Fraser And Peer Comparison

BSE: 539032

₹8.53

₹-0.12 (-1.39%)

As on 21-Sep-2026IST

Market cap

₹7 Cr

Revenue (TTM)

₹2 Cr

P/E Ratio

--

P/B Ratio

1.6

Div. Yield

0 %

Edit

	Fraser And	Responsive Ind	Midwest	Pokarna	Marble City India
Market cap (₹ Cr)	7	4,271	3,590	2,276	461
Revenue (₹ Cr)	2	1,248	695	590	102
Net Profit (₹ Cr)	-0.81	101.30	113.14	94.91	9.37
Net Margin (%)	-53.23	8.05	15.91	15.34	8.91
RoE (%)	-16.28	6.72	13.57	11.38	9.31
Price to Earnings	--	42.16	32.33	23.97	64.23
Price-To-Book	1.55	2.73	3.63	2.53	--

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Fraser And	Responsive Ind	Midwest	Pokarna	Marble City India
Operating Revenue	1.62	1,248.28	695.19	590.07	76.18
Total Income	1.52	1,258.25	711.08	618.81	78.98
Total Expenditure	2.30	1,055.77	514.47	412.55	57.11
EBITDA	-0.68	192.51	180.72	177.52	19.07
Depreciation	0.02	71.15	33.29	48.57	2.85
EBIT	-0.70	121.36	147.43	128.95	16.22
Interest	0.01	24.41	10.39	27.24	13.81
Other Income	-0.10	9.97	15.89	28.74	2.80
Exceptional Items	0.00	-0.54	0.00	0.00	0.00
Profit before Tax	-0.81	106.38	152.92	130.45	5.21
Provision for Tax	0.00	5.08	39.79	35.54	1.41
Profit after Tax	-0.81	101.30	113.14	94.91	3.80

Liabilities (₹ Cr)

	Fraser And	Responsive Ind	Midwest	Pokarna	Marble City India
Shareholder's Funds	4.75	1,558.93	962.37	856.97	69.02
Minority Interest	0.00	0.00	-2.10	0.00	0.00
Non-Current Liabilities	0.35	127.37	169.71	456.88	75.85
Current Liabilities	4.95	167.15	218.55	302.56	59.96
Total Liabilities	12.72	1,737.88	1,079.04	1,459.84	174.93

Assets (₹ Cr)

	Fraser And	Responsive Ind	Midwest	Pokarna	Marble City India
Non-Current Assets	2.92	804.60	668.19	1,144.32	29.21
Current Assets	7.11	1,030.39	590.66	400.68	174.95
Total Assets	12.72	1,737.88	1,079.04	1,459.84	174.93
Total Debt*	0.84	250.37	236.61	327.34	92.51
Net Current Assets	2.16	863.24	372.11	98.12	114.98
Contingent Liabilities	--	1.78	119.22	301.56	12.92

Cashflow (₹ Cr)

	Fraser And	Responsive Ind	Midwest	Pokarna	Marble City India
Cash From Operating Activities	-0.74	75.41	87.31	191.17	-21.74
Cash Flow from Investing Activities	0.21	-102.41	-201.04	-94.02	1.58
Cash from Financing Activities	0.50	18.21	102.50	-100.73	18.56
Net Cash Inflow / Outflow	-0.02	-8.79	-11.23	-3.57	-1.60

Ratios

Profitability Ratios

	Fraser And	Responsive Ind	Midwest	Pokarna	Marble City India
ROCE (%)	-23.29	15.91	26.75	29.12	11.75
ROE (%)	-16.28	6.72	13.57	11.38	5.67
ROA (%)	-7.10	5.64	16.56	6.29	2.00
EBIT Margin (%)	-43.35	9.72	21.21	21.85	21.29
Net Margin (%)	-53.23	8.05	15.91	15.34	4.81
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

Growth Ratios

	Fraser And	Responsive Ind	Midwest	Pokarna	Marble City India
Revenue Growth (%)	638.36	-13.12	10.21	-35.05	4.11
EBIT Growth (%)	57.28	-46.31	6.28	-53.07	7.90
Net Profit Growth (%)	48.17	-49.44	10.07	-48.03	-40.99
EPS Growth (%)	48.17	-49.19	6.27	-48.03	-44.79
Book Value Growth (%)	-22.72	18.32	41.09	31.34	135.03

Valuation Ratios

	Fraser And	Responsive Ind	Midwest	Pokarna	Marble City India
Price / Earnings	-8.57	41.95	31.78	23.97	112.72
Price / Book Value	1.55	2.73	3.63	2.53	6.12
Dividend Yield (%)	0.00	0.06	0.00	0.08	0.00
EV/EBITDA	-11.30	23.08	19.55	14.87	28.80
Market Cap (₹ Cr)	7.47	5,038.98	0.00	3,966.62	330.20

Solvency Ratios

	Fraser And	Responsive Ind	Midwest	Pokarna	Marble City India
Debt to Equity	0.01	0.06	0.14	0.35	0.96
Short term debt to equity ratio	0.14	0.09	0.11	0.08	0.65
Current Ratio	1.44	6.16	2.70	1.32	2.92
Quick Ratio	1.44	4.93	2.50	0.85	1.42
Interest Coverage	-100.00	5.36	15.72	5.79	1.38

Operating Efficiency Ratios

	Fraser And	Responsive Ind	Midwest	Pokarna	Marble City India
Debtors to sales (%)	155.23	59.44	32.74	24.44	24.91
Asset Turnover	0.14	0.70	1.02	0.39	0.40
Receivable days	0.00	146.56	104.64	59.89	85.00
Inventory Days	0.00	40.77	18.89	62.89	411.80
Payable days	0.00	48.51	527.23	96.76	41.74
Cash Conversion Cycle	0.00	138.82	-403.70	26.01	455.06

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

Annual
Quarterly