Shyam Dhani Peer Comparison

NSE: SHYAMDHANI

₹56.90

₹1.35 (2.43%)

As on 25-Sep-2026IST

Market cap

₹118 Cr

Revenue (TTM)

₹125 Cr

P/E Ratio

13.8

P/B Ratio

1.8

Div. Yield

0 %

Edit

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Market cap (₹ Cr)	118	7,624	521	380	247
Revenue (₹ Cr)	125	2,571	256	317	114
Net Profit (₹ Cr)	8.04	294.76	24.78	20.83	9.47
Net Margin (%)	6.45	11.24	9.65	6.54	8.32
RoE (%)	41.06	11.39	27.50	18.60	22.94
Price to Earnings	13.77	25.89	21.04	18.23	15.21
Price-To-Book	1.83	2.69	3.83	2.62	4.22

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Operating Revenue	124.68	2,394.71	187.27	230.92	113.81
Total Income	124.75	2,460.20	187.28	232.31	113.88
Total Expenditure	110.16	2,002.83	157.02	206.68	95.61
EBITDA	14.52	391.88	30.25	24.25	18.20
Depreciation	1.13	61.73	1.38	2.37	1.90
EBIT	13.39	330.15	28.87	21.88	16.30
Interest	2.68	6.55	1.55	6.29	2.45
Other Income	0.07	65.49	0.01	1.38	0.08
Exceptional Items	--	-33.64	--	3.07	--
Profit before Tax	10.78	355.05	27.32	20.05	13.92
Provision for Tax	2.74	99.36	6.92	5.03	4.45
Profit after Tax	8.04	255.69	20.41	15.02	9.47

Liabilities (₹ Cr)

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Shareholder's Funds	23.61	2,459.50	44.21	93.66	58.58
Minority Interest	--	--	--	--	--
Non-Current Liabilities	12.13	162.80	1.49	8.85	8.22
Current Liabilities	46.74	549.00	20.12	76.55	15.92
Total Liabilities	82.47	3,171.30	65.83	179.26	82.72

Assets (₹ Cr)

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Non-Current Assets	28.46	2,142.79	32.81	21.33	25.95
Current Assets	54.01	999.45	33.02	157.73	56.77
Total Assets	82.47	3,171.30	65.83	179.26	82.72
Total Debt*	47.24	0.00	14.57	75.11	16.63
Net Current Assets	7.27	450.45	12.90	81.18	40.85
Contingent Liabilities	0.09	126.93	--	10.06	--

Cashflow (₹ Cr)

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Cash From Operating Activities	-6.16	391.67	17.24	-38.93	-2.46
Cash Flow from Investing Activities	-13.81	262.94	-11.12	-7.22	-17.67
Cash from Financing Activities	20.10	-612.91	-1.56	44.99	20.20
Net Cash Inflow / Outflow	0.13	41.70	4.56	-1.16	0.07

Ratios

Profitability Ratios

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
ROCE (%)	24.29	13.72	59.45	15.61	27.65
ROE (%)	41.06	9.71	60.02	16.11	22.94
ROA (%)	11.89	7.81	33.67	8.39	13.77
EBIT Margin (%)	11.71	19.10	16.16	11.10	16.06
Net Margin (%)	6.45	10.39	10.90	6.47	8.32
Cash Profit Margin (%)	7.36	12.17	11.64	7.53	9.99

Growth Ratios

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Revenue Growth (%)	15.87	1.64	95.25	0.00	45.38
EBIT Growth (%)	33.70	22.49	427.60	--	43.01
Net Profit Growth (%)	27.59	12.97	508.59	0.00	34.66
EPS Growth (%)	27.59	4.72	508.57	0.00	12.79
Book Value Growth (%)	51.67	-12.37	85.82	0.00	144.20

Valuation Ratios

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Price / Earnings	0.00	0.00	0.00	14.39	13.58
Price / Book Value	0.00	0.00	0.00	2.32	2.21
Dividend Yield (%)	--	--	--	0.00	0.33
EV/EBITDA	4.23	-0.39	0.43	11.35	7.97
Market Cap (₹ Cr)	0.00	0.00	0.00	216.19	129.28

Solvency Ratios

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Debt to Equity	2.00	0.00	0.33	0.81	0.28
Short term debt to equity ratio	1.48	--	0.33	0.60	0.11
Current Ratio	1.16	1.82	1.64	2.06	3.57
Quick Ratio	0.28	1.26	0.94	0.78	1.91
Interest Coverage	5.02	55.21	18.59	4.19	6.67

Operating Efficiency Ratios

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Debtors to sales (%)	6.89	6.79	1.88	20.42	26.22
Asset Turnover	1.84	0.80	3.09	1.29	1.66
Receivable days	20.79	23.18	6.43	74.54	77.39
Inventory Days	103.24	42.39	35.19	155.30	89.59
Payable days	33.16	75.42	24.35	9.65	23.44
Cash Conversion Cycle	90.87	-9.85	17.27	220.20	143.55

Annual
Quarterly