Veljan Denison Peer Comparison

BSE: 505232

₹2,410.90

₹114.80 (5.00%)

As on 05-Oct-2026IST

Market cap

₹1,064 Cr

Revenue (TTM)

₹165 Cr

P/E Ratio

40.6

P/B Ratio

4.1

Div. Yield

0.4 %

Edit

	Veljan Denison	Elgi Equipments	KSB	Kirloskar Brothers	Ingersoll-Rand
Market cap (₹ Cr)	1,064	18,737	13,987	13,841	13,120
Revenue (₹ Cr)	165	4,146	2,726	4,664	1,457
Net Profit (₹ Cr)	26.18	442.40	230.70	357.40	267.51
Net Margin (%)	15.54	10.37	8.30	7.54	17.89
RoE (%)	10.71	21.92	15.72	17.48	43.72
Price to Earnings	40.64	41.83	56.97	37.07	49.05
Price-To-Book	4.11	8.07	8.24	5.47	19.28

Income Statement (₹ Cr)

	Veljan Denison	Elgi Equipments	KSB	Kirloskar Brothers	Ingersoll-Rand
Operating Revenue	164.08	3,950.70	2,695.73	4,537.99	1,392.37
Total Income	167.18	4,068.50	2,754.87	4,625.08	1,430.80
Total Expenditure	124.45	3,367.50	2,322.13	4,003.90	1,059.00
EBITDA	39.63	583.20	373.60	534.09	333.37
Depreciation	6.44	85.80	58.34	100.02	15.11
EBIT	33.20	497.40	315.26	434.07	318.26
Interest	0.59	29.50	3.03	30.07	1.50
Other Income	3.10	117.80	59.14	87.09	38.43
Exceptional Items	--	-15.00	-25.55	-38.85	-11.80
Profit before Tax	35.71	577.40	360.46	452.24	343.39
Provision for Tax	9.88	147.20	89.97	90.94	87.36
Profit after Tax	25.84	430.20	270.49	361.31	256.03

	Veljan Denison	Elgi Equipments	KSB	Kirloskar Brothers	Ingersoll-Rand
Shareholder's Funds	250.91	2,231.90	1,678.73	2,464.03	615.72
Minority Interest	--	--	--	11.87	--
Non-Current Liabilities	7.48	73.90	78.45	183.82	3.28
Current Liabilities	24.12	1,195.90	1,024.47	1,710.49	370.70
Total Liabilities	282.51	3,538.00	2,792.55	4,406.87	998.93

	Veljan Denison	Elgi Equipments	KSB	Kirloskar Brothers	Ingersoll-Rand
Non-Current Assets	99.14	1,011.50	706.80	1,238.79	298.10
Current Assets	183.36	2,490.20	2,074.85	3,131.42	691.59
Total Assets	282.51	3,538.00	2,792.55	4,406.87	998.93
Total Debt*	1.12	395.80	0.00	187.07	0.00
Net Current Assets	159.24	1,294.30	1,050.38	1,420.92	320.89
Contingent Liabilities	1.51	5.10	211.99	195.77	131.15

	Veljan Denison	Elgi Equipments	KSB	Kirloskar Brothers	Ingersoll-Rand
Cash From Operating Activities	31.62	453.50	92.58	334.22	273.66
Cash Flow from Investing Activities	-13.28	-98.30	49.74	-209.18	-69.41
Cash from Financing Activities	-11.67	-312.00	-72.11	-43.86	-255.06
Net Cash Inflow / Outflow	6.68	43.20	70.21	81.19	-50.81

	Veljan Denison	Elgi Equipments	KSB	Kirloskar Brothers	Ingersoll-Rand
ROCE (%)	14.93	24.39	22.98	19.79	56.31
ROE (%)	10.84	21.09	17.10	15.86	42.10
ROA (%)	9.39	13.22	10.55	9.03	26.69
EBIT Margin (%)	26.05	17.74	16.05	13.69	26.70
Net Margin (%)	15.45	10.57	9.82	7.81	17.89
Cash Profit Margin (%)	19.68	13.06	11.94	10.05	19.47

	Veljan Denison	Elgi Equipments	KSB	Kirloskar Brothers	Ingersoll-Rand
Revenue Growth (%)	5.38	12.54	6.42	1.02	4.20
EBIT Growth (%)	7.58	19.50	15.62	-8.79	-1.84
Net Profit Growth (%)	8.93	22.84	9.30	-10.44	-4.30
EPS Growth (%)	5.69	22.84	9.30	-10.02	-4.30
Book Value Growth (%)	11.13	19.44	13.02	17.74	0.60

	Veljan Denison	Elgi Equipments	KSB	Kirloskar Brothers	Ingersoll-Rand
Price / Earnings	13.40	34.45	48.53	28.44	43.14
Price / Book Value	1.36	6.67	7.82	4.31	18.11
Dividend Yield (%)	1.12	0.58	0.58	0.52	2.14
EV/EBITDA	6.54	20.68	29.68	16.75	29.27
Market Cap (₹ Cr)	342.02	14,819.87	13,126.85	10,625.25	11,044.28

	Veljan Denison	Elgi Equipments	KSB	Kirloskar Brothers	Ingersoll-Rand
Debt to Equity	0.00	0.18	0.00	0.08	0.00
Short term debt to equity ratio	0.00	0.18	--	0.05	--
Current Ratio	7.60	2.08	2.03	1.83	1.87
Quick Ratio	4.52	1.49	1.26	1.32	1.28
Interest Coverage	61.98	20.57	120.04	16.04	229.41

	Veljan Denison	Elgi Equipments	KSB	Kirloskar Brothers	Ingersoll-Rand
Debtors to sales (%)	22.33	18.32	32.24	14.60	21.45
Asset Turnover	0.60	1.21	1.07	1.15	1.45
Receivable days	79.54	61.54	100.73	45.94	78.53
Inventory Days	167.50	60.94	94.72	68.64	50.94
Payable days	71.00	75.15	101.93	113.04	110.70
Cash Conversion Cycle	176.04	47.34	93.52	1.54	18.78

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