Zydus Wellness Peer Comparison

NSE: ZYDUSWELL | BSE: 531335

₹526.55

₹-8.65 (-1.62%)

As on 28-Aug-2026IST

Market cap

₹16,737 Cr

Revenue (TTM)

₹4,537 Cr

P/E Ratio

88.9

P/B Ratio

2.8

Div. Yield

0.2 %

Edit

	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer	Kaya
Market cap (₹ Cr)	16,737	16,561	7,616	6,242	492
Revenue (₹ Cr)	4,537	3,915	2,966	1,240	230
Net Profit (₹ Cr)	188.20	753.50	284.04	223.00	-97.25
Net Margin (%)	4.14	18.85	9.37	17.60	-40.68
RoE (%)	3.99	25.89	18.77	31.86	--
Price to Earnings	88.93	22.13	26.81	27.99	--
Price-To-Book	2.82	5.40	4.66	7.57	-2.85

Income Statement (₹ Cr)

	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer	Kaya
Operating Revenue	4,537.10	3,914.63	2,966.48	1,239.59	222.48
Total Income	4,545.90	3,996.65	3,032.25	1,266.93	231.17
Total Expenditure	3,942.90	2,939.02	2,576.09	975.78	232.43
EBITDA	594.20	975.61	390.39	263.81	-9.96
Depreciation	193.00	175.60	62.67	16.73	55.78
EBIT	401.20	800.01	327.72	247.08	-65.74
Interest	121.90	14.31	4.85	1.57	37.68
Other Income	8.80	82.02	65.77	27.35	8.69
Exceptional Items	-40.80	-10.15	0.00	0.00	-1.45
Profit before Tax	247.30	857.57	388.64	272.85	-96.17
Provision for Tax	59.10	104.07	104.60	49.85	--
Profit after Tax	188.20	753.50	284.04	223.00	-96.17

	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer	Kaya
Shareholder's Funds	5,826.00	2,923.98	1,588.61	754.98	-152.76
Minority Interest	0.00	-1.58	0.00	0.00	--
Non-Current Liabilities	3,753.30	75.76	107.26	16.17	258.35
Current Liabilities	728.50	838.24	556.49	173.98	172.38
Total Liabilities	10,189.90	3,830.51	2,911.23	945.13	277.97

	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer	Kaya
Non-Current Assets	8,738.00	1,839.04	470.32	310.99	205.73
Current Assets	1,366.70	1,934.86	1,493.03	607.49	72.24
Total Assets	10,189.90	3,830.51	2,911.23	945.13	277.97
Total Debt*	3,186.40	122.38	0.00	0.00	163.21
Net Current Assets	638.20	1,096.62	936.54	433.52	-100.14
Contingent Liabilities	450.40	10.99	9.61	9.94	1.66

	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer	Kaya
Cash From Operating Activities	226.40	800.53	412.13	196.92	20.57
Cash Flow from Investing Activities	-2,909.90	-181.14	-276.95	-14.45	-63.15
Cash from Financing Activities	2,698.40	-554.48	-159.77	-196.49	36.69
Net Cash Inflow / Outflow	14.90	64.91	-24.59	-14.02	-5.89

	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer	Kaya
ROCE (%)	4.42	29.54	30.71	31.00	-776.46
ROE (%)	3.99	25.89	18.77	31.86	0.00
ROA (%)	2.25	20.45	13.28	24.16	-37.37
EBIT Margin (%)	8.84	20.44	11.05	19.93	-0.57
Net Margin (%)	4.14	18.85	9.37	17.60	-41.60
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	-18.16

	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer	Kaya
Revenue Growth (%)	66.27	2.82	3.94	24.92	2.44
EBIT Growth (%)	15.99	-5.27	-24.30	103.25	-103.44
Net Profit Growth (%)	-42.46	-9.02	-22.42	76.99	-188.22
EPS Growth (%)	-85.70	-7.37	-22.98	83.44	-199.12
Book Value Growth (%)	2.72	8.50	14.81	0.78	-12.90

	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer	Kaya
Price / Earnings	72.70	21.85	26.81	28.24	0.00
Price / Book Value	2.82	5.40	4.66	7.57	-2.30
Dividend Yield (%)	0.23	2.64	1.69	0.00	0.00
EV/EBITDA	33.34	16.20	17.42	22.12	-414.33
Market Cap (₹ Cr)	13,549.79	17,158.99	7,237.65	4,532.48	361.83

	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer	Kaya
Debt to Equity	0.52	0.00	0.00	0.00	-1.04
Short term debt to equity ratio	0.03	0.04	--	--	--
Current Ratio	1.88	2.31	2.68	3.49	0.42
Quick Ratio	0.83	1.83	2.06	3.11	0.30
Interest Coverage	3.03	60.93	81.13	174.68	-1.55

	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer	Kaya
Debtors to sales (%)	8.46	8.77	8.65	6.10	0.25
Asset Turnover	0.54	1.06	1.39	1.34	0.86
Receivable days	32.76	38.37	25.54	23.11	2.18
Inventory Days	55.91	34.17	32.35	18.94	37.64
Payable days	103.68	146.36	70.92	36.67	429.39
Cash Conversion Cycle	-15.02	-73.82	-13.03	5.38	-389.57

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