Thacker & Company Peer Comparison

BSE: 509945

₹935.00

₹-19.30 (-2.02%)

As on 01-Oct-2026IST

Market cap

₹105 Cr

Revenue (TTM)

₹6 Cr

P/E Ratio

5.6

P/B Ratio

0.6

Div. Yield

0 %

Edit

	Thacker & Company	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Market cap (₹ Cr)	105	7,245	803	385	247
Revenue (₹ Cr)	6	951	172	20	95
Net Profit (₹ Cr)	3.19	416.56	14.53	97.08	3.95
Net Margin (%)	54.87	39.09	3.42	125.22	3.93
RoE (%)	10.64	14.38	0.69	4.24	2.39
Price to Earnings	5.55	17.39	70.94	3.98	34.63
Price-To-Book	0.64	2.34	1.79	0.56	0.91

Income Statement (₹ Cr)

	Thacker & Company	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Operating Revenue	5.81	950.52	172.23	20.00	95.29
Total Income	5.81	1,065.54	187.01	77.53	100.65
Total Expenditure	0.64	468.12	119.27	27.60	94.56
EBITDA	5.17	482.40	52.96	-7.60	0.74
Depreciation	1.15	49.86	17.99	6.46	0.89
EBIT	4.01	432.54	34.97	-14.06	-0.15
Interest	0.01	28.73	36.70	4.38	0.11
Other Income	0.00	115.02	14.78	57.53	5.36
Exceptional Items	0.00	0.00	0.00	93.46	0.00
Profit before Tax	4.00	518.83	13.05	132.56	5.09
Provision for Tax	0.82	102.27	6.66	35.48	1.14
Profit after Tax	3.19	416.56	6.39	97.08	3.95

	Thacker & Company	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Shareholder's Funds	174.90	2,996.42	456.38	668.51	272.64
Minority Interest	0.00	0.00	-4.10	-0.43	3.22
Non-Current Liabilities	0.60	493.15	663.84	12.41	6.90
Current Liabilities	1.18	199.35	266.01	14.80	17.99
Total Liabilities	176.68	3,688.92	1,418.28	713.66	306.01

	Thacker & Company	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Non-Current Assets	159.00	3,098.85	784.54	185.24	235.44
Current Assets	17.61	524.27	525.01	492.72	65.20
Total Assets	176.68	3,688.92	1,418.28	713.66	306.01
Total Debt*	0.00	0.00	654.92	0.00	0.00
Net Current Assets	16.43	324.92	259.01	477.92	47.21
Contingent Liabilities	--	129.71	114.84	--	302.68

	Thacker & Company	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Cash From Operating Activities	-0.37	387.79	73.74	-6.56	0.83
Cash Flow from Investing Activities	0.48	-609.53	70.82	96.14	-0.22
Cash from Financing Activities	-0.26	222.13	-108.87	-47.18	-0.36
Net Cash Inflow / Outflow	-0.15	0.39	35.69	42.40	0.25

	Thacker & Company	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
ROCE (%)	2.50	19.23	--	18.89	0.87
ROE (%)	10.64	14.38	0.69	4.24	2.39
ROA (%)	1.86	12.43	0.44	12.00	1.14
EBIT Margin (%)	69.15	45.51	20.30	-70.31	-0.16
Net Margin (%)	54.87	39.09	3.42	125.22	3.93
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Thacker & Company	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Revenue Growth (%)	-9.85	21.24	11.88	-68.58	24.54
EBIT Growth (%)	-10.22	4.71	113.05	-169.04	-182.26
Net Profit Growth (%)	-12.69	3.73	111.84	690.29	-55.65
EPS Growth (%)	-15.01	3.73	107.79	195.58	-33.00
Book Value Growth (%)	7.52	13.96	--	9.51	-17.67

	Thacker & Company	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Price / Earnings	5.55	17.39	252.59	13.21	34.58
Price / Book Value	0.64	2.34	1.79	0.56	0.91
Dividend Yield (%)	0.00	0.68	0.00	16.22	0.00
EV/EBITDA	20.06	14.22	26.08	11.88	313.44
Market Cap (₹ Cr)	82.93	7,156.36	--	290.01	197.87

	Thacker & Company	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Debt to Equity	0.00	0.00	1.37	0.00	0.00
Short term debt to equity ratio	--	--	0.04	--	--
Current Ratio	14.93	2.63	1.97	33.29	3.62
Quick Ratio	14.93	2.56	0.46	33.29	3.62
Interest Coverage	364.91	19.06	1.36	31.29	45.67

	Thacker & Company	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Debtors to sales (%)	1.91	2.03	9.55	0.00	18.27
Asset Turnover	0.03	0.28	0.12	0.02	0.27
Receivable days	17.47	6.84	--	0.00	66.31
Inventory Days	6.45	4.58	--	3.99	0.16
Payable days	--	38.25	--	27.13	253.28
Cash Conversion Cycle	--	-26.82	--	-23.15	-186.81

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