Linens And Garments (India)	K.P.R. Mill
Cash From Operating Activities	-39.85	572.86	--	-1.98	1,107.84
Cash Flow from Investing Activities	-7.98	-216.77	--	0.48	-1,068.32
Cash from Financing Activities	49.86	-348.76	--	-1.13	-90.20
Net Cash Inflow / Outflow	2.03	7.33	--	-2.62	-50.68

Ratios

Profitability Ratios

	Game Changers Texfab	Indo Count	Shanti Spintex	Neelam Linens And Garments (India)	K.P.R. Mill
ROCE (%)	42.76	8.73	9.72	6.19	20.16
ROE (%)	33.51	5.46	9.37	3.88	16.20
ROA (%)	21.96	2.90	4.30	1.22	13.55
EBIT Margin (%)	20.01	11.14	2.90	6.94	21.07
Net Margin (%)	13.09	3.01	1.40	1.28	12.77
Cash Profit Margin (%)	14.13	6.81	2.20	2.60	16.25

Growth Ratios

	Game Changers Texfab	Indo Count	Shanti Spintex	Neelam Linens And Garments (India)	K.P.R. Mill
Revenue Growth (%)	20.06	-0.24	0.00	7.12	4.11
EBIT Growth (%)	48.42	-19.99	--	-28.85	6.12
Net Profit Growth (%)	51.12	-49.33	0.00	-42.24	6.30
EPS Growth (%)	5.72	-49.33	0.00	-42.24	6.30
Book Value Growth (%)	317.93	3.23	0.00	3.95	13.91

Valuation Ratios

	Game Changers Texfab	Indo Count	Shanti Spintex	Neelam Linens And Garments (India)	K.P.R. Mill
Price / Earnings	10.17	39.06	8.18	13.19	32.71
Price / Book Value	2.11	2.10	0.77	0.50	4.97
Dividend Yield (%)	0.00	0.60	0.00	0.00	0.60
EV/EBITDA	6.93	12.78	6.25	10.44	19.68
Market Cap (₹ Cr)	185.46	4,947.26	81.05	20.42	28,341.88

Solvency Ratios

	Game Changers Texfab	Indo Count	Shanti Spintex	Neelam Linens And Garments (India)	K.P.R. Mill
Debt to Equity	0.10	0.46	0.45	1.68	0.10
Short term debt to equity ratio	0.10	0.27	0.35	0.47	0.10
Current Ratio	4.50	1.71	1.47	2.90	4.37
Quick Ratio	3.66	0.82	1.37	1.75	2.45
Interest Coverage	14.69	2.22	5.28	1.47	22.98

Operating Efficiency Ratios

	Game Changers Texfab	Indo Count	Shanti Spintex	Neelam Linens And Garments (India)	K.P.R. Mill
Debtors to sales (%)	35.29	12.39	16.24	42.64	9.62
Asset Turnover	1.67	0.96	3.05	0.93	1.04
Receivable days	99.44	48.01	59.28	149.66	33.61
Inventory Days	47.38	104.67	5.74	135.50	101.77
Payable days	35.94	58.14	34.77	60.95	20.36
Cash Conversion Cycle	110.88	94.54	30.26	224.21	115.02