Market cap
₹161 Cr
Revenue (TTM)
₹155 Cr
P/E Ratio
21
P/B Ratio
0.7
Div. Yield
0.3 %
| Kanchi Karpooram | Aether | Deepak Nitrite | Aarti | Fine Organic | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
161 | 23,196 | 22,105 | 16,695 | 16,623 |
Revenue (₹ Cr) |
155 | 1,224 | 8,575 | 9,013 | 2,472 |
Net Profit (₹ Cr) |
7.65 | 235.19 | 783.41 | 531.00 | 442.47 |
Net Margin (%) |
4.81 | 18.79 | 9.08 | 5.88 | 17.20 |
RoE (%) |
3.58 | 10.03 | 13.96 | 8.95 | 17.04 |
Price to Earnings |
21.02 | 98.63 | 28.22 | 31.44 | 37.94 |
Price-To-Book |
0.73 | 9.22 | 3.58 | 2.74 | 5.93 |
Income Statement (₹ Cr)
| Kanchi Karpooram | Aether | Deepak Nitrite | Aarti | Fine Organic | |
|---|---|---|---|---|---|
|
Operating Revenue
|
154.61 | 1,223.90 | 8,574.79 | 9,013.00 | 2,471.58 |
|
Total Income
|
158.99 | 1,251.61 | 8,624.11 | 9,023.00 | 2,572.69 |
|
Total Expenditure
|
143.18 | 839.85 | 7,243.44 | 7,681.00 | 1,936.26 |
|
EBITDA
|
11.43 | 384.05 | 1,331.35 | 1,332.00 | 535.32 |
|
Depreciation
|
3.97 | 73.63 | 237.05 | 484.00 | 58.44 |
|
EBIT
|
7.46 | 310.42 | 1,094.30 | 848.00 | 476.88 |
|
Interest
|
1.41 | 18.87 | 60.80 | 364.00 | 4.50 |
|
Other Income
|
4.38 | 27.71 | 49.32 | 10.00 | 101.11 |
|
Exceptional Items
|
0.00 | -6.34 | -12.84 | 8.00 | 0.00 |
|
Profit before Tax
|
10.43 | 312.91 | 1,069.98 | 502.00 | 573.49 |
|
Provision for Tax
|
2.78 | 77.72 | 286.57 | -29.00 | 131.02 |
|
Profit after Tax
|
7.65 | 235.19 | 783.41 | 531.00 | 442.47 |
Liabilities (₹ Cr)
| Kanchi Karpooram | Aether | Deepak Nitrite | Aarti | Fine Organic | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
214.26 | 2,455.89 | 5,836.83 | 5,955.00 | 2,664.52 |
|
Minority Interest
|
0.00 | 0.00 | -0.15 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
2.69 | 88.20 | 1,532.66 | 2,306.00 | 60.92 |
|
Current Liabilities
|
7.48 | 657.34 | 1,278.74 | 5,038.00 | 273.37 |
|
Total Liabilities
|
-- | 3,201.43 | 8,653.35 | 13,300.23 | 2,998.81 |
Assets (₹ Cr)
| Kanchi Karpooram | Aether | Deepak Nitrite | Aarti | Fine Organic | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
86.48 | 1,754.09 | 5,145.91 | 8,995.00 | 503.53 |
|
Current Assets
|
117.17 | 1,171.47 | 3,069.38 | 4,187.00 | 2,320.20 |
|
Total Assets
|
-- | 3,201.43 | 8,653.35 | 13,300.23 | 2,998.81 |
|
Total Debt*
|
-- | 441.66 | 1,527.82 | 4,921.00 | 44.80 |
|
Net Current Assets
|
109.70 | 514.14 | 1,790.64 | -851.00 | 2,046.82 |
|
Contingent Liabilities
|
-- | 18.84 | 0.53 | 603.03 | 8.86 |
Cashflow (₹ Cr)
| Kanchi Karpooram | Aether | Deepak Nitrite | Aarti | Fine Organic | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-- | 142.38 | 538.95 | 780.80 | 429.60 |
|
Cash Flow from Investing Activities
|
-- | -619.38 | -668.65 | -1,142.10 | -409.19 |
|
Cash from Financing Activities
|
-- | 243.86 | 193.35 | 744.64 | -0.22 |
|
Net Cash Inflow / Outflow
|
-- | -233.14 | 63.65 | 383.34 | 20.20 |
Ratios
Profitability Ratios
| Kanchi Karpooram | Aether | Deepak Nitrite | Aarti | Fine Organic | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-- | 11.65 | 11.58 | 6.95 | 21.86 |
|
ROE (%)
|
3.58 | 10.03 | 13.96 | 8.95 | 17.04 |
|
ROA (%)
|
3.46 | 8.05 | 9.55 | 4.35 | 16.06 |
|
EBIT Margin (%)
|
4.83 | 25.36 | 12.76 | 9.41 | 19.29 |
|
Net Margin (%)
|
4.81 | 18.79 | 9.08 | 5.88 | 17.20 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Kanchi Karpooram | Aether | Deepak Nitrite | Aarti | Fine Organic | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.95 | 33.72 | 7.12 | 27.03 | 7.10 |
|
EBIT Growth (%)
|
-26.82 | 34.90 | 41.57 | 85.15 | 7.32 |
|
Net Profit Growth (%)
|
-25.23 | 34.01 | 29.05 | 124.05 | 6.52 |
|
EPS Growth (%)
|
-26.83 | 30.29 | 30.59 | 123.11 | 7.07 |
|
Book Value Growth (%)
|
-- | 10.33 | 8.32 | 6.17 | 16.09 |
Valuation Ratios
| Kanchi Karpooram | Aether | Deepak Nitrite | Aarti | Fine Organic | |
|---|---|---|---|---|---|
|
Price / Earnings
|
21.01 | 96.63 | 27.89 | 31.97 | 37.94 |
|
Price / Book Value
|
0.73 | 9.22 | 3.58 | 2.74 | 5.93 |
|
Dividend Yield (%)
|
0.27 | 0.00 | 0.46 | 0.22 | 0.20 |
|
EV/EBITDA
|
13.00 | 61.53 | 17.40 | 15.77 | 28.43 |
|
Market Cap (₹ Cr)
|
-- | 14,525.20 | 17,560.56 | 14,462.56 | 12,102.95 |
Solvency Ratios
| Kanchi Karpooram | Aether | Deepak Nitrite | Aarti | Fine Organic | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.00 | 0.19 | 0.37 | 0.02 |
|
Short term debt to equity ratio
|
-- | 0.18 | 0.06 | 0.42 | -- |
|
Current Ratio
|
15.68 | 1.78 | 2.40 | 0.83 | 8.49 |
|
Quick Ratio
|
4.89 | 0.96 | 1.73 | 0.49 | 7.02 |
|
Interest Coverage
|
8.39 | 17.58 | 18.60 | 2.38 | 128.53 |
Operating Efficiency Ratios
| Kanchi Karpooram | Aether | Deepak Nitrite | Aarti | Fine Organic | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
13.15 | 31.87 | 17.56 | 15.57 | 14.21 |
|
Asset Turnover
|
0.70 | 0.42 | 1.05 | 0.74 | 0.90 |
|
Receivable days
|
-- | 106.76 | 63.85 | 44.15 | 52.55 |
|
Inventory Days
|
-- | 146.98 | 41.09 | 64.26 | 58.75 |
|
Payable days
|
-- | 103.88 | 35.00 | 114.44 | 43.77 |
|
Cash Conversion Cycle
|
-- | 149.86 | 69.94 | -6.03 | 67.52 |