Dharti Proteins Peer Comparison

BSE: 531171

₹85.38

₹4.06 (4.99%)

As on 21-Oct-2026IST

Market cap

₹4 Cr

Revenue (TTM)

₹3 Cr

P/E Ratio

1.8

P/B Ratio

7.2

Div. Yield

0 %

Edit

	Dharti Proteins	Bombay Super Seeds	CCL Products	Heritage Foods	Lotus Chocolate
Market cap (₹ Cr)	4	945	12,552	3,393	674
Revenue (₹ Cr)	3	442	4,686	4,934	444
Net Profit (₹ Cr)	2.43	28.81	461.76	114.37	-8.11
Net Margin (%)	40.51	6.49	9.83	2.31	-1.59
RoE (%)	--	20.64	18.44	10.25	-14.02
Price to Earnings	1.76	32.79	27.18	29.41	--
Price-To-Book	7.20	6.38	4.71	2.98	12.03

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Dharti Proteins	Bombay Super Seeds	CCL Products	Heritage Foods	Lotus Chocolate
Operating Revenue	--	358.76	3,105.75	4,134.60	573.75
Total Income	0.07	361.54	3,134.33	4,162.47	574.56
Total Expenditure	0.07	326.01	2,570.78	3,802.00	542.58
EBITDA	-0.07	32.75	534.97	332.59	31.17
Depreciation	0.00	1.31	98.46	69.56	1.81
EBIT	-0.08	31.44	436.51	263.04	29.36
Interest	0.00	6.17	112.83	17.06	7.11
Other Income	0.07	2.79	28.58	27.87	0.81
Exceptional Items	--	--	--	-8.71	--
Profit before Tax	-0.01	28.06	352.25	258.24	23.06
Provision for Tax	--	1.66	41.92	69.96	5.83
Profit after Tax	-0.01	26.41	310.34	188.28	17.23

Liabilities (₹ Cr)

	Dharti Proteins	Bombay Super Seeds	CCL Products	Heritage Foods	Lotus Chocolate
Shareholder's Funds	0.01	104.68	1,967.23	971.96	59.53
Minority Interest	--	--	--	--	--
Non-Current Liabilities	2.06	0.55	637.08	209.81	9.19
Current Liabilities	4.63	117.57	1,636.67	376.57	201.18
Total Liabilities	6.70	223.33	4,240.98	1,558.34	270.34

Assets (₹ Cr)

	Dharti Proteins	Bombay Super Seeds	CCL Products	Heritage Foods	Lotus Chocolate
Non-Current Assets	2.10	8.82	2,153.38	873.18	32.23
Current Assets	4.60	213.99	2,087.59	685.16	237.67
Total Assets	6.70	223.33	4,240.98	1,558.34	270.34
Total Debt*	2.06	92.14	1,812.61	136.61	148.38
Net Current Assets	-0.04	96.42	450.92	308.60	36.49
Contingent Liabilities	1.51	5.00	55.02	17.56	5.26

Cashflow (₹ Cr)

	Dharti Proteins	Bombay Super Seeds	CCL Products	Heritage Foods	Lotus Chocolate
Cash From Operating Activities	4.44	-31.12	289.69	213.93	-129.60
Cash Flow from Investing Activities	-3.19	-6.86	-415.91	-228.96	-12.85
Cash from Financing Activities	0.04	37.98	53.00	1.00	136.76
Net Cash Inflow / Outflow	1.30	-0.01	-73.21	-14.03	-5.69

Ratios

Profitability Ratios

	Dharti Proteins	Bombay Super Seeds	CCL Products	Heritage Foods	Lotus Chocolate
ROCE (%)	-0.32	21.19	13.15	27.40	23.60
ROE (%)	-52.38	28.86	17.23	21.23	249.97
ROA (%)	-0.15	13.73	7.98	13.26	10.13
EBIT Margin (%)	--	9.91	18.15	8.72	5.57
Net Margin (%)	-9.17	7.30	9.90	4.52	3.00
Cash Profit Margin (%)	--	7.72	13.16	6.02	2.96

Growth Ratios

	Dharti Proteins	Bombay Super Seeds	CCL Products	Heritage Foods	Lotus Chocolate
Revenue Growth (%)	--	39.66	17.03	8.98	186.83
EBIT Growth (%)	86.45	20.66	24.78	62.44	686.24
Net Profit Growth (%)	96.53	18.86	24.10	76.71	240.78
EPS Growth (%)	96.54	18.86	23.63	76.71	240.78
Book Value Growth (%)	-41.51	33.73	17.35	20.35	1,036.36

Valuation Ratios

	Dharti Proteins	Bombay Super Seeds	CCL Products	Heritage Foods	Lotus Chocolate
Price / Earnings	0.00	48.03	23.87	18.99	74.10
Price / Book Value	0.00	12.12	3.81	3.69	82.72
Dividend Yield (%)	--	0.00	0.90	0.65	0.00
EV/EBITDA	-3,805.34	38.28	16.19	10.10	45.94
Market Cap (₹ Cr)	--	1,268.27	7,408.14	3,574.36	1,276.54

Solvency Ratios

	Dharti Proteins	Bombay Super Seeds	CCL Products	Heritage Foods	Lotus Chocolate
Debt to Equity	221.22	0.88	0.93	0.14	2.49
Short term debt to equity ratio	--	0.88	0.54	--	2.49
Current Ratio	0.99	1.82	1.28	1.82	1.18
Quick Ratio	0.99	0.17	0.63	0.88	0.78
Interest Coverage	-65.00	5.55	4.12	16.14	4.24

Operating Efficiency Ratios

	Dharti Proteins	Bombay Super Seeds	CCL Products	Heritage Foods	Lotus Chocolate
Debtors to sales (%)	--	1.87	22.23	0.92	23.20
Asset Turnover	0.00	1.87	0.80	3.02	3.78
Receivable days	--	8.53	69.76	2.84	45.38
Inventory Days	--	170.42	108.16	26.27	25.97
Payable days	--	17.73	31.78	19.61	25.00
Cash Conversion Cycle	--	161.21	146.14	9.50	46.36

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

Annual
Quarterly