Jaipan Peer Comparison

BSE: 505840

₹39.93

₹1.90 (5.00%)

As on 27-Aug-2026IST

Market cap

₹24 Cr

Revenue (TTM)

₹26 Cr

P/E Ratio

7.2

P/B Ratio

1.8

Div. Yield

0 %

Edit

	Jaipan	TTK Prestige	Cello World	Carysil	La Opala Rg
Market cap (₹ Cr)	24	8,310	7,733	3,176	1,884
Revenue (₹ Cr)	26	3,178	2,321	959	315
Net Profit (₹ Cr)	3.38	190.03	324.26	108.11	93.15
Net Margin (%)	12.75	5.86	13.64	11.09	26.86
RoE (%)	4.96	10.84	12.73	18.33	11.65
Price to Earnings	7.21	42.99	24.72	29.74	20.22
Price-To-Book	1.75	4.09	3.27	4.96	2.23

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Jaipan	TTK Prestige	Cello World	Carysil	La Opala Rg
Operating Revenue	26.45	3,178.12	2,321.41	959.10	315.16
Total Income	26.48	3,245.19	2,377.31	974.93	346.79
Total Expenditure	25.55	2,861.15	1,860.10	772.38	197.63
EBITDA	0.90	316.97	461.31	186.72	117.53
Depreciation	0.20	83.72	80.94	40.69	21.22
EBIT	0.70	233.25	380.37	146.03	96.31
Interest	0.36	15.01	1.99	19.04	4.59
Other Income	0.04	67.07	55.90	15.83	31.64
Exceptional Items	3.00	-20.08	-7.44	-1.13	-1.79
Profit before Tax	3.38	265.23	426.85	141.69	121.56
Provision for Tax	0.00	75.20	102.59	33.58	28.41
Profit after Tax	3.38	190.03	324.26	108.11	93.15

Liabilities (₹ Cr)

	Jaipan	TTK Prestige	Cello World	Carysil	La Opala Rg
Shareholder's Funds	7.71	1,979.89	2,700.95	608.42	820.36
Minority Interest	0.00	3.26	-11.43	-1.31	0.00
Non-Current Liabilities	7.15	192.85	34.36	66.15	41.43
Current Liabilities	3.25	560.39	267.87	361.68	32.80
Total Liabilities	16.79	2,527.80	2,640.09	985.29	901.15

Assets (₹ Cr)

	Jaipan	TTK Prestige	Cello World	Carysil	La Opala Rg
Non-Current Assets	1.48	610.28	788.79	489.39	231.97
Current Assets	16.62	1,963.94	2,170.21	521.32	645.58
Total Assets	16.79	2,527.80	2,640.09	985.29	901.15
Total Debt*	7.05	51.74	0.50	265.45	10.28
Net Current Assets	13.38	1,403.55	1,902.34	159.64	612.78
Contingent Liabilities	--	38.37	30.78	0.45	2.57

Cashflow (₹ Cr)

	Jaipan	TTK Prestige	Cello World	Carysil	La Opala Rg
Cash From Operating Activities	0.07	157.24	261.73	60.17	112.21
Cash Flow from Investing Activities	-0.20	203.67	-553.43	-109.47	2.55
Cash from Financing Activities	-0.21	-362.24	311.22	53.41	-114.86
Net Cash Inflow / Outflow	-0.35	-1.33	19.52	4.11	-0.11

Ratios

Profitability Ratios

	Jaipan	TTK Prestige	Cello World	Carysil	La Opala Rg
ROCE (%)	7.01	9.43	25.13	15.77	16.25
ROE (%)	4.96	10.84	12.73	18.33	11.65
ROA (%)	19.36	7.23	11.49	10.66	10.37
EBIT Margin (%)	2.65	7.34	16.39	15.23	30.56
Net Margin (%)	12.75	5.86	13.64	11.09	26.86
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

Growth Ratios

	Jaipan	TTK Prestige	Cello World	Carysil	La Opala Rg
Revenue Growth (%)	-7.04	16.15	7.24	13.99	-2.81
EBIT Growth (%)	3.09	37.04	-10.22	35.10	10.48
Net Profit Growth (%)	1,295.45	104.71	-8.94	51.48	-5.22
EPS Growth (%)	56.21	0.77	-7.83	52.11	-3.82
Book Value Growth (%)	5.69	-10.06	73.96	49.23	-3.19

Valuation Ratios

	Jaipan	TTK Prestige	Cello World	Carysil	La Opala Rg
Price / Earnings	64.43	39.49	24.33	29.51	19.93
Price / Book Value	1.75	4.09	3.27	4.96	2.23
Dividend Yield (%)	0.00	1.24	0.43	0.27	2.95
EV/EBITDA	33.39	23.67	15.27	18.07	11.66
Market Cap (₹ Cr)	18.38	8,127.78	12,063.54	1,774.60	2,354.87

Solvency Ratios

	Jaipan	TTK Prestige	Cello World	Carysil	La Opala Rg
Debt to Equity	0.93	0.03	0.00	0.08	0.00
Short term debt to equity ratio	1.01	0.00	0.00	0.26	0.01
Current Ratio	5.12	3.50	8.10	1.44	19.69
Quick Ratio	4.16	2.30	6.11	0.72	16.94
Interest Coverage	10.49	18.67	216.04	8.44	27.47

Operating Efficiency Ratios

	Jaipan	TTK Prestige	Cello World	Carysil	La Opala Rg
Debtors to sales (%)	35.83	8.96	32.29	16.76	9.46
Asset Turnover	1.52	1.21	0.82	0.95	0.35
Receivable days	128.52	35.06	108.35	63.51	29.20
Inventory Days	35.33	70.36	84.29	88.24	93.79
Payable days	--	55.50	54.62	88.56	48.28
Cash Conversion Cycle	--	49.93	138.02	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