Kothari Industrial Peer Comparison

NSE: KOTHARINDL | BSE: 509732

₹150.41

₹6.59 (4.58%)

As on 25-Sep-2026IST

Market cap

₹1,608 Cr

Revenue (TTM)

₹197 Cr

P/E Ratio

P/B Ratio

8.3

Div. Yield

0 %

Edit

	Kothari Industrial	Nava	Balmer Lawrie	WH Brady	Beardsell
Market cap (₹ Cr)	1,608	15,605	2,805	122	97
Revenue (₹ Cr)	197	4,309	2,785	84	282
Net Profit (₹ Cr)	-32.36	972.25	206.89	6.35	10.79
Net Margin (%)	-16.28	21.57	7.30	6.93	3.80
RoE (%)	-34.20	8.99	13.91	5.86	12.13
Price to Earnings	--	20.64	10.05	24.30	8.94
Price-To-Book	8.31	1.72	1.32	1.38	1.32

Income Statement (₹ Cr)

	Kothari Industrial	Nava	Balmer Lawrie	WH Brady	Beardsell
Operating Revenue	197.06	4,309.49	2,785.08	84.43	281.58
Total Income	198.78	4,514.85	2,832.58	91.54	283.65
Total Expenditure	211.13	2,653.92	2,417.62	80.37	258.64
EBITDA	-14.07	1,655.57	367.46	4.07	22.94
Depreciation	11.79	402.08	81.27	2.66	7.59
EBIT	-25.86	1,253.49	286.19	1.41	15.35
Interest	8.17	13.11	39.58	1.22	2.99
Other Income	1.72	205.37	47.50	7.11	2.07
Exceptional Items	0.00	0.00	0.00	0.00	0.00
Profit before Tax	-32.31	1,445.74	294.11	7.30	14.43
Provision for Tax	0.05	471.96	87.22	0.95	3.64
Profit after Tax	-32.36	973.78	206.89	6.35	10.79

	Kothari Industrial	Nava	Balmer Lawrie	WH Brady	Beardsell
Shareholder's Funds	272.34	8,745.30	2,069.03	86.45	91.98
Minority Interest	0.00	-216.35	5.18	-1.31	0.00
Non-Current Liabilities	10.33	2,857.06	477.10	10.39	8.71
Current Liabilities	69.44	751.25	789.09	18.87	76.33
Total Liabilities	--	11,262.27	3,039.89	137.08	174.67

	Kothari Industrial	Nava	Balmer Lawrie	WH Brady	Beardsell
Non-Current Assets	223.30	7,988.06	1,427.61	56.21	66.86
Current Assets	119.97	5,723.23	1,683.20	71.62	103.41
Total Assets	--	11,262.27	3,039.89	137.08	174.67
Total Debt*	--	888.39	75.84	10.66	26.95
Net Current Assets	50.53	4,971.97	894.11	52.75	27.08
Contingent Liabilities	--	149.67	195.53	52.75	6.59

	Kothari Industrial	Nava	Balmer Lawrie	WH Brady	Beardsell
Cash From Operating Activities	--	2,157.05	156.18	-0.08	19.21
Cash Flow from Investing Activities	--	-1,286.49	22.76	23.30	-9.57
Cash from Financing Activities	--	-163.08	-188.64	-0.13	-6.90
Net Cash Inflow / Outflow	--	707.48	-9.70	23.09	2.74

	Kothari Industrial	Nava	Balmer Lawrie	WH Brady	Beardsell
ROCE (%)	--	20.67	15.34	43.84	15.84
ROE (%)	-11.89	8.99	13.91	5.86	12.13
ROA (%)	-11.94	7.59	6.48	4.75	6.14
EBIT Margin (%)	-13.12	29.09	10.28	1.67	5.45
Net Margin (%)	-16.28	21.57	7.30	6.93	3.80
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Kothari Industrial	Nava	Balmer Lawrie	WH Brady	Beardsell
Revenue Growth (%)	75.29	8.98	8.87	-19.19	2.63
EBIT Growth (%)	-48.57	-15.12	5.39	-83.75	1.59
Net Profit Growth (%)	-76.22	-29.89	2.30	-75.70	3.25
EPS Growth (%)	-24.29	-40.65	2.96	-35.45	3.25
Book Value Growth (%)	--	10.17	8.12	36.31	14.39

	Kothari Industrial	Nava	Balmer Lawrie	WH Brady	Beardsell
Price / Earnings	-49.60	20.59	10.05	24.31	8.94
Price / Book Value	6.86	1.72	1.32	1.38	1.32
Dividend Yield (%)	0.00	1.54	5.18	0.00	0.41
EV/EBITDA	-113.08	8.68	6.61	23.88	4.99
Market Cap (₹ Cr)	--	14,662.24	3,158.38	197.63	97.09

	Kothari Industrial	Nava	Balmer Lawrie	WH Brady	Beardsell
Debt to Equity	0.02	0.25	0.03	0.00	0.04
Short term debt to equity ratio	--	0.00	--	0.12	0.24
Current Ratio	1.73	7.62	2.13	3.80	1.35
Quick Ratio	1.48	6.73	1.92	2.83	1.01
Interest Coverage	-2.95	111.24	8.43	7.00	5.83

	Kothari Industrial	Nava	Balmer Lawrie	WH Brady	Beardsell
Debtors to sales (%)	17.37	22.02	19.21	18.54	16.88
Asset Turnover	0.73	0.34	0.87	0.63	1.60
Receivable days	--	145.56	65.70	78.47	63.80
Inventory Days	--	65.08	28.00	51.08	32.15
Payable days	--	50.43	67.57	58.51	86.73
Cash Conversion Cycle	--	160.21	26.13	71.04	9.22

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