Future Market Peer Comparison

NSE: FMNL | BSE: 533296

₹8.07

₹-0.14 (-1.71%)

As on 30-Oct-2026IST

Market cap

₹53 Cr

Revenue (TTM)

₹99 Cr

P/E Ratio

6.4

P/B Ratio

0.5

Div. Yield

0 %

Edit

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Market cap (₹ Cr)	53	2,856	1,662	1,439	675
Revenue (₹ Cr)	99	567	245	17	2
Net Profit (₹ Cr)	6.80	129.39	0.04	8.06	-0.96
Net Margin (%)	6.09	19.63	0.02	20.50	-48.98
RoE (%)	7.73	6.37	0.01	0.72	--
Price to Earnings	6.42	22.11	7,658.91	158.70	--
Price-To-Book	0.49	1.33	1.96	1.35	1,034.48

Income Statement (₹ Cr)

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Operating Revenue	98.74	567.13	244.93	17.02	1.97
Total Income	111.66	659.16	244.98	39.31	1.97
Total Expenditure	56.39	361.57	244.97	22.84	0.89
EBITDA	42.35	205.55	-0.04	-5.81	1.08
Depreciation	32.47	15.41	0.00	2.61	0.09
EBIT	9.88	190.15	-0.04	-8.42	0.99
Interest	17.00	111.79	0.00	2.24	1.12
Other Income	12.92	92.03	0.06	22.29	0.00
Exceptional Items	0.00	0.00	0.00	0.00	0.00
Profit before Tax	5.80	170.39	0.01	11.63	-0.13
Provision for Tax	-1.00	41.00	-0.03	3.57	0.83
Profit after Tax	6.80	129.39	0.04	8.06	-0.96

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Shareholder's Funds	110.87	2,030.49	2,916.55	1,066.73	1.12
Minority Interest	0.35	0.00	0.00	-0.32	0.00
Non-Current Liabilities	116.45	689.37	126.36	76.31	11.90
Current Liabilities	93.92	898.08	0.01	186.56	0.08
Total Liabilities	320.25	3,617.95	--	1,330.87	13.10

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Non-Current Assets	161.98	2,999.52	280.38	991.38	12.97
Current Assets	88.60	528.06	2,762.53	329.03	0.12
Total Assets	320.25	3,617.95	--	1,330.87	13.10
Total Debt*	78.29	1,189.38	--	20.83	0.00
Net Current Assets	-5.31	-370.02	2,762.52	142.47	0.04
Contingent Liabilities	197.45	0.08	--	1.82	--

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Cash From Operating Activities	41.32	69.10	--	15.70	1.29
Cash Flow from Investing Activities	-23.06	-18.93	--	-9.77	-0.18
Cash from Financing Activities	-19.40	-12.91	--	-6.17	-1.09
Net Cash Inflow / Outflow	-1.14	37.26	--	-0.24	0.01

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
ROCE (%)	13.23	6.62	--	1.46	-191.58
ROE (%)	7.73	6.37	0.01	0.72	0.96
ROA (%)	2.02	3.69	0.00	0.55	-8.39
EBIT Margin (%)	10.01	33.53	-0.02	-49.46	50.41
Net Margin (%)	6.09	19.63	0.02	20.50	-48.98
Cash Profit Margin (%)	0.00	0.00	--	0.00	0.00

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Revenue Growth (%)	-2.12	53.55	3,44,867.61	5.51	--
EBIT Growth (%)	-51.63	109.70	88.10	12.05	128.46
Net Profit Growth (%)	139.28	40.01	115.63	251.11	77.96
EPS Growth (%)	-38.90	39.08	-95.06	315.56	77.96
Book Value Growth (%)	12.52	-0.29	--	-19.51	0.96

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Price / Earnings	6.02	22.11	7,659.01	158.76	-700.56
Price / Book Value	0.49	1.33	1.96	1.35	1,034.48
Dividend Yield (%)	0.00	0.00	0.00	0.13	0.00
EV/EBITDA	2.96	17.94	-1,07,798.24	-209.36	625.23
Market Cap (₹ Cr)	45.57	1,462.59	--	1,233.24	646.53

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Debt to Equity	0.54	0.21	0.04	0.02	0.00
Short term debt to equity ratio	0.08	0.36	--	--	--
Current Ratio	0.94	0.59	3,94,647.00	1.76	1.50
Quick Ratio	0.91	0.59	3,66,118.71	1.44	1.50
Interest Coverage	1.34	2.52	7.50	6.19	0.88

	Future Market	Elpro Intl	Grand Oak Canyons Distillery	Texmaco Infra	BEML Land Assets
Debtors to sales (%)	8.36	0.80	1,046.32	2.55	0.00
Asset Turnover	0.29	0.16	0.07	0.01	0.17
Receivable days	29.94	3.77	--	4.82	0.00
Inventory Days	12.53	0.70	--	900.96	0.00
Payable days	--	13.68	--	580.33	--
Cash Conversion Cycle	--	-9.21	--	325.45	--

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