Market cap
₹15 Cr
Revenue (TTM)
₹97 Cr
P/E Ratio
2.2
P/B Ratio
0.4
Div. Yield
0 %
| Natraj Proteins | Gokul Agro | BCL | Mangalam Global | Sarda Proteins | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
15 | 6,334 | 855 | 562 | 202 |
Revenue (₹ Cr) |
97 | 25,277 | 2,683 | 3,755 | 15 |
Net Profit (₹ Cr) |
6.45 | 466.52 | 126.14 | 38.67 | 2.37 |
Net Margin (%) |
6.62 | 1.84 | 4.68 | 1.03 | 11.59 |
RoE (%) |
18.66 | 29.84 | 12.57 | 14.86 | 2.72 |
Price to Earnings |
2.25 | 13.61 | 7.31 | 14.52 | 85.20 |
Price-To-Book |
0.41 | 3.73 | 0.90 | 2.10 | 1.14 |
Income Statement (₹ Cr)
| Natraj Proteins | Gokul Agro | BCL | Mangalam Global | Sarda Proteins | |
|---|---|---|---|---|---|
|
Operating Revenue
|
97.27 | 25,277.41 | 2,682.79 | 3,754.75 | 14.70 |
|
Total Income
|
97.50 | 25,323.25 | 2,696.39 | 3,764.93 | 20.43 |
|
Total Expenditure
|
88.10 | 24,452.11 | 2,438.00 | 3,676.78 | 17.30 |
|
EBITDA
|
9.16 | 825.30 | 244.79 | 77.97 | -2.60 |
|
Depreciation
|
0.43 | 58.80 | 55.22 | 3.03 | 0.00 |
|
EBIT
|
8.73 | 766.50 | 189.56 | 74.94 | -2.60 |
|
Interest
|
2.55 | 201.75 | 30.59 | 35.57 | 0.00 |
|
Other Income
|
0.23 | 45.84 | 13.60 | 10.19 | 5.73 |
|
Exceptional Items
|
0.00 | 0.00 | 0.00 | 0.52 | 0.00 |
|
Profit before Tax
|
6.41 | 610.60 | 172.58 | 50.07 | 3.13 |
|
Provision for Tax
|
-0.04 | 144.08 | 46.44 | 11.40 | 0.76 |
|
Profit after Tax
|
6.45 | 466.52 | 126.14 | 38.67 | 2.37 |
Liabilities (₹ Cr)
| Natraj Proteins | Gokul Agro | BCL | Mangalam Global | Sarda Proteins | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
35.81 | 1,696.58 | 949.80 | 267.06 | 88.01 |
|
Minority Interest
|
0.00 | 0.00 | -9.23 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
8.05 | 344.28 | 672.19 | 46.79 | 0.00 |
|
Current Liabilities
|
30.95 | 5,565.74 | 15.73 | 632.67 | 11.84 |
|
Total Liabilities
|
58.63 | 4,080.02 | 1,554.67 | 555.82 | 2.65 |
Assets (₹ Cr)
| Natraj Proteins | Gokul Agro | BCL | Mangalam Global | Sarda Proteins | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
5.47 | 1,134.84 | 894.44 | 64.63 | 2.30 |
|
Current Assets
|
60.16 | 6,293.35 | 726.36 | 877.45 | 97.54 |
|
Total Assets
|
58.63 | 4,080.02 | 1,554.67 | 555.82 | 2.65 |
|
Total Debt*
|
22.69 | 527.60 | 535.23 | 224.15 | 0.00 |
|
Net Current Assets
|
29.21 | 727.62 | 710.63 | 244.78 | 85.70 |
|
Contingent Liabilities
|
0.37 | 26.31 | 14.26 | 185.09 | -- |
Cashflow (₹ Cr)
| Natraj Proteins | Gokul Agro | BCL | Mangalam Global | Sarda Proteins | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
21.66 | 467.21 | 63.20 | -39.08 | -0.11 |
|
Cash Flow from Investing Activities
|
-2.49 | -216.53 | -128.94 | 3.97 | 0.00 |
|
Cash from Financing Activities
|
-19.82 | -247.16 | 83.15 | 34.29 | 0.03 |
|
Net Cash Inflow / Outflow
|
-0.65 | 3.52 | 17.41 | -0.82 | -0.08 |
Ratios
Profitability Ratios
| Natraj Proteins | Gokul Agro | BCL | Mangalam Global | Sarda Proteins | |
|---|---|---|---|---|---|
|
ROCE (%)
|
1.96 | 34.58 | 13.60 | 16.16 | 0.86 |
|
ROE (%)
|
18.66 | 29.84 | 12.57 | 14.86 | 2.72 |
|
ROA (%)
|
9.79 | 7.21 | 7.60 | 4.60 | 4.74 |
|
EBIT Margin (%)
|
8.98 | 3.03 | 7.07 | 2.00 | -17.68 |
|
Net Margin (%)
|
6.62 | 1.84 | 4.68 | 1.03 | 11.59 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Natraj Proteins | Gokul Agro | BCL | Mangalam Global | Sarda Proteins | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-11.53 | 14.83 | -11.89 | 44.23 | -62.60 |
|
EBIT Growth (%)
|
1,642.51 | 45.28 | 12.67 | 84.92 | -1,213.13 |
|
Net Profit Growth (%)
|
510.11 | 58.51 | 11.13 | 8.18 | 2,333.02 |
|
EPS Growth (%)
|
510.11 | -4.38 | 12.18 | 15.83 | 962.18 |
|
Book Value Growth (%)
|
-4.40 | 31.75 | 27.21 | 45.20 | 0.32 |
Valuation Ratios
| Natraj Proteins | Gokul Agro | BCL | Mangalam Global | Sarda Proteins | |
|---|---|---|---|---|---|
|
Price / Earnings
|
2.25 | 13.61 | 7.31 | 14.67 | 23.14 |
|
Price / Book Value
|
0.41 | 3.73 | 0.90 | 2.10 | 1.14 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 1.21 | 0.06 | 0.00 |
|
EV/EBITDA
|
4.01 | 7.54 | 5.56 | 9.63 | -74.79 |
|
Market Cap (₹ Cr)
|
13.93 | 3,552.37 | 1,054.27 | 499.19 | 21.53 |
Solvency Ratios
| Natraj Proteins | Gokul Agro | BCL | Mangalam Global | Sarda Proteins | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.20 | 0.16 | 0.53 | 0.16 | 0.00 |
|
Short term debt to equity ratio
|
0.68 | 0.08 | 0.29 | 1.00 | -- |
|
Current Ratio
|
1.94 | 1.13 | 46.17 | 1.39 | 8.24 |
|
Quick Ratio
|
0.57 | 0.34 | 29.22 | 1.12 | 8.24 |
|
Interest Coverage
|
3.51 | 4.03 | 6.64 | 2.41 | 68.33 |
Operating Efficiency Ratios
| Natraj Proteins | Gokul Agro | BCL | Mangalam Global | Sarda Proteins | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
8.25 | 2.96 | 5.54 | 14.55 | 168.48 |
|
Asset Turnover
|
1.48 | 3.91 | 1.62 | 4.46 | 0.29 |
|
Receivable days
|
40.11 | 8.67 | 15.89 | 36.04 | 0.00 |
|
Inventory Days
|
119.83 | 29.62 | 52.03 | 16.68 | 0.00 |
|
Payable days
|
4.95 | 39.13 | 18.50 | 5.78 | 3.42 |
|
Cash Conversion Cycle
|
154.99 | -0.85 | 49.42 | 46.94 | -3.42 |