Ultramarine & Pigments Peer Comparison

NSE: ULTRMARINE | BSE: 506685

₹365.15

₹9.95 (2.80%)

As on 04-Nov-2026IST

Market cap

₹1,066 Cr

Revenue (TTM)

₹830 Cr

P/E Ratio

11.6

P/B Ratio

1.2

Div. Yield

1.6 %

Edit

	Ultramarine & Pigments	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Market cap (₹ Cr)	1,066	8,526	3,996	3,411	2,139
Revenue (₹ Cr)	830	9,922	1,104	950	2,650
Net Profit (₹ Cr)	92.19	53.80	86.49	5,700.75	144.13
Net Margin (%)	10.91	0.54	7.82	413.96	5.35
RoE (%)	9.34	3.01	18.10	19.46	11.87
Price to Earnings	11.56	117.76	46.20	0.58	14.84
Price-To-Book	1.18	2.36	7.81	0.50	1.68

Income Statement (₹ Cr)

	Ultramarine & Pigments	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Operating Revenue	830.34	9,922.40	1,103.52	949.88	2,650.00
Total Income	844.87	10,032.40	1,105.68	1,377.14	2,694.41
Total Expenditure	692.63	9,303.70	880.01	1,138.68	2,383.44
EBITDA	137.71	618.70	223.51	-188.80	266.56
Depreciation	28.21	341.30	57.02	47.28	69.87
EBIT	109.50	277.40	166.50	-236.07	196.69
Interest	5.93	161.30	52.20	137.07	75.67
Other Income	14.53	110.00	2.16	427.26	44.41
Exceptional Items	2.40	-29.70	0.00	5,881.23	0.00
Profit before Tax	120.50	196.40	116.45	5,935.34	165.42
Provision for Tax	28.31	142.60	29.96	234.60	21.30
Profit after Tax	92.19	53.80	86.49	5,700.75	144.13

	Ultramarine & Pigments	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Shareholder's Funds	869.87	3,450.20	511.73	6,436.35	1,270.64
Minority Interest	0.00	-16.80	0.00	-0.90	0.00
Non-Current Liabilities	76.76	2,971.80	446.05	55.14	402.56
Current Liabilities	147.14	2,897.50	559.82	538.62	906.04
Total Liabilities	1,230.61	9,552.70	1,155.67	7,101.83	2,336.34

	Ultramarine & Pigments	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Non-Current Assets	737.78	2,830.80	745.37	1,730.17	1,289.40
Current Assets	301.35	5,964.40	735.21	4,697.70	1,174.69
Total Assets	1,230.61	9,552.70	1,155.67	7,101.83	2,336.34
Total Debt*	79.33	2,119.00	548.85	40.62	800.19
Net Current Assets	154.21	3,066.90	175.39	4,159.08	268.64
Contingent Liabilities	7.43	262.90	58.50	34.83	40.59

	Ultramarine & Pigments	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Cash From Operating Activities	128.27	344.00	151.29	4,554.97	175.97
Cash Flow from Investing Activities	-148.00	164.90	-72.56	-3,050.27	10.65
Cash from Financing Activities	-31.17	-680.30	-81.20	-966.11	-191.46
Net Cash Inflow / Outflow	-50.90	-171.40	-2.47	538.59	-4.83

	Ultramarine & Pigments	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
ROCE (%)	11.10	5.99	9.06	110.39	6.71
ROE (%)	9.34	3.01	18.10	19.46	11.87
ROA (%)	8.13	0.55	6.53	96.92	5.89
EBIT Margin (%)	13.19	2.80	15.09	-24.85	7.42
Net Margin (%)	10.91	0.54	7.82	413.96	5.35
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Ultramarine & Pigments	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Revenue Growth (%)	15.56	90.13	54.11	25.19	44.89
EBIT Growth (%)	11.29	5.24	119.61	-104.47	111.14
Net Profit Growth (%)	17.14	-29.02	580.43	3,691.41	306.62
EPS Growth (%)	14.64	79.91	582.99	353.43	296.98
Book Value Growth (%)	-10.62	1.73	5.77	106.61	4.78

	Ultramarine & Pigments	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Price / Earnings	11.81	80.20	46.20	3.41	14.84
Price / Book Value	1.18	2.36	7.81	0.50	1.68
Dividend Yield (%)	1.64	0.47	0.02	0.00	0.00
EV/EBITDA	7.86	14.95	20.25	3.49	10.94
Market Cap (₹ Cr)	1,070.34	5,866.45	1,512.48	2,021.53	645.33

	Ultramarine & Pigments	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Debt to Equity	0.06	0.48	0.56	0.00	0.23
Short term debt to equity ratio	--	0.10	0.53	0.01	0.28
Current Ratio	2.05	2.06	1.31	8.72	1.30
Quick Ratio	1.32	1.22	0.66	8.41	0.86
Interest Coverage	21.32	2.22	3.23	44.30	3.19

	Ultramarine & Pigments	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Debtors to sales (%)	9.67	16.92	22.56	10.95	22.72
Asset Turnover	0.73	1.02	0.83	0.16	1.08
Receivable days	37.89	54.15	68.99	46.22	75.46
Inventory Days	46.04	92.22	113.85	70.15	59.54
Payable days	56.14	107.47	56.18	162.47	79.42
Cash Conversion Cycle	27.79	38.90	126.66	-46.10	55.58

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