Himadri Speciality Peer Comparison

NSE: HSCL | BSE: 500184

₹658.30

₹-1.75 (-0.27%)

As on 09-Oct-2026 10:14IST

Market cap

₹33,302 Cr

Revenue (TTM)

₹4,974 Cr

P/E Ratio

41.7

P/B Ratio

6.7

Div. Yield

0.1 %

Edit

	Himadri Speciality	PCBL	Rain	Goa Carbon	Aether
Market cap (₹ Cr)	33,302	12,553	7,110	362	23,151
Revenue (₹ Cr)	4,974	8,549	18,464	563	1,224
Net Profit (₹ Cr)	804.14	258.87	664.45	-46.87	235.19
Net Margin (%)	15.54	3.02	3.56	-8.11	18.79
RoE (%)	18.21	6.76	6.96	-26.27	10.03
Price to Earnings	41.67	48.51	13.24	--	98.43
Price-To-Book	6.75	3.02	0.89	2.23	9.20

Income Statement (₹ Cr)

	Himadri Speciality	PCBL	Rain	Goa Carbon	Aether
Operating Revenue	4,660.70	8,189.30	16,945.83	696.42	1,160.14
Total Income	4,831.99	8,303.68	17,084.22	708.80	1,181.07
Total Expenditure	3,698.56	7,222.12	14,808.58	724.37	796.51
EBITDA	962.14	967.18	2,137.25	-27.95	363.64
Depreciation	68.16	372.76	921.83	3.15	66.42
EBIT	893.98	594.42	1,215.42	-31.10	297.22
Interest	64.37	422.98	921.65	23.39	18.09
Other Income	171.30	114.38	138.40	12.38	20.93
Exceptional Items	--	-25.04	--	--	-8.98
Profit before Tax	1,000.91	260.78	434.57	-42.12	291.09
Provision for Tax	245.83	62.74	298.67	6.12	71.62
Profit after Tax	755.07	198.04	135.89	-48.23	219.46

	Himadri Speciality	PCBL	Rain	Goa Carbon	Aether
Shareholder's Funds	4,706.68	4,006.30	7,449.12	168.63	2,455.89
Minority Interest	55.40	12.85	241.63	--	--
Non-Current Liabilities	308.73	4,784.38	8,953.85	3.49	88.20
Current Liabilities	1,452.28	4,679.82	4,114.66	201.48	657.34
Total Liabilities	6,523.10	13,483.35	20,759.26	373.60	3,201.43

	Himadri Speciality	PCBL	Rain	Goa Carbon	Aether
Non-Current Assets	3,483.44	9,422.78	13,047.76	46.44	2,029.95
Current Assets	3,039.66	4,060.57	7,711.50	327.15	1,171.47
Total Assets	6,523.10	13,483.35	20,759.26	373.60	3,201.43
Total Debt*	766.57	4,825.18	9,046.70	167.40	441.66
Net Current Assets	1,587.38	-619.25	3,596.84	125.67	514.14
Contingent Liabilities	34.20	44.04	348.46	5.77	18.84

	Himadri Speciality	PCBL	Rain	Goa Carbon	Aether
Cash From Operating Activities	382.01	1,576.04	897.24	77.65	142.38
Cash Flow from Investing Activities	-963.81	-675.18	-394.56	-8.19	-619.38
Cash from Financing Activities	590.26	-989.87	-1,025.48	-137.35	243.86
Net Cash Inflow / Outflow	8.45	-89.01	-522.80	-67.89	-233.14

	Himadri Speciality	PCBL	Rain	Goa Carbon	Aether
ROCE (%)	22.42	7.64	8.75	-4.49	11.65
ROE (%)	18.10	5.22	1.93	-24.98	9.40
ROA (%)	12.99	1.45	0.68	-10.70	7.51
EBIT Margin (%)	24.32	13.21	13.43	-2.24	33.15
Net Margin (%)	15.63	2.38	0.80	-6.81	18.58
Cash Profit Margin (%)	17.66	6.97	6.16	-6.47	24.64

	Himadri Speciality	PCBL	Rain	Goa Carbon	Aether
Revenue Growth (%)	1.04	-2.56	10.22	36.96	38.33
EBIT Growth (%)	25.11	-21.86	42.88	-109.74	35.98
Net Profit Growth (%)	36.02	-54.44	130.20	-118.99	38.53
EPS Growth (%)	32.34	-56.32	107.54	-118.99	38.44
Book Value Growth (%)	29.40	11.74	12.23	-22.51	10.33

	Himadri Speciality	PCBL	Rain	Goa Carbon	Aether
Price / Earnings	29.64	48.18	114.37	0.00	66.18
Price / Book Value	4.73	2.38	0.65	1.50	5.93
Dividend Yield (%)	0.18	2.48	0.69	0.00	0.00
EV/EBITDA	19.68	13.01	5.44	-23.51	38.90
Market Cap (₹ Cr)	22,270.68	9,532.35	4,863.45	253.43	14,525.20

	Himadri Speciality	PCBL	Rain	Goa Carbon	Aether
Debt to Equity	0.16	1.20	1.21	0.99	0.18
Short term debt to equity ratio	0.16	0.26	0.23	0.99	0.18
Current Ratio	2.09	0.87	1.87	1.62	1.78
Quick Ratio	1.57	0.65	0.99	1.18	0.96
Interest Coverage	16.55	1.62	1.47	-0.80	17.09

	Himadri Speciality	PCBL	Rain	Goa Carbon	Aether
Debtors to sales (%)	14.94	17.04	12.11	18.52	33.62
Asset Turnover	0.80	0.60	0.87	1.55	0.40
Receivable days	52.05	71.07	40.21	51.17	106.76
Inventory Days	52.79	51.07	70.95	85.18	146.98
Payable days	38.65	97.99	52.26	11.87	103.88
Cash Conversion Cycle	66.19	24.15	58.90	124.48	149.86

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