Market cap
₹32 Cr
Revenue (TTM)
₹31 Cr
P/E Ratio
13.5
P/B Ratio
2.2
Div. Yield
0 %
| Contil India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
32 | 8,165 | 357 | 63 | 42 |
Revenue (₹ Cr) |
31 | 2,571 | 317 | 119 | 30 |
Net Profit (₹ Cr) |
2.34 | 294.76 | 20.83 | -2.12 | 0.80 |
Net Margin (%) |
7.04 | 11.24 | 6.54 | -1.77 | 2.68 |
RoE (%) |
17.55 | 11.39 | 18.60 | -3.98 | 1.92 |
Price to Earnings |
13.51 | 27.73 | 17.11 | -- | 52.04 |
Price-To-Book |
2.21 | 2.88 | 2.46 | 1.18 | 0.99 |
Income Statement (₹ Cr)
| Contil India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Operating Revenue
|
32.57 | 2,394.71 | 230.92 | 114.23 | 22.08 |
|
Total Income
|
33.28 | 2,460.20 | 232.31 | 114.32 | 22.56 |
|
Total Expenditure
|
29.88 | 2,002.83 | 206.68 | 102.36 | 21.49 |
|
EBITDA
|
2.69 | 391.88 | 24.25 | 11.87 | 0.58 |
|
Depreciation
|
0.05 | 61.73 | 2.37 | 6.44 | 0.90 |
|
EBIT
|
2.64 | 330.15 | 21.88 | 5.43 | -0.32 |
|
Interest
|
0.00 | 6.55 | 6.29 | 3.59 | 0.06 |
|
Other Income
|
0.71 | 65.49 | 1.38 | 0.09 | 0.49 |
|
Exceptional Items
|
-- | -33.64 | 3.07 | -- | -- |
|
Profit before Tax
|
3.35 | 355.05 | 20.05 | 1.94 | 0.11 |
|
Provision for Tax
|
0.78 | 99.36 | 5.03 | 1.13 | -0.02 |
|
Profit after Tax
|
2.56 | 255.69 | 15.02 | 0.81 | 0.12 |
Liabilities (₹ Cr)
| Contil India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
11.54 | 2,459.50 | 93.66 | 56.57 | 40.03 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
0.10 | 162.80 | 8.85 | 38.81 | 2.28 |
|
Current Liabilities
|
3.28 | 549.00 | 76.55 | 32.53 | 6.31 |
|
Total Liabilities
|
14.93 | 3,171.30 | 179.26 | 127.92 | 48.61 |
Assets (₹ Cr)
| Contil India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1.57 | 2,142.79 | 21.33 | 92.93 | 32.78 |
|
Current Assets
|
13.36 | 999.45 | 157.73 | 34.99 | 15.83 |
|
Total Assets
|
14.93 | 3,171.30 | 179.26 | 127.92 | 48.61 |
|
Total Debt*
|
0.00 | 0.00 | 75.11 | 43.42 | 0.77 |
|
Net Current Assets
|
10.08 | 450.45 | 81.18 | 2.46 | 9.52 |
|
Contingent Liabilities
|
-- | 126.93 | 10.06 | 16.08 | -- |
Cashflow (₹ Cr)
| Contil India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.32 | 391.67 | -38.93 | 10.70 | -24.15 |
|
Cash Flow from Investing Activities
|
0.40 | 262.94 | -7.22 | -3.56 | -8.11 |
|
Cash from Financing Activities
|
0.00 | -612.91 | 44.99 | -7.11 | 38.32 |
|
Net Cash Inflow / Outflow
|
0.07 | 41.70 | -1.16 | 0.03 | 6.06 |
Ratios
Profitability Ratios
| Contil India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
ROCE (%)
|
31.73 | 13.72 | 15.61 | 5.45 | 0.78 |
|
ROE (%)
|
24.28 | 9.71 | 16.11 | 1.44 | 0.60 |
|
ROA (%)
|
19.13 | 7.81 | 8.39 | 0.62 | 0.40 |
|
EBIT Margin (%)
|
10.43 | 19.10 | 11.10 | 10.47 | 4.84 |
|
Net Margin (%)
|
7.70 | 10.39 | 6.47 | 0.71 | 0.55 |
|
Cash Profit Margin (%)
|
8.02 | 12.17 | 7.53 | 6.35 | 4.63 |
Growth Ratios
| Contil India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
15.32 | 1.64 | 0.00 | 4.91 | 1.11 |
|
EBIT Growth (%)
|
66.67 | 22.49 | 52.18 | 130.48 | -66.71 |
|
Net Profit Growth (%)
|
81.73 | 12.97 | 0.00 | 116.49 | -90.68 |
|
EPS Growth (%)
|
81.71 | 4.72 | 0.00 | 116.49 | -98.13 |
|
Book Value Growth (%)
|
20.74 | -12.37 | 0.00 | 1.19 | 2,933.27 |
Valuation Ratios
| Contil India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Price / Earnings
|
17.02 | 0.00 | 14.39 | 113.35 | 502.69 |
|
Price / Book Value
|
3.78 | 0.00 | 2.32 | 1.62 | 1.55 |
|
Dividend Yield (%)
|
0.00 | -- | 0.00 | 0.00 | 0.00 |
|
EV/EBITDA
|
12.79 | -0.39 | 11.35 | 11.26 | 52.81 |
|
Market Cap (₹ Cr)
|
43.59 | 0.00 | 216.19 | 91.80 | 62.18 |
Solvency Ratios
| Contil India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.00 | 0.81 | 0.77 | 0.02 |
|
Short term debt to equity ratio
|
-- | -- | 0.60 | 0.23 | 0.60 |
|
Current Ratio
|
4.07 | 1.82 | 2.06 | 1.08 | 2.51 |
|
Quick Ratio
|
3.81 | 1.26 | 0.78 | 0.35 | 2.30 |
|
Interest Coverage
|
1,222.21 | 55.21 | 4.19 | 1.54 | 2.75 |
Operating Efficiency Ratios
| Contil India | Orkla India | Madhusudan Masala | Kothari Ferment | Spectrum Foods | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
35.59 | 6.79 | 20.42 | 8.29 | 19.49 |
|
Asset Turnover
|
2.43 | 0.80 | 1.29 | 0.88 | 0.71 |
|
Receivable days
|
108.51 | 23.18 | 74.54 | 29.61 | 44.56 |
|
Inventory Days
|
11.42 | 42.39 | 155.30 | 71.23 | 27.85 |
|
Payable days
|
22.15 | 75.42 | 9.65 | 72.44 | 6.22 |
|
Cash Conversion Cycle
|
97.77 | -9.85 | 220.20 | 28.39 | 66.18 |