Market cap
₹514 Cr
Revenue (TTM)
₹256 Cr
P/E Ratio
20.7
P/B Ratio
3.8
Div. Yield
0 %
| Pajson Agro India | AWL Agri Business | Bikaji Foods Intl | Contil India | Hatsun Agro | Kothari Ferment | LT Foods | Madhusudan Masala | Orkla India | Spectrum Foods | |
|---|---|---|---|---|---|---|---|---|---|---|
Market cap (₹ Cr) |
514 | 24,993 | 15,657 | 32 | 26,497 | 63 | 15,505 | 364 | 8,136 | 40 |
Revenue (₹ Cr) |
256 | 77,720 | 3,075 | 31 | 10,364 | 119 | 11,633 | 317 | 2,571 | 30 |
Net Profit (₹ Cr) |
24.78 | 1,090.47 | 255.36 | 2.34 | 371.90 | -2.12 | 639.66 | 20.83 | 294.76 | 0.80 |
Net Margin (%) |
9.65 | 1.40 | 8.16 | 7.04 | 3.58 | -1.77 | 5.47 | 6.54 | 11.24 | 2.68 |
RoE (%) |
27.50 | 11.55 | 16.86 | 17.55 | 19.56 | -3.98 | 14.71 | 18.60 | 11.39 | 1.92 |
Price to Earnings |
20.74 | 21.62 | 60.57 | 13.53 | 71.25 | -- | 24.21 | 17.48 | 27.63 | 49.54 |
Price-To-Book |
3.78 | 2.33 | 9.42 | 2.21 | 12.75 | 1.17 | 3.30 | 2.81 | 2.87 | 0.94 |
Income Statement (₹ Cr)
| Pajson Agro India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Operating Revenue
|
255.72 | 2,509.14 | -- | -- | -- |
|
Total Income
|
256.92 | 2,550.57 | -- | -- | -- |
|
Total Expenditure
|
219.09 | 2,090.22 | -- | -- | -- |
|
EBITDA
|
36.63 | 418.92 | -- | -- | -- |
|
Depreciation
|
1.92 | 54.14 | -- | -- | -- |
|
EBIT
|
34.71 | 364.78 | -- | -- | -- |
|
Interest
|
2.72 | 6.71 | -- | -- | -- |
|
Other Income
|
1.20 | 41.43 | -- | -- | -- |
|
Exceptional Items
|
-- | -16.66 | -- | -- | -- |
|
Profit before Tax
|
33.19 | 382.41 | -- | -- | -- |
|
Provision for Tax
|
8.40 | 96.74 | -- | -- | -- |
|
Profit after Tax
|
24.78 | 285.67 | -- | -- | -- |
Liabilities (₹ Cr)
| Pajson Agro India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
136.03 | 2,750.03 | -- | -- | -- |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
2.44 | 179.80 | -- | -- | -- |
|
Current Liabilities
|
57.14 | 472.13 | -- | -- | -- |
|
Total Liabilities
|
195.62 | 3,401.96 | -- | -- | -- |
Assets (₹ Cr)
| Pajson Agro India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
52.12 | 2,141.78 | -- | -- | -- |
|
Current Assets
|
143.50 | 1,231.12 | -- | -- | -- |
|
Total Assets
|
195.62 | 3,401.96 | -- | -- | -- |
|
Total Debt*
|
34.24 | 0.00 | -- | -- | -- |
|
Net Current Assets
|
86.36 | 758.99 | -- | -- | -- |
|
Contingent Liabilities
|
0.22 | 130.04 | -- | -- | -- |
Cashflow (₹ Cr)
| Pajson Agro India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-13.91 | 261.18 | -- | -- | -- |
|
Cash Flow from Investing Activities
|
-71.54 | -307.71 | -- | -- | -- |
|
Cash from Financing Activities
|
83.99 | -12.77 | -- | -- | -- |
|
Net Cash Inflow / Outflow
|
-1.46 | -59.30 | -- | -- | -- |
Ratios
Profitability Ratios
| Pajson Agro India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
ROCE (%)
|
31.35 | 14.94 | -- | -- | -- |
|
ROE (%)
|
27.50 | 10.98 | -- | -- | -- |
|
ROA (%)
|
18.96 | 8.69 | -- | -- | -- |
|
EBIT Margin (%)
|
14.79 | 18.35 | -- | -- | -- |
|
Net Margin (%)
|
9.65 | 11.20 | -- | -- | -- |
|
Cash Profit Margin (%)
|
10.44 | 12.26 | -- | -- | -- |
Growth Ratios
| Pajson Agro India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
36.55 | 4.78 | -- | -- | -- |
|
EBIT Growth (%)
|
24.99 | 0.65 | -- | -- | -- |
|
Net Profit Growth (%)
|
21.45 | 11.73 | -- | -- | -- |
|
EPS Growth (%)
|
-10.73 | 17.89 | -- | -- | -- |
|
Book Value Growth (%)
|
207.70 | 11.63 | -- | -- | -- |
Valuation Ratios
| Pajson Agro India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Price / Earnings
|
14.33 | 28.04 | -- | -- | -- |
|
Price / Book Value
|
2.61 | 2.92 | -- | -- | -- |
|
Dividend Yield (%)
|
0.00 | 0.00 | -- | -- | -- |
|
EV/EBITDA
|
8.84 | 17.35 | -- | -- | -- |
|
Market Cap (₹ Cr)
|
355.25 | 8,011.18 | -- | -- | -- |
Solvency Ratios
| Pajson Agro India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.25 | 0.00 | -- | -- | -- |
|
Short term debt to equity ratio
|
0.25 | -- | -- | -- | -- |
|
Current Ratio
|
2.51 | 2.61 | -- | -- | -- |
|
Quick Ratio
|
1.85 | 1.98 | -- | -- | -- |
|
Interest Coverage
|
13.20 | 57.99 | -- | -- | -- |
Operating Efficiency Ratios
| Pajson Agro India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
7.13 | 7.28 | -- | -- | -- |
|
Asset Turnover
|
1.96 | 0.84 | -- | -- | -- |
|
Receivable days
|
15.53 | 22.74 | -- | -- | -- |
|
Inventory Days
|
36.84 | 39.79 | -- | -- | -- |
|
Payable days
|
22.73 | 68.74 | -- | -- | -- |
|
Cash Conversion Cycle
|
29.65 | -6.22 | -- | -- | -- |