Kothari Industrial Peer Comparison

NSE: KOTHARINDL | BSE: 509732

₹120.05

₹-11.85 (-8.98%)

As on 23-Oct-2026IST

Market cap

₹1,297 Cr

Revenue (TTM)

₹197 Cr

P/E Ratio

P/B Ratio

6.7

Div. Yield

0 %

Edit

	Kothari Industrial	Nava	Balmer Lawrie	WH Brady	Beardsell
Market cap (₹ Cr)	1,297	13,446	2,562	116	91
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	--	17.79	9.18	22.93	8.41
Price-To-Book	6.70	1.48	1.21	1.30	1.24

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	231.35	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	311.12	14,365.07	3,349.35	130.17	177.02

	Kothari Industrial	Nava	Balmer Lawrie	WH Brady	Beardsell
Non-Current Assets	182.30	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	311.12	14,365.07	3,349.35	130.17	177.02
Total Debt*	62.83	2,220.92	74.89	7.62	19.48
Net Current Assets	50.53	4,971.97	894.11	52.75	27.08
Contingent Liabilities	22.63	207.51	207.07	43.27	5.99

	Kothari Industrial	Nava	Balmer Lawrie	WH Brady	Beardsell
Cash From Operating Activities	39.73	2,312.33	289.21	5.14	26.34
Cash Flow from Investing Activities	-173.00	-2,013.80	-37.56	-23.21	-10.08
Cash from Financing Activities	122.12	645.06	-258.96	-5.05	-7.25
Net Cash Inflow / Outflow	-11.15	943.59	-7.31	-23.12	9.02

	Kothari Industrial	Nava	Balmer Lawrie	WH Brady	Beardsell
ROCE (%)	-12.57	15.55	15.33	9.78	17.40
ROE (%)	-34.20	8.99	13.91	5.86	12.13
ROA (%)	-20.80	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 (%)	105.81	8.98	8.87	-19.19	2.63
EBIT Growth (%)	-10.59	-15.12	5.39	-83.75	1.59
Net Profit Growth (%)	-92.91	-29.89	2.30	-75.70	3.25
EPS Growth (%)	-284.31	-40.65	2.96	-35.45	3.25
Book Value Growth (%)	31.97	14.65	5.10	4.73	13.31

	Kothari Industrial	Nava	Balmer Lawrie	WH Brady	Beardsell
Price / Earnings	-15.07	17.74	9.18	22.94	8.41
Price / Book Value	6.70	1.48	1.21	1.30	1.24
Dividend Yield (%)	0.00	1.79	5.67	0.00	0.43
EV/EBITDA	-94.33	7.37	5.94	22.19	4.26
Market Cap (₹ Cr)	1,709.99	15,032.80	2,550.45	128.02	80.06

	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	0.25	0.01	--	0.09	0.13
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	1.27	0.34	0.87	0.63	1.60
Receivable days	40.70	100.29	68.08	81.77	66.57
Inventory Days	25.31	63.11	24.28	73.29	33.07
Payable days	27.33	57.83	66.29	68.84	81.97
Cash Conversion Cycle	38.68	105.57	26.07	86.21	17.66

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