Black Opal Consultants Peer Comparison

BSE: 544972

₹138.90

₹3.90 (2.89%)

As on 13-Nov-2026IST

Market cap

₹147 Cr

Revenue (TTM)

₹42 Cr

P/E Ratio

12

P/B Ratio

1.9

Div. Yield

0 %

Edit

	Black Opal Consultants	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	Vaghani Techno
Market cap (₹ Cr)	147	3,035	1,687	1,567	736
Revenue (₹ Cr)	42	508	245	17	2
Net Profit (₹ Cr)	12.20	81.68	0.04	7.81	1.23
Net Margin (%)	28.82	13.26	0.02	19.85	39.20
RoE (%)	45.99	3.61	0.01	0.69	6.49
Price to Earnings	12.03	37.26	7,773.69	176.26	598.25
Price-To-Book	1.91	1.22	1.99	1.03	21.60

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Black Opal Consultants	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	Vaghani Techno
Operating Revenue	41.97	528.14	0.25	17.46	2.06
Total Income	42.34	593.15	0.27	41.11	2.68
Total Expenditure	25.29	371.39	0.22	21.96	0.87
EBITDA	16.67	156.76	0.03	-4.50	1.18
Depreciation	0.14	15.16	--	2.64	0.01
EBIT	16.53	141.60	0.03	-7.13	1.18
Interest	0.41	106.25	--	2.36	--
Other Income	0.38	65.01	0.02	23.65	0.62
Exceptional Items	--	--	--	--	--
Profit before Tax	16.49	100.39	0.05	15.41	1.80
Provision for Tax	4.29	13.01	-0.03	4.25	0.59
Profit after Tax	12.20	87.37	0.08	11.16	1.21

Liabilities (₹ Cr)

	Black Opal Consultants	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	Vaghani Techno
Shareholder's Funds	32.67	2,030.49	849.44	1,066.73	23.76
Minority Interest	-0.01	--	--	1.28	--
Non-Current Liabilities	15.03	689.37	2,650.00	73.24	9.87
Current Liabilities	11.90	898.08	0.02	186.56	0.81
Total Liabilities	59.62	3,617.95	3,499.46	1,330.87	34.79

Assets (₹ Cr)

	Black Opal Consultants	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	Vaghani Techno
Non-Current Assets	14.30	3,089.88	3,455.85	998.78	27.72
Current Assets	45.28	528.06	43.61	329.03	6.73
Total Assets	59.62	3,617.95	3,499.46	1,330.87	34.79
Total Debt*	9.52	1,189.38	2,650.00	20.83	10.52
Net Current Assets	33.38	-370.02	43.59	142.47	5.91
Contingent Liabilities	--	0.08	0.04	1.82	0.58

Cashflow (₹ Cr)

	Black Opal Consultants	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	Vaghani Techno
Cash From Operating Activities	15.81	69.10	-43.46	15.70	1.02
Cash Flow from Investing Activities	-22.00	-18.93	43.49	-9.77	-21.83
Cash from Financing Activities	8.91	-12.91	--	-6.17	21.82
Net Cash Inflow / Outflow	2.72	37.26	0.03	-0.24	1.01

Ratios

Profitability Ratios

	Black Opal Consultants	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	Vaghani Techno
ROCE (%)	53.85	6.62	0.00	1.46	8.48
ROE (%)	45.99	4.30	0.01	0.93	8.79
ROA (%)	29.77	2.49	0.00	0.76	5.74
EBIT Margin (%)	40.62	41.99	21.37	109.70	87.82
Net Margin (%)	28.82	14.73	29.38	27.16	45.13
Cash Profit Margin (%)	29.42	19.41	32.06	79.06	59.14

Growth Ratios

	Black Opal Consultants	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	Vaghani Techno
Revenue Growth (%)	27.71	35.34	227.84	9.99	311.60
EBIT Growth (%)	8.89	46.23	101.07	90.98	680.06
Net Profit Growth (%)	6.34	32.16	101.61	260.55	611.88
EPS Growth (%)	6.43	32.17	101.55	251.58	134.88
Book Value Growth (%)	60.07	-0.29	0.01	-19.51	175.52

Valuation Ratios

	Black Opal Consultants	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	Vaghani Techno
Price / Earnings	0.00	16.74	0.00	112.82	314.90
Price / Book Value	0.00	0.72	1.83	1.16	18.86
Dividend Yield (%)	--	0.00	0.00	0.16	0.00
EV/EBITDA	0.78	11.77	0.00	65.32	216.10
Market Cap (₹ Cr)	0.00	1,462.59	1,557.69	1,233.24	381.10

Solvency Ratios

	Black Opal Consultants	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	Vaghani Techno
Debt to Equity	0.29	0.59	3.12	0.02	0.52
Short term debt to equity ratio	--	0.36	--	--	0.00
Current Ratio	3.81	0.59	2,028.38	1.76	8.27
Quick Ratio	3.02	0.59	6.14	1.44	2.74
Interest Coverage	40.87	1.94	--	7.54	--

Operating Efficiency Ratios

	Black Opal Consultants	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	Vaghani Techno
Debtors to sales (%)	12.76	0.86	0.24	2.48	2.62
Asset Turnover	1.02	0.15	0.00	0.01	0.10
Receivable days	33.54	3.77	0.95	4.82	52.67
Inventory Days	81.82	0.70	0.00	900.96	798.69
Payable days	-15.72	13.68	--	580.33	--
Cash Conversion Cycle	131.07	-9.21	--	325.45	--