Future Market Peer Comparison

NSE: FMNL | BSE: 533296

₹11.00

₹0.38 (3.58%)

As on 28-Aug-2026IST

Market cap

₹73 Cr

Revenue (TTM)

₹99 Cr

P/E Ratio

8.7

P/B Ratio

0.6

Div. Yield

0 %

Edit

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Market cap (₹ Cr)	73	2,954	1,933	1,414	691
Revenue (₹ Cr)	99	567	0	17	2
Net Profit (₹ Cr)	6.80	129.39	0.11	8.06	-0.96
Net Margin (%)	6.09	19.63	38.46	20.50	-48.98
RoE (%)	7.73	6.37	-0.01	0.72	--
Price to Earnings	8.74	22.87	--	156.03	--
Price-To-Book	0.63	1.38	2.28	1.32	1,059.39

Income Statement (₹ Cr)

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Operating Revenue	101.00	390.23	0.08	15.87	--
Total Income	107.68	460.98	0.08	33.03	0.00
Total Expenditure	61.65	309.33	5.09	23.00	2.91
EBITDA	39.35	80.90	-5.01	-7.13	-2.91
Depreciation	13.84	10.37	--	2.43	0.08
EBIT	25.51	70.53	-5.01	-9.55	-2.98
Interest	12.34	67.23	0.44	2.55	0.77
Other Income	6.68	70.75	0.00	17.15	0.02
Exceptional Items	57.06	--	--	--	--
Profit before Tax	78.01	74.27	-5.01	6.32	-3.75
Provision for Tax	13.42	8.15	0.01	13.27	--
Profit after Tax	64.60	66.11	-5.01	-6.95	-3.75

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Shareholder's Funds	100.20	2,036.40	849.35	1,325.36	1.11
Minority Interest	-1.37	--	--	1.05	--
Non-Current Liabilities	120.92	620.76	--	78.51	8.65
Current Liabilities	97.95	743.96	2,650.08	187.01	0.10
Total Liabilities	348.30	3,401.12	3,499.43	1,591.93	9.86

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Non-Current Assets	234.87	3,017.52	403.72	1,296.50	9.73
Current Assets	82.84	383.60	3,095.71	295.43	0.13
Total Assets	348.30	3,401.12	3,499.43	1,591.93	9.86
Total Debt*	86.07	986.77	2,650.00	22.72	0.00
Net Current Assets	-15.11	-360.37	445.63	108.42	0.03
Contingent Liabilities	540.15	0.08	0.04	1.82	--

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Cash From Operating Activities	3.06	218.59	-5.34	184.37	0.94
Cash Flow from Investing Activities	-3.51	-767.35	-2,494.71	-176.64	-0.18
Cash from Financing Activities	-7.47	547.82	2,500.00	-6.20	-0.77
Net Cash Inflow / Outflow	-7.93	-0.94	-0.04	1.53	-0.01

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
ROCE (%)	59.95	5.66	-0.22	0.62	-99.88
ROE (%)	113.04	3.63	-1.17	-0.50	-125.53
ROA (%)	21.48	2.39	-0.22	-0.44	-38.49
EBIT Margin (%)	45.57	38.86	-6,543.92	63.18	--
Net Margin (%)	59.99	14.34	-6,320.83	-21.05	-22,571.52
Cash Profit Margin (%)	77.66	19.60	-6,543.92	-28.51	--

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Revenue Growth (%)	8.57	70.58	-87.85	-1.30	--
EBIT Growth (%)	42.78	10.47	-1,214.20	32.12	5.69
Net Profit Growth (%)	887.65	-22.66	0.00	-275.56	-0.62
EPS Growth (%)	1,112.01	-22.67	-794.24	-234.32	-0.62
Book Value Growth (%)	311.95	26.69	18,638.60	-10.63	-77.12

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Price / Earnings	1.40	18.03	0.00	0.00	0.00
Price / Book Value	1.01	0.59	1.50	0.98	757.89
Dividend Yield (%)	0.00	1.00	0.00	0.15	0.00
EV/EBITDA	3.69	14.35	-783.50	131.92	-289.87
Market Cap (₹ Cr)	92.48	1,192.30	0.00	1,303.58	--

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Debt to Equity	0.94	0.48	3.12	0.02	0.00
Short term debt to equity ratio	0.07	0.30	3.12	--	--
Current Ratio	0.85	0.52	1.17	1.58	1.29
Quick Ratio	0.81	0.51	1.17	1.44	1.29
Interest Coverage	7.32	2.10	1.03	3.48	-3.90

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Debtors to sales (%)	7.83	1.63	0.92	0.17	--
Asset Turnover	0.34	0.14	0.00	0.01	0.00
Receivable days	31.70	6.12	4.06	1.51	--
Inventory Days	14.05	0.86	0.00	293.55	--
Payable days	1,792.44	20.71	--	--	--
Cash Conversion Cycle	-1,746.69	-13.73	--	--	--

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