Dharti Proteins Peer Comparison

BSE: 531171

₹3.45

₹0.00 (0.10%)

As on 24-Aug-2015IST

Market cap

₹4 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

0.7

Div. Yield

0 %

Edit

	Dharti Proteins	Jubilant Agri And Consumer Products	Bombay Super Seeds	Cropster Agro	Sayaji
Market cap (₹ Cr)	4	3,236	953	313	287
Revenue (₹ Cr)	--	1,972	383	179	1,088
Net Profit (₹ Cr)	-0.95	129.84	28.69	15.14	7.53
Net Margin (%)	-13,500.00	6.57	7.46	8.46	0.69
RoE (%)	--	30.54	22.91	12.74	14.21
Price to Earnings	--	24.93	33.22	20.69	23.60
Price-To-Book	0.69	6.55	6.56	2.47	2.92

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Dharti Proteins	Jubilant Agri And Consumer Products	Bombay Super Seeds	Cropster Agro	Sayaji
Operating Revenue	--	1,561.03	358.76	194.30	1,003.95
Total Income	0.07	1,562.78	361.54	194.63	1,036.28
Total Expenditure	0.07	1,413.53	326.01	181.20	1,015.19
EBITDA	-0.07	147.50	32.75	13.10	-11.24
Depreciation	0.00	16.10	1.31	0.00	19.41
EBIT	-0.08	131.40	31.44	13.09	-30.65
Interest	0.00	15.24	6.17	0.00	19.23
Other Income	0.07	1.75	2.79	0.33	32.33
Exceptional Items	--	-33.48	--	--	--
Profit before Tax	-0.01	117.91	28.06	13.42	-13.33
Provision for Tax	--	29.60	1.66	0.43	-2.23
Profit after Tax	-0.01	88.31	26.40	12.99	-11.10

Liabilities (₹ Cr)

	Dharti Proteins	Jubilant Agri And Consumer Products	Bombay Super Seeds	Cropster Agro	Sayaji
Shareholder's Funds	0.01	325.51	104.68	107.93	91.51
Minority Interest	--	--	--	--	3.44
Non-Current Liabilities	2.06	46.20	0.55	0.45	100.63
Current Liabilities	4.63	363.28	117.57	3.10	326.15
Total Liabilities	6.70	734.99	223.33	111.48	521.72

Assets (₹ Cr)

	Dharti Proteins	Jubilant Agri And Consumer Products	Bombay Super Seeds	Cropster Agro	Sayaji
Non-Current Assets	2.10	205.51	8.82	19.35	348.09
Current Assets	4.60	529.43	213.99	92.14	173.64
Total Assets	6.70	734.99	223.33	111.48	521.72
Total Debt*	2.06	55.62	92.14	0.45	213.25
Net Current Assets	-0.04	166.15	96.42	89.03	-152.51
Contingent Liabilities	1.51	24.32	5.00	--	6.97

Cashflow (₹ Cr)

	Dharti Proteins	Jubilant Agri And Consumer Products	Bombay Super Seeds	Cropster Agro	Sayaji
Cash From Operating Activities	4.44	129.34	-31.12	-35.80	-33.48
Cash Flow from Investing Activities	-3.19	-34.96	-6.86	0.33	3.85
Cash from Financing Activities	0.04	-103.74	37.98	36.39	30.36
Net Cash Inflow / Outflow	1.30	-9.35	-0.01	0.92	0.73

Ratios

Profitability Ratios

	Dharti Proteins	Jubilant Agri And Consumer Products	Bombay Super Seeds	Cropster Agro	Sayaji
ROCE (%)	-0.32	34.93	21.19	16.08	2.06
ROE (%)	-52.38	27.81	28.86	18.19	-11.39
ROA (%)	-0.15	12.01	13.73	14.86	-2.10
EBIT Margin (%)	--	9.56	9.91	6.91	2.10
Net Margin (%)	-9.17	5.65	7.30	6.68	-1.07
Cash Profit Margin (%)	--	6.69	7.72	6.69	0.83

Growth Ratios

	Dharti Proteins	Jubilant Agri And Consumer Products	Bombay Super Seeds	Cropster Agro	Sayaji
Revenue Growth (%)	--	0.00	39.66	220.03	2.93
EBIT Growth (%)	86.45	-0.08	20.66	20.84	163.97
Net Profit Growth (%)	96.53	0.00	18.86	22.11	4.85
EPS Growth (%)	96.54	0.00	18.86	9.02	4.42
Book Value Growth (%)	-41.51	0.00	33.74	208.92	-11.59

Valuation Ratios

	Dharti Proteins	Jubilant Agri And Consumer Products	Bombay Super Seeds	Cropster Agro	Sayaji
Price / Earnings	0.00	21.60	48.03	133.25	0.00
Price / Book Value	0.00	5.97	12.12	16.04	2.00
Dividend Yield (%)	--	0.00	0.00	0.00	0.00
EV/EBITDA	-3,805.34	13.03	38.28	128.90	18.67
Market Cap (₹ Cr)	--	1,895.40	1,268.27	1,731.24	183.22

Solvency Ratios

	Dharti Proteins	Jubilant Agri And Consumer Products	Bombay Super Seeds	Cropster Agro	Sayaji
Debt to Equity	221.22	0.18	0.88	0.00	2.33
Short term debt to equity ratio	--	0.14	0.88	--	1.22
Current Ratio	0.99	1.46	1.82	29.68	0.53
Quick Ratio	0.99	0.93	0.17	28.58	0.25
Interest Coverage	-65.00	8.74	5.55	4,193.88	0.31

Operating Efficiency Ratios

	Dharti Proteins	Jubilant Agri And Consumer Products	Bombay Super Seeds	Cropster Agro	Sayaji
Debtors to sales (%)	--	18.42	1.87	30.08	6.58
Asset Turnover	0.00	2.12	1.87	2.22	1.90
Receivable days	--	67.22	8.53	84.64	24.27
Inventory Days	--	44.55	170.42	10.46	38.57
Payable days	--	68.57	19.09	6.51	86.80
Cash Conversion Cycle	--	43.20	159.86	88.59	-23.95

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

Annual
Quarterly