Dai-Ichi Karkaria Peer Comparison

NSE: DAICHIKARK | BSE: 526821

₹337.95

₹-6.10 (-1.77%)

As on 31-Aug-2026IST

Market cap

₹250 Cr

Revenue (TTM)

₹180 Cr

P/E Ratio

115

P/B Ratio

1.3

Div. Yield

0.4 %

Edit

	Dai-Ichi Karkaria	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Market cap (₹ Cr)	250	23,850	22,462	19,021	16,598
Revenue (₹ Cr)	180	8,575	1,224	9,013	2,258
Net Profit (₹ Cr)	-0.69	783.41	235.19	531.00	387.86
Net Margin (%)	-0.37	9.08	18.79	5.88	16.65
RoE (%)	1.21	13.96	10.03	8.95	15.03
Price to Earnings	115.03	30.45	95.50	35.82	42.79
Price-To-Book	1.34	3.86	8.93	3.12	5.95

Income Statement (₹ Cr)

	Dai-Ichi Karkaria	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Operating Revenue	161.30	7,887.07	1,160.14	8,286.10	2,109.36
Total Income	165.95	7,946.94	1,181.07	8,347.25	2,163.76
Total Expenditure	157.84	6,903.20	796.51	7,174.82	1,668.27
EBITDA	3.46	983.87	363.64	1,111.28	441.09
Depreciation	10.13	224.64	66.42	474.14	41.23
EBIT	-6.67	759.23	297.22	637.14	399.86
Interest	0.95	49.17	18.09	339.93	8.78
Other Income	4.65	59.87	20.93	61.15	54.40
Exceptional Items	-0.20	-12.84	-8.98	6.47	--
Profit before Tax	-3.17	757.09	291.09	364.83	445.48
Provision for Tax	0.07	206.43	71.62	-54.35	114.26
Profit after Tax	-3.24	550.66	219.46	419.18	331.22

	Dai-Ichi Karkaria	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Shareholder's Funds	184.63	5,836.83	2,455.89	5,955.17	2,371.79
Minority Interest	--	32.45	--	0.10	--
Non-Current Liabilities	13.52	1,505.33	88.20	2,001.28	63.11
Current Liabilities	36.25	1,278.74	657.34	5,039.27	247.09
Total Liabilities	234.40	8,653.35	3,201.43	13,300.23	2,681.99

	Dai-Ichi Karkaria	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Non-Current Assets	169.35	5,583.97	2,029.95	8,808.49	1,624.71
Current Assets	65.05	3,069.38	1,171.47	4,187.33	1,053.12
Total Assets	234.40	8,653.35	3,201.43	13,300.23	2,681.99
Total Debt*	13.00	1,527.82	441.66	4,921.00	15.21
Net Current Assets	28.80	1,790.64	514.14	-851.94	806.03
Contingent Liabilities	17.64	0.53	18.84	603.03	108.28

	Dai-Ichi Karkaria	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Cash From Operating Activities	5.18	538.95	142.38	780.80	329.72
Cash Flow from Investing Activities	-9.72	-668.65	-619.38	-1,142.10	-274.50
Cash from Financing Activities	-3.30	193.35	243.86	744.64	-52.05
Net Cash Inflow / Outflow	-7.84	63.65	-233.14	383.34	3.17

	Dai-Ichi Karkaria	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
ROCE (%)	-1.11	11.58	11.65	6.95	20.41
ROE (%)	-1.74	9.81	9.40	7.27	15.00
ROA (%)	-1.34	6.73	7.51	3.51	13.23
EBIT Margin (%)	5.03	13.23	33.15	14.15	23.49
Net Margin (%)	-1.95	6.93	18.58	5.02	15.31
Cash Profit Margin (%)	4.25	9.76	24.64	9.87	17.63

	Dai-Ichi Karkaria	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Revenue Growth (%)	-11.07	-4.77	38.33	13.99	25.78
EBIT Growth (%)	-57.14	-11.47	35.98	15.55	54.33
Net Profit Growth (%)	-152.43	-21.04	38.53	26.67	62.93
EPS Growth (%)	-108.20	-21.04	38.44	26.63	62.93
Book Value Growth (%)	-1.88	8.32	10.33	6.17	15.99

	Dai-Ichi Karkaria	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Price / Earnings	0.00	31.90	66.18	34.51	27.61
Price / Book Value	0.90	3.01	5.93	2.43	3.86
Dividend Yield (%)	0.67	0.58	0.00	0.25	0.30
EV/EBITDA	21.70	18.03	38.90	16.01	18.24
Market Cap (₹ Cr)	165.91	17,560.56	14,525.20	14,462.56	9,144.50

	Dai-Ichi Karkaria	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Debt to Equity	0.07	0.26	0.18	0.83	0.01
Short term debt to equity ratio	0.07	0.06	0.18	0.42	--
Current Ratio	1.79	2.40	1.78	0.83	4.26
Quick Ratio	1.24	1.73	0.96	0.49	3.01
Interest Coverage	-2.34	16.40	17.09	2.07	51.74

	Dai-Ichi Karkaria	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Debtors to sales (%)	19.43	19.09	33.62	16.93	1.99
Asset Turnover	0.67	0.97	0.40	0.76	0.84
Receivable days	68.75	63.85	106.76	44.15	6.92
Inventory Days	44.04	41.09	146.98	64.26	51.75
Payable days	71.86	35.00	103.88	114.44	57.67
Cash Conversion Cycle	40.93	69.94	149.86	-6.03	1.00

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