Virat Crane Peer Comparison

BSE: 519457

₹32.19

₹-1.97 (-5.77%)

As on 28-Aug-2026IST

Market cap

₹66 Cr

Revenue (TTM)

₹182 Cr

P/E Ratio

--

P/B Ratio

1.1

Div. Yield

0 %

Edit

	Virat Crane	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Market cap (₹ Cr)	66	26,177	6,551	5,681	3,443
Revenue (₹ Cr)	182	10,364	4,316	1,675	4,727
Net Profit (₹ Cr)	-7.09	371.90	244.77	219.04	134.51
Net Margin (%)	-3.90	3.58	5.60	12.72	2.83
RoE (%)	-11.37	19.56	15.40	26.79	11.87
Price to Earnings	--	70.39	26.77	25.94	25.49
Price-To-Book	1.09	12.60	3.82	6.27	3.06

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Virat Crane	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Operating Revenue	139.20	8,699.76	3,720.07	1,240.26	4,134.60
Total Income	139.22	8,719.32	3,773.36	1,255.40	4,162.47
Total Expenditure	131.69	7,689.65	3,338.74	999.83	3,802.00
EBITDA	7.51	1,010.11	381.32	240.43	332.59
Depreciation	0.73	470.48	74.63	42.20	69.56
EBIT	6.78	539.63	306.69	198.23	263.04
Interest	0.50	181.89	4.21	13.68	17.06
Other Income	0.02	19.56	53.29	15.14	27.87
Exceptional Items	--	--	--	--	-8.71
Profit before Tax	6.30	377.30	355.78	199.69	258.24
Provision for Tax	1.63	98.49	95.85	49.36	69.96
Profit after Tax	4.67	278.81	259.93	150.33	188.28

Liabilities (₹ Cr)

	Virat Crane	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Shareholder's Funds	68.74	1,717.56	1,405.95	695.31	971.96
Minority Interest	--	--	--	0.31	--
Non-Current Liabilities	2.62	2,011.83	75.63	191.10	209.81
Current Liabilities	18.02	1,801.83	249.06	207.65	376.57
Total Liabilities	89.38	5,531.22	1,730.63	1,094.37	1,558.34

Assets (₹ Cr)

	Virat Crane	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Non-Current Assets	44.17	4,395.65	806.23	564.83	873.18
Current Assets	45.22	1,135.57	924.40	529.54	685.16
Total Assets	89.38	5,531.22	1,730.63	1,094.37	1,558.34
Total Debt*	7.80	2,096.51	28.75	82.37	136.61
Net Current Assets	27.19	-666.26	675.35	321.89	308.60
Contingent Liabilities	1.96	172.60	0.92	4.75	17.56

Cashflow (₹ Cr)

	Virat Crane	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Cash From Operating Activities	2.03	1,450.20	519.79	111.47	213.93
Cash Flow from Investing Activities	-3.24	-882.30	-528.27	-58.49	-228.96
Cash from Financing Activities	1.71	-564.15	-7.70	-60.68	1.00
Net Cash Inflow / Outflow	0.50	3.75	-16.19	-7.70	-14.03

Ratios

Profitability Ratios

	Virat Crane	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
ROCE (%)	9.29	14.60	27.65	33.15	27.40
ROE (%)	7.03	16.95	20.45	27.66	21.23
ROA (%)	5.39	5.15	16.20	14.95	13.26
EBIT Margin (%)	5.41	11.84	11.68	20.61	8.72
Net Margin (%)	3.35	3.20	6.89	11.97	4.52
Cash Profit Margin (%)	3.88	8.61	8.88	15.23	6.02

Growth Ratios

	Virat Crane	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Revenue Growth (%)	3.51	8.88	19.02	10.21	8.98
EBIT Growth (%)	-39.10	11.73	37.22	9.80	62.44
Net Profit Growth (%)	-53.91	4.32	55.89	3.00	76.71
EPS Growth (%)	-53.91	4.32	53.74	3.00	76.71
Book Value Growth (%)	7.28	9.24	23.78	32.75	20.35

Valuation Ratios

	Virat Crane	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Price / Earnings	22.31	77.09	26.85	21.97	18.99
Price / Book Value	1.51	12.51	4.96	5.33	3.69
Dividend Yield (%)	0.00	0.62	0.43	0.46	0.65
EV/EBITDA	14.76	22.84	15.89	13.09	10.10
Market Cap (₹ Cr)	104.08	21,493.63	6,979.96	3,303.31	3,574.36

Solvency Ratios

	Virat Crane	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Debt to Equity	0.11	1.22	0.02	0.13	0.14
Short term debt to equity ratio	0.07	0.44	--	0.03	--
Current Ratio	2.51	0.63	3.71	2.55	1.82
Quick Ratio	1.94	0.08	3.06	1.05	0.88
Interest Coverage	13.72	3.07	85.61	15.60	16.14

Operating Efficiency Ratios

	Virat Crane	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Debtors to sales (%)	10.47	0.09	0.33	9.92	0.92
Asset Turnover	1.61	1.61	2.35	1.26	3.02
Receivable days	39.92	0.38	1.11	31.74	2.84
Inventory Days	21.62	51.37	26.68	77.97	26.27
Payable days	40.37	13.34	20.55	80.79	19.61
Cash Conversion Cycle	21.16	38.40	7.23	28.92	9.50

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