Shyam Dhani Peer Comparison

NSE: SHYAMDHANI

₹51.90

₹0.90 (1.76%)

As on 22-Oct-2026IST

Market cap

₹107 Cr

Revenue (TTM)

₹146 Cr

P/E Ratio

12.6

P/B Ratio

1.6

Div. Yield

0 %

Edit

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Market cap (₹ Cr)	107	7,487	771	410	248
Revenue (₹ Cr)	146	2,571	256	317	174
Net Profit (₹ Cr)	8.54	294.76	24.78	20.83	16.23
Net Margin (%)	5.84	11.24	9.65	6.54	9.28
RoE (%)	19.10	11.39	27.50	18.60	24.41
Price to Earnings	12.56	25.43	31.11	19.66	15.26
Price-To-Book	1.63	2.64	5.67	3.16	3.33

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Operating Revenue	145.77	2,509.14	255.72	291.71	174.42
Total Income	146.22	2,550.57	256.92	293.01	175.03
Total Expenditure	129.27	2,090.22	219.09	258.60	144.49
EBITDA	16.50	418.92	36.63	33.12	29.93
Depreciation	2.06	54.14	1.92	2.54	3.51
EBIT	14.44	364.78	34.71	30.58	26.41
Interest	3.59	6.71	2.72	6.96	3.93
Other Income	0.45	41.43	1.20	1.30	0.61
Exceptional Items	--	-16.66	--	--	--
Profit before Tax	11.31	382.41	33.19	24.91	23.09
Provision for Tax	2.77	96.74	8.40	6.41	6.85
Profit after Tax	8.54	285.67	24.78	18.50	16.23

Liabilities (₹ Cr)

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Shareholder's Funds	68.61	2,750.03	136.03	122.66	74.44
Minority Interest	--	--	--	--	--
Non-Current Liabilities	10.87	179.80	2.44	11.30	6.14
Current Liabilities	38.99	472.13	57.14	85.55	41.24
Total Liabilities	118.48	3,401.96	195.62	219.71	121.90

Assets (₹ Cr)

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Non-Current Assets	27.63	2,141.78	52.12	32.75	18.58
Current Assets	88.13	1,231.12	143.50	186.77	103.25
Total Assets	118.48	3,401.96	195.62	219.71	121.90
Total Debt*	35.91	0.00	34.24	82.96	34.03
Net Current Assets	49.14	758.99	86.36	101.22	62.01
Contingent Liabilities	0.05	130.04	0.22	12.68	--

Cashflow (₹ Cr)

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Cash From Operating Activities	-8.38	261.18	-13.91	-0.79	-14.28
Cash Flow from Investing Activities	-13.28	-307.71	-71.54	-13.60	0.07
Cash from Financing Activities	21.56	-12.77	83.99	14.84	13.98
Net Cash Inflow / Outflow	-0.11	-59.30	-1.46	0.45	-0.24

Ratios

Profitability Ratios

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
ROCE (%)	17.26	14.94	31.35	17.03	29.42
ROE (%)	19.10	10.98	27.50	17.16	24.41
ROA (%)	8.50	8.69	18.96	9.28	16.19
EBIT Margin (%)	11.63	18.35	14.79	11.80	17.51
Net Margin (%)	5.84	11.20	9.65	6.31	9.28
Cash Profit Margin (%)	7.27	12.26	10.44	7.21	11.32

Growth Ratios

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Revenue Growth (%)	16.92	4.78	36.55	26.32	53.26
EBIT Growth (%)	16.14	0.65	24.99	34.26	67.09
Net Profit Growth (%)	6.16	11.73	21.45	23.16	71.41
EPS Growth (%)	-23.57	17.89	-10.73	16.93	70.53
Book Value Growth (%)	180.51	11.63	207.70	31.24	27.08

Valuation Ratios

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Price / Earnings	11.61	28.04	14.33	11.29	5.80
Price / Book Value	1.50	2.92	2.61	1.71	1.27
Dividend Yield (%)	0.00	0.00	0.00	0.00	0.00
EV/EBITDA	7.24	17.35	8.84	8.46	4.20
Market Cap (₹ Cr)	99.15	8,011.18	355.25	208.78	94.19

Solvency Ratios

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Debt to Equity	0.55	0.00	0.25	0.68	0.46
Short term debt to equity ratio	0.36	--	0.25	0.56	0.28
Current Ratio	2.26	2.61	2.51	2.18	2.50
Quick Ratio	0.87	1.98	1.85	0.85	1.40
Interest Coverage	4.15	57.99	13.20	4.58	6.87

Operating Efficiency Ratios

	Shyam Dhani	Orkla India	Pajson Agro India	Madhusudan Masala	Srivari Spices
Debtors to sales (%)	8.79	7.28	7.13	20.65	32.81
Asset Turnover	1.45	0.84	1.96	1.46	1.74
Receivable days	26.80	22.74	15.53	67.19	91.11
Inventory Days	118.62	39.79	36.84	133.08	75.42
Payable days	26.47	68.74	22.73	8.30	12.79
Cash Conversion Cycle	118.95	-6.22	29.65	191.98	153.73

Annual
Quarterly