Sayaji Peer Comparison

BSE: 540728

₹100.80

₹-4.39 (-4.17%)

As on 23-Oct-2026IST

Market cap

₹253 Cr

Revenue (TTM)

₹1,102 Cr

P/E Ratio

10.2

P/B Ratio

2.5

Div. Yield

0 %

Edit

	Sayaji	Bombay Super Seeds	Dharti Proteins	Hatsun Agro	CCL Products
Market cap (₹ Cr)	253	871	5	22,329	12,116
Revenue (₹ Cr)	1,102	442	3	10,880	4,686
Net Profit (₹ Cr)	19.73	28.81	2.43	367.41	461.76
Net Margin (%)	1.78	6.49	40.51	3.37	9.83
RoE (%)	25.42	20.64	--	18.76	18.44
Price to Earnings	10.17	30.22	1.94	60.78	26.24
Price-To-Book	2.46	5.88	7.94	11.32	4.55

Income Statement (₹ Cr)

	Sayaji	Bombay Super Seeds	Dharti Proteins	Hatsun Agro	CCL Products
Operating Revenue	1,071.76	344.08	--	9,959.22	4,457.37
Total Income	1,075.27	344.96	0.07	9,976.05	4,543.98
Total Expenditure	1,033.07	308.35	0.07	8,785.71	3,802.60
EBITDA	38.69	35.74	-0.07	1,173.51	654.77
Depreciation	20.59	1.68	0.00	573.58	151.93
EBIT	18.10	34.06	-0.08	599.93	502.84
Interest	24.90	6.55	0.00	146.30	128.75
Other Income	3.51	0.88	0.07	16.83	86.61
Exceptional Items	--	--	--	--	--
Profit before Tax	1.24	28.39	-0.01	470.46	460.70
Provision for Tax	-0.26	1.73	--	114.26	72.59
Profit after Tax	1.50	26.66	-0.01	356.20	388.11

	Sayaji	Bombay Super Seeds	Dharti Proteins	Hatsun Agro	CCL Products
Shareholder's Funds	92.69	131.01	0.01	1,944.52	2,344.55
Minority Interest	3.27	--	--	--	--
Non-Current Liabilities	83.68	1.90	2.06	1,902.57	495.90
Current Liabilities	369.48	121.73	4.63	1,389.71	1,485.83
Total Liabilities	549.12	255.31	6.70	5,239.42	4,326.29

	Sayaji	Bombay Super Seeds	Dharti Proteins	Hatsun Agro	CCL Products
Non-Current Assets	349.13	9.97	2.10	4,514.60	2,117.02
Current Assets	199.99	244.67	4.60	722.20	2,209.27
Total Assets	549.12	255.31	6.70	5,239.42	4,326.29
Total Debt*	219.62	108.27	2.06	1,331.95	1,290.75
Net Current Assets	-169.49	122.94	-0.04	-667.51	723.44
Contingent Liabilities	7.37	19.30	1.51	158.91	58.21

	Sayaji	Bombay Super Seeds	Dharti Proteins	Hatsun Agro	CCL Products
Cash From Operating Activities	37.69	-15.80	4.44	1,556.54	858.29
Cash Flow from Investing Activities	-18.86	6.15	-3.19	-434.67	-69.62
Cash from Financing Activities	-19.79	9.69	0.04	-1,130.22	-756.92
Net Cash Inflow / Outflow	-0.96	0.04	1.30	-8.35	31.75

	Sayaji	Bombay Super Seeds	Dharti Proteins	Hatsun Agro	CCL Products
ROCE (%)	8.47	16.02	-0.32	17.40	15.90
ROE (%)	1.63	22.62	-52.38	19.45	18.20
ROA (%)	0.28	11.17	-0.15	6.62	9.06
EBIT Margin (%)	3.94	10.64	--	11.95	16.63
Net Margin (%)	0.14	7.73	-9.17	3.57	8.54
Cash Profit Margin (%)	2.06	8.23	--	9.34	12.12

	Sayaji	Bombay Super Seeds	Dharti Proteins	Hatsun Agro	CCL Products
Revenue Growth (%)	6.75	-4.09	--	14.48	43.52
EBIT Growth (%)	100.09	3.02	86.45	15.60	31.56
Net Profit Growth (%)	113.50	0.95	96.53	27.76	25.06
EPS Growth (%)	112.21	0.95	96.54	27.76	25.06
Book Value Growth (%)	1.30	25.15	-41.51	13.21	19.38

	Sayaji	Bombay Super Seeds	Dharti Proteins	Hatsun Agro	CCL Products
Price / Earnings	167.99	23.90	0.00	57.56	35.72
Price / Book Value	2.48	4.86	0.00	10.54	5.97
Dividend Yield (%)	0.00	0.00	--	0.65	0.55
EV/EBITDA	10.60	20.35	-3,805.34	18.30	20.15
Market Cap (₹ Cr)	230.00	636.97	--	20,502.05	13,864.21

	Sayaji	Bombay Super Seeds	Dharti Proteins	Hatsun Agro	CCL Products
Debt to Equity	2.37	0.83	221.22	0.69	0.56
Short term debt to equity ratio	1.48	0.81	--	0.18	0.31
Current Ratio	0.54	2.01	0.99	0.52	1.49
Quick Ratio	0.27	0.10	0.99	0.09	0.79
Interest Coverage	1.05	5.34	-65.00	4.22	4.58

	Sayaji	Bombay Super Seeds	Dharti Proteins	Hatsun Agro	CCL Products
Debtors to sales (%)	5.90	2.65	--	0.05	18.33
Asset Turnover	2.00	1.44	0.00	1.85	1.04
Receivable days	22.02	8.40	--	0.24	61.71
Inventory Days	32.50	226.29	--	29.10	85.75
Payable days	77.35	12.34	--	15.25	29.84
Cash Conversion Cycle	-22.84	222.35	--	14.08	117.62

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