Vadilal Ent Peer Comparison

BSE: 519152

₹10,650.00

₹-183.00 (-1.69%)

As on 31-Aug-2026 14:31IST

Market cap

₹910 Cr

Revenue (TTM)

₹1,404 Cr

P/E Ratio

66.7

P/B Ratio

16.1

Div. Yield

0 %

Edit

	Vadilal Ent	BN Agrochem	Tinna Trade	Chandrima Mercantiles	Sakuma Exports
Market cap (₹ Cr)	910	2,212	587	471	263
Revenue (₹ Cr)	1,404	928	190	74	1,666
Net Profit (₹ Cr)	13.65	17.07	-22.76	2.49	10.68
Net Margin (%)	0.97	1.82	-11.81	3.36	0.64
RoE (%)	32.03	3.75	-16.07	2.50	1.45
Price to Earnings	66.68	129.54	--	188.84	24.66
Price-To-Book	16.14	4.71	4.44	4.67	0.35

Income Statement (₹ Cr)

	Vadilal Ent	BN Agrochem	Tinna Trade	Chandrima Mercantiles	Sakuma Exports
Operating Revenue	1,217.28	299.41	276.25	29.19	2,289.55
Total Income	1,222.83	367.22	280.50	29.19	2,302.02
Total Expenditure	1,180.49	336.62	282.17	28.50	2,275.64
EBITDA	36.79	-37.21	-5.92	0.70	13.92
Depreciation	20.00	0.14	7.30	--	2.18
EBIT	16.79	-37.35	-13.22	0.70	11.73
Interest	8.23	8.81	13.73	0.01	3.57
Other Income	5.55	67.82	4.25	0.00	12.46
Exceptional Items	--	--	--	--	--
Profit before Tax	14.11	21.66	-22.69	0.69	20.63
Provision for Tax	3.66	1.91	-5.63	-0.04	5.84
Profit after Tax	10.45	19.76	-17.06	0.73	14.79

	Vadilal Ent	BN Agrochem	Tinna Trade	Chandrima Mercantiles	Sakuma Exports
Shareholder's Funds	33.09	391.42	156.32	101.72	706.99
Minority Interest	--	--	--	--	--
Non-Current Liabilities	42.75	43.96	41.01	11.67	6.59
Current Liabilities	268.18	226.60	126.58	0.53	199.47
Total Liabilities	349.14	662.05	333.94	113.92	913.05

	Vadilal Ent	BN Agrochem	Tinna Trade	Chandrima Mercantiles	Sakuma Exports
Non-Current Assets	176.69	363.57	110.56	80.15	69.61
Current Assets	167.33	298.41	213.36	33.78	843.44
Total Assets	349.14	662.05	333.94	113.92	913.05
Total Debt*	60.18	81.85	101.50	2.81	103.47
Net Current Assets	-100.85	71.81	86.78	33.24	643.97
Contingent Liabilities	6.75	--	30.78	--	43.15

	Vadilal Ent	BN Agrochem	Tinna Trade	Chandrima Mercantiles	Sakuma Exports
Cash From Operating Activities	42.12	-31.27	-7.00	-38.26	-138.04
Cash Flow from Investing Activities	-49.14	-290.39	-32.93	7.24	-61.46
Cash from Financing Activities	6.39	328.04	25.06	31.04	199.49
Net Cash Inflow / Outflow	-0.63	6.38	-14.87	0.01	-0.01

	Vadilal Ent	BN Agrochem	Tinna Trade	Chandrima Mercantiles	Sakuma Exports
ROCE (%)	27.79	11.17	-4.51	0.90	3.48
ROE (%)	37.75	10.19	-19.57	0.98	2.49
ROA (%)	3.35	5.38	-5.10	0.79	1.86
EBIT Margin (%)	3.48	10.22	-0.60	2.39	1.15
Net Margin (%)	0.85	5.38	-6.08	2.50	0.64
Cash Profit Margin (%)	2.31	6.64	-3.23	2.50	0.73

	Vadilal Ent	BN Agrochem	Tinna Trade	Chandrima Mercantiles	Sakuma Exports
Revenue Growth (%)	8.78	4,124.13	-34.44	50.56	7.76
EBIT Growth (%)	41.65	1,093.01	-105.11	-59.17	-49.24
Net Profit Growth (%)	82.37	732.18	-292.37	177.34	-62.99
EPS Growth (%)	82.37	167.05	-1,740.15	-72.38	-72.04
Book Value Growth (%)	48.59	10,739.50	583.17	114.02	46.44

	Vadilal Ent	BN Agrochem	Tinna Trade	Chandrima Mercantiles	Sakuma Exports
Price / Earnings	80.57	52.04	0.00	9.03	25.11
Price / Book Value	25.44	2.75	5.01	0.97	0.53
Dividend Yield (%)	0.02	0.00	0.00	0.00	0.00
EV/EBITDA	20.79	37.66	-517.47	146.15	17.09
Market Cap (₹ Cr)	841.99	1,077.44	762.77	98.77	373.20

	Vadilal Ent	BN Agrochem	Tinna Trade	Chandrima Mercantiles	Sakuma Exports
Debt to Equity	1.82	0.21	0.67	0.03	0.15
Short term debt to equity ratio	0.01	0.10	0.42	--	0.15
Current Ratio	0.62	1.32	1.69	63.39	4.23
Quick Ratio	0.41	1.32	1.03	23.63	3.50
Interest Coverage	2.71	3.46	-0.65	131.51	6.78

	Vadilal Ent	BN Agrochem	Tinna Trade	Chandrima Mercantiles	Sakuma Exports
Debtors to sales (%)	5.17	96.41	39.79	40.69	18.34
Asset Turnover	4.23	0.82	0.90	0.31	2.93
Receivable days	16.97	351.90	147.74	126.22	61.32
Inventory Days	13.74	0.00	105.75	264.89	20.69
Payable days	39.35	110.92	103.49	88.82	6.39
Cash Conversion Cycle	-8.63	240.98	150.01	302.30	75.62

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