Gorani Peer Comparison

BSE: 531608

₹41.10

₹0.10 (0.24%)

As on 29-Oct-2026IST

Market cap

₹22 Cr

Revenue (TTM)

₹31 Cr

P/E Ratio

146

P/B Ratio

1.6

Div. Yield

0 %

Edit

	Gorani	Cello World	TTK Prestige	Carysil	La Opala Rg
Market cap (₹ Cr)	22	7,725	7,215	2,799	1,558
Revenue (₹ Cr)	31	2,321	3,178	959	315
Net Profit (₹ Cr)	0.15	324.26	190.03	108.11	93.15
Net Margin (%)	0.49	13.64	5.86	11.09	26.86
RoE (%)	1.09	12.73	10.84	18.33	11.65
Price to Earnings	145.96	24.69	37.33	26.21	16.73
Price-To-Book	1.60	3.26	3.55	4.37	1.84

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Gorani	Cello World	TTK Prestige	Carysil	La Opala Rg
Operating Revenue	30.67	2,321.41	3,178.12	959.10	315.16
Total Income	31.12	2,377.31	3,245.19	974.93	346.79
Total Expenditure	29.43	1,860.10	2,861.15	772.38	197.63
EBITDA	1.24	461.31	316.97	186.72	117.53
Depreciation	0.39	80.94	83.72	40.69	21.22
EBIT	0.86	380.37	233.25	146.03	96.31
Interest	1.01	1.99	15.01	19.04	4.59
Other Income	0.45	55.90	67.07	15.83	31.64
Exceptional Items	0.00	-7.44	-20.08	-1.13	-1.79
Profit before Tax	0.30	426.85	265.23	141.69	121.56
Provision for Tax	0.14	102.59	75.20	33.58	28.41
Profit after Tax	0.15	324.26	190.03	108.11	93.15

Liabilities (₹ Cr)

	Gorani	Cello World	TTK Prestige	Carysil	La Opala Rg
Shareholder's Funds	13.99	2,700.95	1,979.89	608.42	820.36
Minority Interest	0.00	-11.43	3.26	-1.31	0.00
Non-Current Liabilities	0.32	34.36	192.85	66.15	41.43
Current Liabilities	19.66	267.87	560.39	361.68	32.80
Total Liabilities	30.86	2,640.09	2,527.80	933.37	901.15

Assets (₹ Cr)

	Gorani	Cello World	TTK Prestige	Carysil	La Opala Rg
Non-Current Assets	2.84	788.79	610.28	489.39	231.97
Current Assets	30.99	2,170.21	1,963.94	521.32	645.58
Total Assets	30.86	2,640.09	2,527.80	933.37	901.15
Total Debt*	11.04	0.50	51.74	265.45	10.28
Net Current Assets	11.33	1,902.34	1,403.55	159.64	612.78
Contingent Liabilities	--	30.78	38.37	0.45	2.57

Cashflow (₹ Cr)

	Gorani	Cello World	TTK Prestige	Carysil	La Opala Rg
Cash From Operating Activities	0.28	261.73	157.24	60.17	112.21
Cash Flow from Investing Activities	-0.04	-553.43	203.67	-109.47	2.55
Cash from Financing Activities	-0.24	311.22	-362.24	53.41	-114.86
Net Cash Inflow / Outflow	0.00	19.52	-1.33	4.11	-0.11

Ratios

Profitability Ratios

	Gorani	Cello World	TTK Prestige	Carysil	La Opala Rg
ROCE (%)	9.66	25.13	9.43	15.77	16.25
ROE (%)	1.09	12.73	10.84	18.33	11.65
ROA (%)	0.47	11.49	7.23	10.66	10.37
EBIT Margin (%)	2.79	16.39	7.34	15.23	30.56
Net Margin (%)	0.49	13.64	5.86	11.09	26.86
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

Growth Ratios

	Gorani	Cello World	TTK Prestige	Carysil	La Opala Rg
Revenue Growth (%)	-30.47	7.24	16.15	13.99	-2.81
EBIT Growth (%)	-50.72	-10.22	37.04	35.10	10.48
Net Profit Growth (%)	-74.88	-8.94	104.71	51.48	-5.22
EPS Growth (%)	-74.88	-7.83	0.77	52.11	-3.82
Book Value Growth (%)	6.02	73.96	-10.06	49.23	-3.19

Valuation Ratios

	Gorani	Cello World	TTK Prestige	Carysil	La Opala Rg
Price / Earnings	145.96	23.80	34.29	26.01	16.48
Price / Book Value	1.60	3.26	3.55	4.37	1.84
Dividend Yield (%)	0.00	0.44	1.42	0.30	3.56
EV/EBITDA	26.58	15.25	20.21	16.12	8.89
Market Cap (₹ Cr)	46.06	12,063.54	8,127.78	1,774.60	2,354.87

Solvency Ratios

	Gorani	Cello World	TTK Prestige	Carysil	La Opala Rg
Debt to Equity	0.00	0.00	0.03	0.08	0.00
Short term debt to equity ratio	0.80	0.00	0.00	0.26	0.01
Current Ratio	1.58	8.10	3.50	1.44	19.69
Quick Ratio	0.87	6.11	2.30	0.72	16.94
Interest Coverage	1.29	216.04	18.67	8.44	27.47

Operating Efficiency Ratios

	Gorani	Cello World	TTK Prestige	Carysil	La Opala Rg
Debtors to sales (%)	50.74	32.29	8.96	16.76	9.46
Asset Turnover	0.95	0.82	1.21	0.95	0.35
Receivable days	76.41	108.35	35.06	63.51	29.20
Inventory Days	133.11	84.29	70.36	88.24	93.79
Payable days	233.15	54.62	55.50	88.56	48.28
Cash Conversion Cycle	-23.63	138.02	49.93	63.18	74.71

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

Annual
Quarterly