Usher Agro Peer Comparison

NSE: USHERAGRO | BSE: 532765

₹1.45

₹-0.05 (-3.33%)

As on 29-Mar-2019IST

Market cap

₹10 Cr

Revenue (TTM)

₹48 Cr

P/E Ratio

P/B Ratio

-0

Div. Yield

0 %

Edit

	Usher Agro	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Market cap (₹ Cr)	10	23,849	14,968	9,013	7,490
Revenue (₹ Cr)	48	77,720	11,633	6,009	4,355
Net Profit (₹ Cr)	-1,206.36	1,090.47	639.66	758.20	156.18
Net Margin (%)	-2,457.00	1.40	5.47	12.36	3.57
RoE (%)	--	11.55	14.71	13.43	14.43
Price to Earnings	--	20.63	23.38	11.89	48.12
Price-To-Book	-0.01	2.22	3.18	1.49	6.24

Income Statement (₹ Cr)

	Usher Agro	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Operating Revenue	80.37	26,471.91	3,613.70	3,245.69	138.66
Total Income	80.81	26,561.11	3,649.90	3,263.50	139.79
Total Expenditure	873.56	25,543.64	3,235.65	2,471.76	128.48
EBITDA	-793.18	928.27	378.05	773.93	10.18
Depreciation	33.23	145.71	50.12	67.78	1.22
EBIT	-826.41	782.56	327.93	706.15	8.96
Interest	272.31	298.40	146.58	68.95	1.43
Other Income	0.43	89.20	36.20	17.81	1.13
Exceptional Items	-1.69	11.00	--	--	--
Profit before Tax	-1,098.29	573.36	215.80	655.01	8.65
Provision for Tax	-9.89	191.67	71.38	220.57	2.38
Profit after Tax	-1,088.40	381.69	144.42	434.44	6.28

	Usher Agro	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Shareholder's Funds	-1,348.71	1,741.67	1,179.45	2,287.90	38.24
Minority Interest	-1.09	--	55.41	0.88	--
Non-Current Liabilities	112.01	569.88	196.72	189.09	30.20
Current Liabilities	1,546.51	7,317.71	1,818.21	1,379.67	48.87
Total Liabilities	309.80	9,629.26	3,256.36	3,857.54	117.55

	Usher Agro	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Non-Current Assets	299.35	3,006.54	796.87	1,023.69	45.74
Current Assets	10.46	6,622.72	2,452.92	2,833.85	71.57
Total Assets	309.80	9,629.26	3,256.36	3,857.54	117.55
Total Debt*	1,180.31	2,244.02	1,547.76	1,245.25	32.83
Net Current Assets	-1,536.05	-694.99	634.71	1,454.18	22.70
Contingent Liabilities	222.60	496.54	73.22	24.32	0.07

	Usher Agro	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Cash From Operating Activities	3.05	1,616.55	60.20	60.76	-5.00
Cash Flow from Investing Activities	4.36	-941.45	-232.39	-48.68	-19.25
Cash from Financing Activities	-5.50	-645.48	159.81	24.68	26.03
Net Cash Inflow / Outflow	1.90	29.63	-12.38	36.76	1.79

	Usher Agro	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
ROCE (%)	-290.56	21.99	14.49	22.17	18.64
ROE (%)	0.00	24.92	15.69	20.71	17.87
ROA (%)	-147.13	4.48	4.84	11.94	7.54
EBIT Margin (%)	-986.33	3.84	11.46	24.39	8.15
Net Margin (%)	-1,346.92	1.44	3.96	13.31	4.49
Cash Profit Margin (%)	-1,312.83	1.99	5.38	15.17	5.40

	Usher Agro	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Revenue Growth (%)	-81.58	14.11	11.37	3.11	266.20
EBIT Growth (%)	-124.93	29.17	1.95	19.39	259.32
Net Profit Growth (%)	-160.71	63.77	11.72	8.77	842.80
EPS Growth (%)	-160.71	75.14	-4.22	8.77	842.44
Book Value Growth (%)	-418.12	31.84	77.60	19.95	19.53

	Usher Agro	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Price / Earnings	0.00	0.00	20.37	23.56	12.17
Price / Book Value	-0.02	0.00	2.33	4.47	9.99
Dividend Yield (%)	0.00	--	0.17	0.53	0.00
EV/EBITDA	-1.52	1.25	10.29	14.41	36.11
Market Cap (₹ Cr)	29.83	0.00	2,742.80	10,233.99	381.98

	Usher Agro	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Debt to Equity	-0.88	1.29	1.31	0.54	0.86
Short term debt to equity ratio	-0.66	1.05	1.12	0.51	0.08
Current Ratio	0.01	0.91	1.35	2.05	1.46
Quick Ratio	0.01	0.39	0.40	0.27	0.97
Interest Coverage	-3.03	2.92	2.47	10.50	7.04

	Usher Agro	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Debtors to sales (%)	1.75	4.04	12.95	7.60	20.96
Asset Turnover	0.11	3.10	1.21	0.91	1.67
Receivable days	1,547.52	12.75	47.01	26.28	47.15
Inventory Days	37.93	46.32	160.38	247.10	39.79
Payable days	431.22	40.40	40.14	29.36	149.50
Cash Conversion Cycle	1,154.23	18.67	167.24	244.02	-62.56

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