Line up to six companies across valuation, growth, profitability, leverage, ownership and technicals. Best and worst per row are highlighted.
| Metric | HATSUN | MILKYMIST | KWIL | DODLA | VADILALIND |
|---|---|---|---|---|---|
| Size & Price | |||||
| Market capitalisation | ₹24,900 Cr | ₹23,744 Cr | ₹9,013 Cr | ₹6,068 Cr | ₹5,175 Cr |
| Enterprise value | ₹26,997 Cr | ₹25,416 Cr | ₹9,063 Cr | ₹6,098 Cr | ₹5,266 Cr |
| Revenue (TTM) | ₹9,624 Cr | ₹3,138 Cr | ₹2,245 Cr | ₹4,316 Cr | ₹1,675 Cr |
| EBITDA (TTM) | ₹1,166 Cr | ₹429 Cr | ₹-110 Cr | ₹291 Cr | ₹313 Cr |
| PAT (TTM) | ₹348 Cr | ₹127 Cr | ₹-369 Cr | ₹245 Cr | ₹219 Cr |
| Current price | ₹1,118.10 | ₹308.45 | ₹38.36 | ₹1,006.30 | ₹7,187.00 |
| 1-day change | +1.74% | -2.53% | -2.19% | -1.29% | -0.91% |
| Avg volume (30d) | — | — | — | — | — |
| 52-week high | — | — | — | — | — |
| 52-week low | — | — | — | — | — |
| Distance from 52w high | — | — | — | — | — |
| Distance from 52w low | — | — | — | — | — |
| Valuation | |||||
| Price to earnings | 71.5× | 186.9× | — | 24.8× | 23.6× |
| Price to book | 14.5× | 51.3× | 13.4× | 3.6× | 6.1× |
| Price to sales | 2.6× | 7.6× | 4.0× | 1.4× | 3.1× |
| EV / EBITDA | 23.2× | 59.3× | -82.5× | 21.0× | 16.8× |
| Dividend yield | 1.43% | 0% | 0% | 0.5% | 1.13% |
| Earnings yield | 1.4% | 0.53% | — | 4.03% | 4.23% |
| PEG ratio | — | 2.79 | — | 0.83 | 1.13 |
| Book value / share | ₹77.1 | ₹6.0 | ₹2.9 | ₹277.5 | ₹1,182.6 |
| EPS (TTM) | ₹15.6 | ₹1.6 | ₹-1.6 | ₹40.6 | ₹304.6 |
| Growth | |||||
| Sales growth (1y) | 8.9% | 33.6% | — | 10.9% | 21.4% |
| Sales growth (3y CAGR) | — | 31.1% | — | 13.6% | 12.4% |
| Sales growth (5y CAGR) | — | — | — | 16.2% | 26.5% |
| Profit growth (1y) | 4.3% | 175.7% | — | 2.7% | 10.4% |
| Profit growth (3y CAGR) | — | 67.1% | — | 29.7% | 20.9% |
| Profit growth (5y CAGR) | — | — | — | 16.2% | 105.6% |
| Qtr sales growth (YoY) | — | — | — | 19% | 34.4% |
| Qtr profit growth (YoY) | — | — | — | -35.4% | 95.4% |
| Profitability | |||||
| Operating margin | 11.6% | 13.7% | -4.9% | 7.5% | 16.6% |
| Net margin | 3.2% | 4.1% | -16.4% | 6.5% | 10.3% |
| Return on equity | 16.2% | 32.2% | -54.9% | 17.3% | 22% |
| Return on capital employed | 18.3% | 15.8% | -24.8% | 17.6% | 22.7% |
| Return on assets | 5.7% | 4.7% | -20.1% | 12.7% | 12.2% |
| ROE (3y avg) | 16.2% | 18.2% | -54.9% | 17.9% | 26% |
| ROCE (3y avg) | 18.3% | 13.3% | -24.8% | 22% | 26.9% |
| Leverage & Quality | |||||
| Debt to equity | 1.22 | 3.61 | 0.07 | 0.02 | 0.11 |
| Interest coverage | 3.1× | 2.5× | -9.5× | 85.8× | 13.5× |
| Current ratio | 0.63 | 0.72 | 0.77 | 2.44 | 3 |
| Working capital days | 45 | — | -47 | -3 | 148 |
| Ownership | |||||
| Promoter holding | 73.2% | 79.5% | 61.9% | 58.9% | 64.7% |
| Promoter pledge | 0% | 0% | 0% | 0% | 0% |
| FII holding | 3.1% | 3.2% | 3.7% | 6.1% | 1% |
| DII holding | 10.3% | 4.8% | 11% | 25.9% | 1.3% |
| Public holding | 13.5% | 12.6% | 23.4% | 9.2% | 33% |
| Promoter holding change (1y) | 0% | — | — | -0.77% | 0% |
| Technical | |||||
| 50-day moving average | — | — | — | — | — |
| 200-day moving average | — | — | — | — | — |
| Price vs 50 DMA | — | — | — | — | — |
| Price vs 200 DMA | — | — | — | — | — |
| RSI (14) | — | — | — | — | — |
| Return (1m) | — | — | — | — | — |
| Return (3m) | — | — | — | — | — |
| Return (6m) | — | — | — | — | — |
| Return (1y) | — | — | — | — | — |
| Return (3y CAGR) | — | — | — | — | — |
| Relative strength (1y) | — | — | — | — | — |
| Volatility (1y) | — | — | — | — | — |
| Beta | — | — | — | — | — |
best in row weakest in rowRows without a better/worse direction aren't highlighted.
| Line item | HATSUNMar 2016 · 2016-03-31Standalone | MILKYMISTNo filing this year | KWILNo filing this year | DODLANo filing this year | VADILALINDMar 2016 · 2016-03-31Standalone |
|---|---|---|---|---|---|
| Revenue | 3,438 | — | — | — | 442 |
| COGS | -2,489 | — | — | — | -247 |
| Operating expenses | 5,736 | — | — | — | 634 |
| Operating profit (EBITDA) | 191 | — | — | — | 56 |
| OPM % | 5.6% | — | — | — | 12.6% |
| Depreciation | — | — | — | — | 13 |
| Interest | 68 | — | — | — | 21 |
| Other income | 5 | — | — | — | 1 |
| Profit before tax | 134 | — | — | — | 24 |
| Tax | 73 | — | — | — | 10 |
| Tax % | 54.8% | — | — | — | 40.4% |
| PAT | 61 | — | — | — | 14 |
| PAT margin % | 1.8% | — | — | — | 3.2% |
| EPS (₹) | 5.6 | — | — | — | 20 |
A blank means that line was not filed or cannot be derived for that company. Compare periods and basis labels before reading across a row.