Line up to six companies across valuation, growth, profitability, leverage, ownership and technicals. Best and worst per row are highlighted.
| Metric | SHAILY | SAFARI | VIPIND | NILKAMAL | BAIKAKAJI |
|---|---|---|---|---|---|
| Size & Price | |||||
| Market capitalisation | ₹13,842 Cr | ₹6,756 Cr | ₹3,989 Cr | ₹2,789 Cr | ₹618 Cr |
| Enterprise value | ₹14,016 Cr | ₹6,756 Cr | ₹4,400 Cr | ₹3,045 Cr | — |
| Revenue (TTM) | ₹1,025 Cr | ₹2,108 Cr | ₹1,875 Cr | ₹3,715 Cr | ₹354 Cr |
| EBITDA (TTM) | ₹294 Cr | ₹267 Cr | ₹-277 Cr | ₹345 Cr | ₹48 Cr |
| PAT (TTM) | ₹177 Cr | ₹165 Cr | ₹-378 Cr | ₹125 Cr | ₹26 Cr |
| Current price | ₹3,009.10 | ₹1,378.80 | ₹280.75 | ₹1,871.80 | ₹289.00 |
| 1-day change | -1.76% | -3.55% | -3.51% | -1.57% | -2.27% |
| Avg volume (30d) | — | — | — | — | — |
| 52-week high | — | — | — | — | — |
| 52-week low | — | — | — | — | — |
| Distance from 52w high | — | — | — | — | — |
| Distance from 52w low | — | — | — | — | — |
| Valuation | |||||
| Price to earnings | 78.3× | 40.9× | — | 22.4× | 23.5× |
| Price to book | 19.3× | 6.1× | 13.8× | 1.8× | — |
| Price to sales | 13.5× | 3.2× | 2.1× | 0.8× | 1.7× |
| EV / EBITDA | 47.6× | 25.3× | -15.9× | 8.8× | — |
| Dividend yield | 0.17% | 0.4% | 0% | 2.14% | 0% |
| Earnings yield | 1.28% | 2.44% | — | 4.47% | 4.26% |
| PEG ratio | 1.13 | 3.98 | — | — | — |
| Book value / share | ₹156.0 | ₹227.5 | ₹20.4 | ₹1,057.2 | — |
| EPS (TTM) | ₹38.5 | ₹33.7 | ₹-26.6 | ₹83.6 | ₹12.3 |
| Growth | |||||
| Sales growth (1y) | 25.9% | 15.5% | -14.7% | 14% | — |
| Sales growth (3y CAGR) | 17.7% | 19.1% | -3.7% | 6.5% | — |
| Sales growth (5y CAGR) | — | 44.2% | 24.6% | 12.5% | — |
| Profit growth (1y) | 82.5% | 18.7% | — | 8.6% | — |
| Profit growth (3y CAGR) | 69.1% | 10.3% | — | -4.8% | — |
| Profit growth (5y CAGR) | — | — | — | 0.5% | — |
| Qtr sales growth (YoY) | 13.8% | 11.5% | 3% | -7.2% | — |
| Qtr profit growth (YoY) | 16.8% | -5.4% | — | 59.2% | — |
| Profitability | |||||
| Operating margin | 28.3% | 13.2% | -13% | 8.7% | 13.6% |
| Net margin | 17.2% | 8.2% | -18.2% | 3.1% | 7.4% |
| Return on equity | 26.9% | 16.2% | -74.6% | 7.5% | — |
| Return on capital employed | 34% | 20% | -46.8% | 10.4% | — |
| Return on assets | 14.8% | 11.6% | -21.1% | 4.6% | 11.2% |
| ROE (3y avg) | 19.6% | 20% | -25.7% | 8% | — |
| ROCE (3y avg) | 24.8% | 24.6% | -12.5% | 10.2% | — |
| Leverage & Quality | |||||
| Debt to equity | 0.24 | 0 | 1.42 | 0.16 | — |
| Interest coverage | 15.0× | 26.1× | -4.9× | 4.6× | 5.1× |
| Current ratio | 1.25 | 3.79 | 0.96 | 2.33 | 1.79 |
| Working capital days | 135 | 101 | 60 | 109 | — |
| Ownership | |||||
| Promoter holding | 41.1% | 44.7% | 42.4% | 64.5% | 74.1% |
| Promoter pledge | 0% | 0% | 0% | 0% | 0% |
| FII holding | 18.2% | 10.6% | 5.2% | 1% | 2.4% |
| DII holding | 14.8% | 28.3% | 16.6% | 12.9% | 7.8% |
| Public holding | 25.9% | 16.5% | 35.9% | 21.6% | 15.8% |
| Promoter holding change (1y) | -2.63% | -0.71% | -9.38% | 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 | SHAILYMar 2020 · 2020-03-31Standalone | SAFARIMar 2020 · 2020-03-31Consolidated | VIPINDMar 2020 · 2020-03-31Consolidated | NILKAMALMar 2020 · 2020-03-31Consolidated | BAIKAKAJINo filing this year |
|---|---|---|---|---|---|
| Revenue | 336 | 686 | 1,718 | 2,257 | — |
| COGS | 198 | 387 | 806 | 1,247 | — |
| Gross profit | 138 | 298 | 912 | 1,010 | — |
| Operating expenses | 80 | 226 | 621 | 723 | — |
| Operating profit (EBITDA) | 58 | 72 | 291 | 287 | — |
| OPM % | 17.3% | 10.5% | 17% | 12.7% | — |
| Depreciation | 18 | 22 | 84 | 94 | — |
| Interest | 11 | 10 | 23 | 26 | — |
| Other income | 1 | 1 | -36 | 14 | — |
| Profit before tax | 31 | 40 | 148 | 182 | — |
| Tax | 7 | 10 | 37 | 39 | — |
| Tax % | 23.2% | 23.8% | 24.7% | 21.6% | — |
| PAT | 24 | 31 | 112 | 142 | — |
| PAT margin % | 7% | 4.5% | 6.5% | 6.3% | — |
| EPS (₹) | 28.4 | 13.7 | 7.9 | 95.2 | — |
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.