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 2021 · 2021-03-31Standalone | SAFARIMar 2021 · 2021-03-31Consolidated | VIPINDMar 2021 · 2021-03-31Consolidated | NILKAMALMar 2021 · 2021-03-31Consolidated | BAIKAKAJINo filing this year |
|---|---|---|---|---|---|
| Revenue | 361 | 328 | 619 | 2,092 | — |
| COGS | 215 | 191 | 366 | 1,177 | — |
| Gross profit | 145 | 137 | 252 | 915 | — |
| Operating expenses | 86 | 143 | 318 | 660 | — |
| Operating profit (EBITDA) | 60 | -6 | -65 | 255 | — |
| OPM % | 16.5% | -1.8% | -10.6% | 12.2% | — |
| Depreciation | 20 | 20 | 78 | 97 | — |
| Interest | 13 | 6 | 30 | 24 | — |
| Other income | 3 | 3 | 48 | 16 | — |
| Profit before tax | 30 | -29 | -125 | 150 | — |
| Tax | 8 | -8 | -27 | 37 | — |
| Tax % | 26.3% | -27.5% | -21.8% | 24.6% | — |
| PAT | 22 | -21 | -97 | 113 | — |
| PAT margin % | 6.1% | -6.4% | -15.8% | 5.4% | — |
| EPS (₹) | 26.5 | -9.3 | -6.9 | 75.7 | — |
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.