Gravita India Peer Comparison

NSE: GRAVITA | BSE: 533282

₹1,412.60

₹-34.80 (-2.40%)

As on 01-Oct-2026IST

Market cap

₹10,427 Cr

Revenue (TTM)

₹4,700 Cr

P/E Ratio

26.6

P/B Ratio

4.1

Div. Yield

0.4 %

Edit

	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste	Eco Recycling
Market cap (₹ Cr)	10,427	1,693	1,082	1,008	758
Revenue (₹ Cr)	4,700	572	244	1,067	55
Net Profit (₹ Cr)	391.64	62.20	19.83	69.54	23.96
Net Margin (%)	8.17	10.84	7.73	6.33	41.09
RoE (%)	16.64	21.55	13.10	8.17	22.68
Price to Earnings	26.61	27.45	63.05	17.26	31.55
Price-To-Book	4.08	5.32	7.70	1.36	6.43

Income Statement (₹ Cr)

	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste	Eco Recycling
Operating Revenue	4,265.27	545.81	158.31	1,053.19	48.18
Total Income	4,342.20	547.76	167.69	1,084.84	53.53
Total Expenditure	3,827.92	451.69	142.69	848.50	20.18
EBITDA	437.35	94.12	15.62	204.69	28.00
Depreciation	38.83	12.29	1.62	85.76	1.58
EBIT	398.52	81.82	14.00	118.93	26.42
Interest	27.20	11.45	1.86	60.85	0.70
Other Income	76.93	1.95	9.38	31.65	5.34
Exceptional Items	--	-1.20	--	23.89	--
Profit before Tax	448.25	71.99	21.52	89.73	31.07
Provision for Tax	69.92	19.15	5.25	-2.02	8.17
Profit after Tax	378.33	52.85	16.27	91.75	22.90

	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste	Eco Recycling
Shareholder's Funds	2,451.63	300.38	117.71	738.88	110.62
Minority Interest	6.78	--	8.15	176.31	1.43
Non-Current Liabilities	152.08	59.66	6.19	364.93	6.76
Current Liabilities	1,009.69	180.21	11.99	464.15	15.87
Total Liabilities	3,620.18	540.25	144.25	1,823.65	134.68

	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste	Eco Recycling
Non-Current Assets	1,270.80	340.58	41.35	1,202.61	62.97
Current Assets	2,349.38	199.67	102.69	541.66	71.72
Total Assets	3,620.18	540.25	144.25	1,823.65	134.68
Total Debt*	732.32	120.63	12.56	425.50	0.00
Net Current Assets	1,339.69	19.46	90.70	77.51	55.84
Contingent Liabilities	238.05	23.43	3.95	61.80	0.13

	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste	Eco Recycling
Cash From Operating Activities	169.29	57.48	-18.67	142.54	12.90
Cash Flow from Investing Activities	-363.89	-102.91	-1.09	-55.54	-0.91
Cash from Financing Activities	177.86	44.38	16.40	-96.27	-1.47
Net Cash Inflow / Outflow	-16.74	-1.04	-3.36	-9.27	10.52

	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste	Eco Recycling
ROCE (%)	17.18	22.76	20.73	13.11	32.61
ROE (%)	16.73	22.27	18.05	13.12	23.51
ROA (%)	12.11	11.30	12.58	5.32	18.68
EBIT Margin (%)	12.06	17.60	15.79	22.44	69.21
Net Margin (%)	8.71	9.65	9.70	8.46	42.78
Cash Profit Margin (%)	9.78	11.93	11.30	16.85	50.81

	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste	Eco Recycling
Revenue Growth (%)	10.25	8.01	-34.06	12.81	9.61
EBIT Growth (%)	17.15	18.27	90.35	7.31	-0.18
Net Profit Growth (%)	20.91	9.29	88.73	-8.83	-2.04
EPS Growth (%)	21.26	3.91	100.50	-11.63	-1.30
Book Value Growth (%)	18.44	68.66	17.43	12.08	26.37

	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste	Eco Recycling
Price / Earnings	25.69	18.19	28.40	14.26	22.76
Price / Book Value	3.97	3.23	4.22	1.46	4.84
Dividend Yield (%)	0.48	0.61	0.00	0.13	0.37
EV/EBITDA	19.96	11.22	16.75	5.83	15.38
Market Cap (₹ Cr)	9,732.92	961.22	410.46	1,076.05	526.22

	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste	Eco Recycling
Debt to Equity	0.30	0.40	0.13	0.58	0.00
Short term debt to equity ratio	0.21	0.24	0.06	0.06	--
Current Ratio	2.33	1.11	8.57	1.17	4.52
Quick Ratio	1.31	0.68	4.62	1.17	3.54
Interest Coverage	17.48	7.29	12.56	2.47	45.39

	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste	Eco Recycling
Debtors to sales (%)	10.10	12.27	9.91	30.58	32.49
Asset Turnover	1.37	1.17	1.22	0.61	0.39
Receivable days	30.21	36.17	31.87	101.80	88.16
Inventory Days	70.17	46.67	86.33	0.00	103.45
Payable days	5.71	70.36	1.58	3,306.73	101.14
Cash Conversion Cycle	94.67	12.48	116.62	-3,204.93	90.48

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