Market cap
₹219 Cr
Revenue (TTM)
₹46 Cr
P/E Ratio
74.8
P/B Ratio
9.3
Div. Yield
0.3 %
| Radix | Cupid | Gillette India | Zydus Wellness | Emami | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
219 | 37,987 | 23,880 | 16,737 | 16,561 |
Revenue (₹ Cr) |
46 | 455 | 3,176 | 4,537 | 3,915 |
Net Profit (₹ Cr) |
2.93 | 137.38 | 668.07 | 188.20 | 753.50 |
Net Margin (%) |
6.28 | 28.40 | 20.86 | 4.14 | 18.85 |
RoE (%) |
12.87 | 33.02 | 63.35 | 3.99 | 25.89 |
Price to Earnings |
74.78 | 276.52 | 35.75 | 88.93 | 22.13 |
Price-To-Book |
9.25 | 76.81 | 21.90 | 2.82 | 5.40 |
Income Statement (₹ Cr)
| Radix | Cupid | Gillette India | Zydus Wellness | Emami | |
|---|---|---|---|---|---|
|
Operating Revenue
|
48.25 | 183.52 | 2,633.08 | 2,708.90 | 3,809.19 |
|
Total Income
|
48.34 | 203.18 | 2,659.18 | 2,723.30 | 3,877.30 |
|
Total Expenditure
|
44.38 | 141.80 | 2,001.68 | 2,330.00 | 2,784.08 |
|
EBITDA
|
3.87 | 41.73 | 631.40 | 378.90 | 1,025.11 |
|
Depreciation
|
0.13 | 4.48 | 82.64 | 28.40 | 178.21 |
|
EBIT
|
3.74 | 37.25 | 548.76 | 350.50 | 846.90 |
|
Interest
|
0.31 | 2.05 | 12.61 | 12.00 | 9.34 |
|
Other Income
|
0.09 | 19.66 | 26.10 | 14.40 | 68.11 |
|
Exceptional Items
|
-- | -- | -- | 5.90 | -5.90 |
|
Profit before Tax
|
3.52 | 54.86 | 562.25 | 358.80 | 893.86 |
|
Provision for Tax
|
0.89 | 13.97 | 150.55 | 11.90 | 91.12 |
|
Profit after Tax
|
2.63 | 40.89 | 411.70 | 346.90 | 802.74 |
Liabilities (₹ Cr)
| Radix | Cupid | Gillette India | Zydus Wellness | Emami | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
20.85 | 342.19 | 971.27 | 5,671.60 | 2,694.79 |
|
Minority Interest
|
-- | -- | -- | -- | -1.43 |
|
Non-Current Liabilities
|
0.23 | 8.39 | 46.97 | -119.90 | -463.02 |
|
Current Liabilities
|
0.98 | 21.20 | 759.04 | 745.50 | 779.35 |
|
Total Liabilities
|
22.06 | 371.78 | 1,830.75 | 6,441.90 | 3,525.22 |
Assets (₹ Cr)
| Radix | Cupid | Gillette India | Zydus Wellness | Emami | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
3.14 | 89.90 | 590.67 | 5,193.00 | 1,276.03 |
|
Current Assets
|
18.92 | 281.88 | 1,186.61 | 1,104.20 | 1,733.66 |
|
Total Assets
|
22.06 | 371.78 | 1,830.75 | 6,441.90 | 3,525.22 |
|
Total Debt*
|
0.00 | 12.63 | 0.00 | 185.00 | 62.08 |
|
Net Current Assets
|
17.94 | 260.68 | 427.57 | 358.70 | 954.31 |
|
Contingent Liabilities
|
-- | 6.37 | 1,408.05 | 351.30 | 13.24 |
Cashflow (₹ Cr)
| Radix | Cupid | Gillette India | Zydus Wellness | Emami | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
7.53 | -11.14 | 509.04 | 380.00 | 895.86 |
|
Cash Flow from Investing Activities
|
-0.19 | 44.68 | -49.15 | -223.60 | -340.14 |
|
Cash from Financing Activities
|
-1.52 | -1.47 | -439.90 | -186.30 | -499.61 |
|
Net Cash Inflow / Outflow
|
5.82 | 32.08 | 19.99 | -29.90 | 56.11 |
Ratios
Profitability Ratios
| Radix | Cupid | Gillette India | Zydus Wellness | Emami | |
|---|---|---|---|---|---|
|
ROCE (%)
|
19.01 | 17.04 | 58.66 | 6.43 | 34.28 |
|
ROE (%)
|
13.20 | 18.25 | 42.92 | 6.29 | 31.23 |
|
ROA (%)
|
12.33 | 11.82 | 22.57 | 5.65 | 27.44 |
|
EBIT Margin (%)
|
8.21 | 33.45 | 24.97 | 14.52 | 28.70 |
|
Net Margin (%)
|
5.43 | 20.12 | 15.48 | 12.74 | 20.70 |
|
Cash Profit Margin (%)
|
5.71 | 24.72 | 15.42 | 12.78 | 25.75 |
Growth Ratios
| Radix | Cupid | Gillette India | Zydus Wellness | Emami | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
46.20 | 6.88 | 6.30 | 16.37 | 6.46 |
|
EBIT Growth (%)
|
13.05 | 7.10 | 17.13 | 22.10 | 9.72 |
|
Net Profit Growth (%)
|
17.56 | 2.59 | 15.75 | 29.97 | 10.86 |
|
EPS Growth (%)
|
17.56 | 925.59 | 15.75 | 29.97 | 11.46 |
|
Book Value Growth (%)
|
9.89 | 19.40 | -2.18 | 5.86 | 10.14 |
Valuation Ratios
| Radix | Cupid | Gillette India | Zydus Wellness | Emami | |
|---|---|---|---|---|---|
|
Price / Earnings
|
93.48 | 8.32 | 57.34 | 6.13 | 31.37 |
|
Price / Book Value
|
11.78 | 6.97 | 24.88 | 1.87 | 9.39 |
|
Dividend Yield (%)
|
0.31 | 0.00 | 1.79 | 0.36 | 1.73 |
|
EV/EBITDA
|
60.52 | 26.79 | 35.18 | 27.31 | 22.95 |
|
Market Cap (₹ Cr)
|
245.59 | 1,700.47 | 23,607.67 | 10,631.08 | 25,301.77 |
Solvency Ratios
| Radix | Cupid | Gillette India | Zydus Wellness | Emami | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.05 | 0.00 | 0.03 | 0.02 |
|
Short term debt to equity ratio
|
0.03 | 0.04 | -- | 0.03 | 0.02 |
|
Current Ratio
|
19.23 | 13.30 | 1.56 | 1.48 | 2.22 |
|
Quick Ratio
|
10.60 | 11.33 | 1.04 | 0.79 | 1.83 |
|
Interest Coverage
|
12.39 | 27.74 | 45.59 | 30.90 | 96.73 |
Operating Efficiency Ratios
| Radix | Cupid | Gillette India | Zydus Wellness | Emami | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
7.00 | 36.53 | 10.42 | 13.55 | 11.85 |
|
Asset Turnover
|
2.27 | 0.53 | 1.76 | 0.48 | 1.30 |
|
Receivable days
|
16.87 | 114.37 | 33.84 | 40.43 | 45.30 |
|
Inventory Days
|
90.75 | 57.01 | 46.00 | 61.24 | 30.26 |
|
Payable days
|
0.00 | 6.27 | 218.60 | 113.05 | 136.04 |
|
Cash Conversion Cycle
|
107.62 | 165.11 | -138.76 | -11.38 | -60.48 |