Hariyana Ship Brk Peer Comparison

BSE: 526931

₹92.03

₹0.19 (0.21%)

As on 13-Oct-2026IST

Market cap

₹56 Cr

Revenue (TTM)

₹4 Cr

P/E Ratio

13.6

P/B Ratio

0.4

Div. Yield

0 %

Edit

	Hariyana Ship Brk	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Market cap (₹ Cr)	56	11,086	1,608	1,099	947
Revenue (₹ Cr)	4	4,700	572	244	1,067
Net Profit (₹ Cr)	-3.82	391.64	62.20	19.83	69.54
Net Margin (%)	-21.80	8.17	10.84	7.73	6.33
RoE (%)	8.85	16.64	21.55	13.10	8.17
Price to Earnings	13.61	28.28	26.07	64.06	16.21
Price-To-Book	0.38	4.33	5.05	7.83	1.28

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Hariyana Ship Brk	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Operating Revenue	3.50	4,265.27	545.81	158.31	1,053.19
Total Income	17.35	4,342.20	547.76	167.69	1,084.84
Total Expenditure	2.45	3,827.92	451.69	142.69	848.50
EBITDA	1.05	437.35	94.12	15.62	204.69
Depreciation	1.09	38.83	12.29	1.62	85.76
EBIT	-0.04	398.52	81.82	14.00	118.93
Interest	2.48	27.20	11.45	1.86	60.85
Other Income	13.85	76.93	1.95	9.38	31.65
Exceptional Items	-13.19	--	-1.20	--	23.89
Profit before Tax	-1.87	448.25	71.99	21.52	89.73
Provision for Tax	2.46	69.92	19.15	5.25	-2.02
Profit after Tax	-4.32	378.33	52.85	16.27	91.75

Liabilities (₹ Cr)

	Hariyana Ship Brk	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Shareholder's Funds	147.27	2,451.63	300.38	117.71	738.88
Minority Interest	-0.17	6.78	--	8.15	176.31
Non-Current Liabilities	2.01	152.08	59.66	6.19	364.93
Current Liabilities	7.08	1,009.69	180.21	11.99	464.15
Total Liabilities	156.19	3,620.18	540.25	144.25	1,823.65

Assets (₹ Cr)

	Hariyana Ship Brk	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Non-Current Assets	151.34	1,270.80	340.58	41.35	1,202.61
Current Assets	4.85	2,349.38	199.67	102.69	541.66
Total Assets	156.19	3,620.18	540.25	144.25	1,823.65
Total Debt*	4.38	732.32	120.63	12.56	425.50
Net Current Assets	-2.23	1,339.69	19.46	90.70	77.51
Contingent Liabilities	140.12	238.05	23.43	3.95	61.80

Cashflow (₹ Cr)

	Hariyana Ship Brk	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Cash From Operating Activities	3.18	169.29	57.48	-18.67	142.54
Cash Flow from Investing Activities	10.75	-363.89	-102.91	-1.09	-55.54
Cash from Financing Activities	-2.03	177.86	44.38	16.40	-96.27
Net Cash Inflow / Outflow	11.90	-16.74	-1.04	-3.36	-9.27

Ratios

Profitability Ratios

	Hariyana Ship Brk	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
ROCE (%)	0.39	17.18	22.76	20.73	13.11
ROE (%)	-2.94	16.73	22.27	18.05	13.12
ROA (%)	-2.69	12.11	11.30	12.58	5.32
EBIT Margin (%)	426.25	12.06	17.60	15.79	22.44
Net Margin (%)	-24.92	8.71	9.65	9.70	8.46
Cash Profit Margin (%)	-92.37	9.78	11.93	11.30	16.85

Growth Ratios

	Hariyana Ship Brk	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Revenue Growth (%)	1,457.28	10.25	8.01	-34.06	12.81
EBIT Growth (%)	117.15	17.15	18.27	90.35	7.31
Net Profit Growth (%)	-297.93	20.91	9.29	88.73	-8.83
EPS Growth (%)	-75.47	21.26	3.91	100.50	-11.63
Book Value Growth (%)	0.27	18.44	68.66	17.43	12.08

Valuation Ratios

	Hariyana Ship Brk	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Price / Earnings	133.54	25.69	18.19	28.40	14.26
Price / Book Value	0.36	3.97	3.23	4.22	1.46
Dividend Yield (%)	0.00	0.48	0.61	0.00	0.13
EV/EBITDA	3.77	19.96	11.22	16.75	5.83
Market Cap (₹ Cr)	52.57	9,732.92	961.22	410.46	1,076.05

Solvency Ratios

	Hariyana Ship Brk	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Debt to Equity	0.03	0.30	0.40	0.13	0.58
Short term debt to equity ratio	0.03	0.21	0.24	0.06	0.06
Current Ratio	0.69	2.33	1.11	8.57	1.17
Quick Ratio	0.55	1.31	0.68	4.62	1.17
Interest Coverage	0.25	17.48	7.29	12.56	2.47

Operating Efficiency Ratios

	Hariyana Ship Brk	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Debtors to sales (%)	--	10.10	12.27	9.91	30.58
Asset Turnover	0.02	1.37	1.17	1.22	0.61
Receivable days	0.00	30.21	36.17	31.87	101.80
Inventory Days	140.19	70.17	46.67	86.33	0.00
Payable days	0.22	5.71	70.36	1.58	3,306.73
Cash Conversion Cycle	139.97	94.67	12.48	116.62	-3,204.93

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