Heubach Colorants Peer Comparison

NSE: HEUBACHIND | BSE: 506390

₹388.00

₹-0.75 (-0.19%)

As on 03-Sep-2026 15:56IST

Market cap

₹894 Cr

Revenue (TTM)

₹792 Cr

P/E Ratio

18.7

P/B Ratio

1.5

Div. Yield

0 %

Edit

	Heubach Colorants	Sudarshan Chemical	Yasho	Kiri	Vidhi Specialty
Market cap (₹ Cr)	894	9,944	4,873	3,774	1,726
Revenue (₹ Cr)	792	9,922	939	950	438
Net Profit (₹ Cr)	47.79	53.80	57.67	5,700.75	53.24
Net Margin (%)	5.81	0.54	6.13	413.96	12.10
RoE (%)	9.07	3.01	13.23	19.46	16.71
Price to Earnings	18.70	137.35	84.51	0.65	32.42
Price-To-Book	1.51	2.75	10.15	0.55	5.00

Income Statement (₹ Cr)

	Heubach Colorants	Sudarshan Chemical	Yasho	Kiri	Vidhi Specialty
Operating Revenue	780.63	9,787.20	830.03	740.03	382.30
Total Income	807.48	9,969.80	831.31	854.90	383.88
Total Expenditure	722.69	9,291.30	686.85	793.95	313.81
EBITDA	57.94	495.90	143.17	-53.93	68.49
Depreciation	19.66	347.20	54.77	44.53	7.59
EBIT	38.28	148.70	88.40	-98.46	60.90
Interest	2.52	174.30	55.72	127.10	2.49
Other Income	26.85	182.60	1.29	114.87	1.58
Exceptional Items	-4.99	-29.70	--	--	--
Profit before Tax	57.62	156.60	33.97	262.48	59.99
Provision for Tax	13.09	115.80	8.71	-2.26	16.59
Profit after Tax	44.53	40.80	25.26	264.74	43.40

	Heubach Colorants	Sudarshan Chemical	Yasho	Kiri	Vidhi Specialty
Shareholder's Funds	570.08	3,450.20	443.92	3,246.63	301.09
Minority Interest	--	403.80	--	0.00	--
Non-Current Liabilities	31.40	2,801.20	347.18	1,213.28	8.46
Current Liabilities	203.35	2,897.50	364.58	243.45	86.50
Total Liabilities	804.83	9,552.70	1,155.67	4,725.22	396.06

	Heubach Colorants	Sudarshan Chemical	Yasho	Kiri	Vidhi Specialty
Non-Current Assets	216.75	3,588.30	656.50	4,012.84	143.74
Current Assets	588.08	5,964.40	499.18	685.54	252.32
Total Assets	804.83	9,552.70	1,155.67	4,725.22	396.06
Total Debt*	0.00	2,119.00	548.85	1,122.95	64.12
Net Current Assets	384.73	3,066.90	134.60	442.09	165.82
Contingent Liabilities	50.76	262.90	58.50	1,493.81	--

	Heubach Colorants	Sudarshan Chemical	Yasho	Kiri	Vidhi Specialty
Cash From Operating Activities	34.24	344.00	151.29	-341.93	-4.56
Cash Flow from Investing Activities	-73.33	164.90	-72.56	-842.32	-6.88
Cash from Financing Activities	-4.63	-680.30	-81.20	1,193.74	19.18
Net Cash Inflow / Outflow	-43.72	-171.40	-2.47	9.49	7.74

	Heubach Colorants	Sudarshan Chemical	Yasho	Kiri	Vidhi Specialty
ROCE (%)	11.00	5.99	9.06	10.72	18.78
ROE (%)	8.15	1.20	5.85	9.06	14.93
ROA (%)	5.70	0.42	2.25	6.58	12.04
EBIT Margin (%)	10.86	6.93	17.40	8.24	18.33
Net Margin (%)	5.51	0.41	3.04	30.97	11.30
Cash Profit Margin (%)	8.22	3.96	9.60	41.79	13.34

	Heubach Colorants	Sudarshan Chemical	Yasho	Kiri	Vidhi Specialty
Revenue Growth (%)	-5.39	192.54	22.85	4.43	28.30
EBIT Growth (%)	-15.69	62.79	20.99	366.52	19.95
Net Profit Growth (%)	-13.45	-32.34	313.71	59.26	19.06
EPS Growth (%)	-13.45	-60.11	313.71	48.40	19.06
Book Value Growth (%)	8.93	1.73	5.77	10.13	7.45

	Heubach Colorants	Sudarshan Chemical	Yasho	Kiri	Vidhi Specialty
Price / Earnings	14.15	263.06	59.88	13.13	52.37
Price / Book Value	1.11	1.71	3.41	1.13	7.55
Dividend Yield (%)	0.00	0.67	0.04	0.00	1.10
EV/EBITDA	4.65	10.18	14.14	75.21	32.95
Market Cap (₹ Cr)	629.97	5,866.45	1,512.48	3,475.16	2,272.49

	Heubach Colorants	Sudarshan Chemical	Yasho	Kiri	Vidhi Specialty
Debt to Equity	0.00	0.62	1.24	0.37	0.21
Short term debt to equity ratio	--	0.10	0.53	0.00	0.21
Current Ratio	2.89	2.06	1.37	2.82	2.92
Quick Ratio	2.12	1.22	0.67	2.19	2.05
Interest Coverage	23.87	1.90	1.61	3.07	25.06

	Heubach Colorants	Sudarshan Chemical	Yasho	Kiri	Vidhi Specialty
Debtors to sales (%)	22.98	17.16	21.83	14.68	33.63
Asset Turnover	1.00	1.00	0.74	0.18	1.06
Receivable days	77.86	54.15	68.99	48.19	103.54
Inventory Days	67.23	92.22	113.85	68.40	62.66
Payable days	125.23	107.47	56.18	216.35	26.55
Cash Conversion Cycle	19.86	38.90	126.66	-99.76	139.65

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.