S.E. Utpadan Peer Comparison

NSE: SAMPANN | BSE: 534598

₹23.12

₹-0.52 (-2.20%)

As on 13-Nov-2026IST

Market cap

₹121 Cr

Revenue (TTM)

₹166 Cr

P/E Ratio

34.7

P/B Ratio

2.1

Div. Yield

0 %

Edit

	S.E. Utpadan	Apollo Tyres	Ceat	JK Tyre	Goodyear India
Market cap (₹ Cr)	121	26,716	14,341	10,484	1,650
Revenue (₹ Cr)	166	30,445	17,456	17,233	2,758
Net Profit (₹ Cr)	3.48	1,741.97	505.12	499.51	58.03
Net Margin (%)	2.09	5.69	2.89	2.89	2.09
RoE (%)	15.77	20.69	11.46	10.05	11.28
Price to Earnings	34.74	15.33	27.81	21.18	28.44
Price-To-Book	2.11	1.52	2.89	1.73	2.91

Income Statement (₹ Cr)

	S.E. Utpadan	Apollo Tyres	Ceat	JK Tyre	Goodyear India
Operating Revenue	165.63	30,444.69	17,455.94	17,233.37	2,758.40
Total Income	166.76	30,630.15	17,498.73	17,273.72	2,778.31
Total Expenditure	148.26	26,466.63	15,477.86	15,533.38	2,632.29
EBITDA	17.38	3,978.06	1,978.08	1,699.99	126.11
Depreciation	5.98	1,553.41	751.20	495.90	49.03
EBIT	11.40	2,424.65	1,226.88	1,204.09	77.08
Interest	2.25	375.58	422.61	414.37	6.60
Other Income	1.13	185.46	42.79	40.35	19.91
Exceptional Items	-5.62	-486.59	-87.94	-152.15	-11.65
Profit before Tax	4.66	1,747.95	759.12	677.92	78.74
Provision for Tax	1.18	5.98	254.00	178.41	20.71
Profit after Tax	3.48	1,741.97	505.12	499.51	58.03

	S.E. Utpadan	Apollo Tyres	Ceat	JK Tyre	Goodyear India
Shareholder's Funds	51.90	17,553.16	4,961.00	6,066.65	569.80
Minority Interest	0.00	0.00	0.41	0.04	0.00
Non-Current Liabilities	72.22	4,577.42	2,416.00	4,744.94	67.21
Current Liabilities	28.27	10,077.39	7,676.00	6,949.38	741.32
Total Liabilities	150.65	29,033.73	13,912.66	15,913.64	1,982.22

	S.E. Utpadan	Apollo Tyres	Ceat	JK Tyre	Goodyear India
Non-Current Assets	88.08	17,852.41	9,368.00	8,921.69	338.63
Current Assets	60.46	12,326.68	5,110.00	8,536.59	943.81
Total Assets	150.65	29,033.73	13,912.66	15,913.64	1,982.22
Total Debt*	96.32	2,631.71	3,010.79	4,746.00	0.00
Net Current Assets	32.19	2,249.29	-2,566.00	1,587.21	202.49
Contingent Liabilities	--	772.06	275.38	361.30	178.49

	S.E. Utpadan	Apollo Tyres	Ceat	JK Tyre	Goodyear India
Cash From Operating Activities	-1.69	3,667.37	1,785.55	1,443.84	112.28
Cash Flow from Investing Activities	-18.58	-1,340.96	-2,270.60	-626.67	-6.12
Cash from Financing Activities	19.87	-2,177.08	476.64	-782.72	-64.77
Net Cash Inflow / Outflow	-0.39	149.33	-8.41	34.45	41.39

	S.E. Utpadan	Apollo Tyres	Ceat	JK Tyre	Goodyear India
ROCE (%)	8.29	9.22	18.60	14.30	14.67
ROE (%)	15.77	20.69	11.46	10.05	11.28
ROA (%)	2.40	5.69	3.59	3.04	4.57
EBIT Margin (%)	6.88	7.96	7.03	6.99	2.79
Net Margin (%)	2.09	5.69	2.89	2.89	2.09
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	S.E. Utpadan	Apollo Tyres	Ceat	JK Tyre	Goodyear India
Revenue Growth (%)	33.85	13.84	24.49	12.54	10.91
EBIT Growth (%)	81.74	12.31	22.67	5.62	75.22
Net Profit Growth (%)	-66.27	119.91	5.93	-7.01	39.73
EPS Growth (%)	58.41	215.11	9.19	5.21	59.70
Book Value Growth (%)	378.55	13.10	15.41	21.71	0.54

	S.E. Utpadan	Apollo Tyres	Ceat	JK Tyre	Goodyear India
Price / Earnings	15.26	7.53	25.00	17.20	24.88
Price / Book Value	2.11	1.52	2.89	1.73	2.91
Dividend Yield (%)	0.00	1.43	0.99	1.10	3.70
EV/EBITDA	12.49	7.11	8.75	8.77	11.22
Market Cap (₹ Cr)	120.80	26,167.33	13,114.65	10,991.10	1,531.33

	S.E. Utpadan	Apollo Tyres	Ceat	JK Tyre	Goodyear India
Debt to Equity	1.39	0.09	0.30	0.44	0.00
Short term debt to equity ratio	0.33	0.05	0.21	0.30	--
Current Ratio	2.14	1.22	0.67	1.23	1.27
Quick Ratio	1.62	0.62	0.33	0.74	0.84
Interest Coverage	3.07	5.65	2.80	2.64	12.93

	S.E. Utpadan	Apollo Tyres	Ceat	JK Tyre	Goodyear India
Debtors to sales (%)	10.08	12.84	11.25	20.67	12.42
Asset Turnover	1.14	0.99	1.24	1.05	2.17
Receivable days	32.04	40.08	40.65	67.54	37.63
Inventory Days	29.99	67.84	37.19	58.00	35.95
Payable days	29.22	71.56	118.85	73.34	96.40
Cash Conversion Cycle	32.81	36.36	-41.00	52.19	-22.83

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