Varmora Granito Peer Comparison

NSE: VARMORA | BSE: 544942

₹133.11

₹1.14 (0.86%)

As on 14-Oct-2026 15:58IST

Market cap

₹3,004 Cr

Revenue (TTM)

₹1,512 Cr

P/E Ratio

48.4

P/B Ratio

2.7

Div. Yield

0 %

Edit

	Varmora Granito	Kajaria Ceramics	Cera Sanitaryware	Somany Ceramics	Nitco
Market cap (₹ Cr)	3,004	19,234	6,487	2,445	2,122
Revenue (₹ Cr)	1,512	5,056	2,117	2,935	508
Net Profit (₹ Cr)	55.09	546.48	202.96	100.95	-29.14
Net Margin (%)	3.53	10.71	9.34	3.42	-5.62
RoE (%)	7.33	19.26	14.67	13.37	-7.47
Price to Earnings	48.40	35.23	31.96	22.98	--
Price-To-Book	2.72	6.62	4.29	2.83	4.91

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Varmora Granito	Kajaria Ceramics	Cera Sanitaryware	Somany Ceramics	Nitco
Operating Revenue	1,512.46	4,830.36	2,050.12	2,789.84	542.00
Total Income	1,562.53	4,883.22	2,102.98	2,801.21	554.28
Total Expenditure	1,340.97	3,965.38	1,780.93	2,532.15	500.92
EBITDA	171.49	864.98	269.19	257.69	41.08
Depreciation	105.99	169.37	38.66	107.48	10.37
EBIT	65.51	695.61	230.53	150.21	30.71
Interest	39.40	22.63	6.47	47.72	10.31
Other Income	50.06	52.86	52.86	11.37	12.28
Exceptional Items	-0.77	-44.02	-7.81	-5.22	-4.00
Profit before Tax	76.62	682.84	269.11	108.64	28.67
Provision for Tax	21.53	192.78	64.93	34.58	0.03
Profit after Tax	55.09	490.06	204.19	74.06	28.65

Liabilities (₹ Cr)

	Varmora Granito	Kajaria Ceramics	Cera Sanitaryware	Somany Ceramics	Nitco
Shareholder's Funds	806.03	3,065.58	1,472.34	842.38	364.82
Minority Interest	4.19	64.90	--	77.51	-0.31
Non-Current Liabilities	218.88	230.00	119.83	303.19	288.71
Current Liabilities	476.68	666.96	366.03	905.72	436.99
Total Liabilities	1,505.78	4,027.44	1,958.20	2,128.81	1,090.21

Assets (₹ Cr)

	Varmora Granito	Kajaria Ceramics	Cera Sanitaryware	Somany Ceramics	Nitco
Non-Current Assets	709.10	2,045.11	399.12	1,146.20	184.70
Current Assets	796.68	1,982.33	1,559.08	982.61	880.27
Total Assets	1,505.78	4,027.44	1,958.20	2,128.81	1,090.21
Total Debt*	357.04	130.32	0.87	251.26	304.19
Net Current Assets	320.00	1,315.37	1,193.05	76.89	443.29
Contingent Liabilities	11.48	141.43	36.70	37.76	242.43

Cashflow (₹ Cr)

	Varmora Granito	Kajaria Ceramics	Cera Sanitaryware	Somany Ceramics	Nitco
Cash From Operating Activities	234.07	663.67	211.89	246.76	-152.58
Cash Flow from Investing Activities	-45.97	-336.37	-88.48	-54.16	-9.53
Cash from Financing Activities	-188.30	-290.23	-114.68	-124.07	102.12
Net Cash Inflow / Outflow	-0.19	37.07	8.73	68.53	-60.00

Ratios

Profitability Ratios

	Varmora Granito	Kajaria Ceramics	Cera Sanitaryware	Somany Ceramics	Nitco
ROCE (%)	9.67	23.07	19.41	14.43	6.58
ROE (%)	7.33	17.03	14.51	9.31	10.94
ROA (%)	3.56	12.59	10.75	3.54	2.85
EBIT Margin (%)	14.65	19.00	15.71	9.64	9.85
Net Margin (%)	3.53	10.04	9.71	2.64	5.17
Cash Profit Margin (%)	10.65	13.13	10.07	6.28	7.20

Growth Ratios

	Varmora Granito	Kajaria Ceramics	Cera Sanitaryware	Somany Ceramics	Nitco
Revenue Growth (%)	4.59	4.21	7.04	4.93	72.39
EBIT Growth (%)	11.73	37.21	-8.83	17.04	128.99
Net Profit Growth (%)	79.03	40.70	-17.16	27.73	103.87
EPS Growth (%)	76.07	64.91	-17.16	35.16	103.71
Book Value Growth (%)	8.66	11.29	8.92	8.98	71.94

Valuation Ratios

	Varmora Granito	Kajaria Ceramics	Cera Sanitaryware	Somany Ceramics	Nitco
Price / Earnings	0.00	30.16	28.81	18.05	80.75
Price / Book Value	0.00	4.83	4.01	1.77	7.05
Dividend Yield (%)	--	1.52	1.64	1.68	0.00
EV/EBITDA	1.28	15.27	18.12	5.83	48.85
Market Cap (₹ Cr)	0.00	14,639.86	5,883.43	1,465.50	2,333.73

Solvency Ratios

	Varmora Granito	Kajaria Ceramics	Cera Sanitaryware	Somany Ceramics	Nitco
Debt to Equity	0.46	0.04	0.00	0.30	0.92
Short term debt to equity ratio	0.17	0.02	0.00	0.11	--
Current Ratio	1.67	2.97	4.26	1.08	2.01
Quick Ratio	1.15	2.15	3.18	0.70	1.03
Interest Coverage	2.94	31.17	42.61	3.28	3.78

Operating Efficiency Ratios

	Varmora Granito	Kajaria Ceramics	Cera Sanitaryware	Somany Ceramics	Nitco
Debtors to sales (%)	25.30	13.01	13.36	10.78	31.08
Asset Turnover	0.98	1.29	1.27	1.38	0.54
Receivable days	92.29	43.54	41.00	42.28	78.42
Inventory Days	64.47	42.48	60.65	43.58	269.97
Payable days	134.90	62.42	72.22	92.05	108.56
Cash Conversion Cycle	21.86	23.60	29.43	-6.19	239.83