Line up to six companies across valuation, growth, profitability, leverage, ownership and technicals. Best and worst per row are highlighted.
| Metric | CELLO | HAWKINCOOK | BOROLTD | ALLTIME | SPEEDEX |
|---|---|---|---|---|---|
| Size & Price | |||||
| Market capitalisation | ₹7,137 Cr | ₹4,254 Cr | ₹3,351 Cr | ₹1,232 Cr | ₹420 Cr |
| Enterprise value | ₹7,172 Cr | — | ₹3,488 Cr | ₹1,312 Cr | — |
| Revenue (TTM) | ₹2,321 Cr | ₹1,253 Cr | ₹1,217 Cr | ₹614 Cr | ₹94 Cr |
| EBITDA (TTM) | ₹461 Cr | ₹181 Cr | ₹166 Cr | ₹85 Cr | ₹11 Cr |
| PAT (TTM) | ₹324 Cr | ₹131 Cr | ₹70 Cr | ₹34 Cr | ₹6 Cr |
| Current price | ₹323.10 | ₹8,026.00 | ₹280.20 | ₹188.04 | ₹257.60 |
| 1-day change | -0.75% | +0.23% | -4.49% | -3.07% | -3.95% |
| Avg volume (30d) | — | — | — | — | — |
| 52-week high | — | — | — | — | — |
| 52-week low | — | — | — | — | — |
| Distance from 52w high | — | — | — | — | — |
| Distance from 52w low | — | — | — | — | — |
| Valuation | |||||
| Price to earnings | 22.0× | 32.4× | 47.8× | 35.9× | 75.4× |
| Price to book | 2.6× | — | 3.8× | 2.0× | — |
| Price to sales | 3.1× | 3.4× | 2.8× | 2.0× | 4.5× |
| EV / EBITDA | 15.5× | — | 21.0× | 15.5× | — |
| Dividend yield | 0.93% | 3.36% | 0% | 0% | 0% |
| Earnings yield | 4.54% | 3.08% | 2.09% | 2.79% | 1.33% |
| PEG ratio | — | 2.83 | — | — | — |
| Book value / share | ₹122.3 | — | ₹74.2 | ₹93.6 | — |
| EPS (TTM) | ₹14.7 | ₹247.5 | ₹5.9 | ₹5.2 | ₹3.4 |
| Growth | |||||
| Sales growth (1y) | 8.8% | 12.3% | 8% | — | 52.5% |
| Sales growth (3y CAGR) | — | 7.6% | 5.2% | — | — |
| Sales growth (5y CAGR) | — | — | 15.4% | — | — |
| Profit growth (1y) | -2.2% | 14.4% | 0.6% | — | 415.7% |
| Profit growth (3y CAGR) | — | 11.4% | -6% | — | — |
| Profit growth (5y CAGR) | — | — | 12.1% | — | — |
| Qtr sales growth (YoY) | -0.4% | 19.2% | 9% | 2.3% | — |
| Qtr profit growth (YoY) | -9% | 15.7% | -26.5% | -6.6% | — |
| Profitability | |||||
| Operating margin | 20.3% | 14.4% | 14.1% | 14.7% | 11.4% |
| Net margin | 14.3% | 10.5% | 6.2% | 5.8% | 6% |
| Return on equity | 13.6% | — | 8.8% | 5.8% | — |
| Return on capital employed | 17.4% | — | 11.8% | 9.7% | — |
| Return on assets | 11% | — | 5.8% | 4.5% | — |
| ROE (3y avg) | 13.8% | — | 9.5% | 5.8% | — |
| ROCE (3y avg) | 25.6% | — | 12.7% | 9.7% | — |
| Leverage & Quality | |||||
| Debt to equity | 0.01 | — | 0.15 | 0.13 | — |
| Interest coverage | 293.2× | 51.0× | 17.0× | 4.4× | 4.7× |
| Current ratio | 8.1 | — | 2.21 | 3.63 | — |
| Working capital days | 238 | — | 259 | 82 | — |
| Ownership | |||||
| Promoter holding | 75% | 56% | 64.7% | 70.2% | — |
| Promoter pledge | 0% | 0% | 0% | 0% | — |
| FII holding | 3.2% | 2.7% | 0.4% | 3% | — |
| DII holding | 15.2% | 16% | 6.2% | 10.4% | — |
| Public holding | 6.6% | 25.2% | 28.8% | 16.5% | — |
| Promoter holding change (1y) | 0% | 0% | 0.05% | 0.01% | — |
| 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.
Figures in ₹ crore except percentages and per-share amounts. Each column shows its filed reporting basis and exact period end.
| Line item |
|---|
| HAWKINCOOKMar 2023 · 2023-03-31Standalone |
|---|
| BOROLTDMar 2023 · 2023-03-31Consolidated |
|---|
| ALLTIMEMar 2023 · 2023-03-31Standalone |
|---|
| SPEEDEXNo filing this year |
|---|
| Revenue | — | 1,006 | 1,027 | 443 | — |
| COGS | — | -511 | 412 | 275 | — |
| Gross profit | — | — | 615 | 168 | — |
| Operating expenses | — | 1,382 | 488 | — | — |
| Operating profit (EBITDA) | — | 135 | 126 | — | — |
| OPM % | — | 13.5% | 12.3% | — | — |
| Depreciation | — | 8 | 39 | 20 | — |
| Interest | — | 5 | 2 | 16 | — |
| Other income | — | 4 | 34 | 0 | — |
| Profit before tax | — | 127 | 119 | 38 | — |
| Tax | — | 32 | 29 | 9 | — |
| Tax % | — | 25.3% | 24.1% | 25.1% | — |
| PAT | — | 95 | 90 | 28 | — |
| PAT margin % | — | 9.4% | 8.8% | 6.4% | — |
| EPS (₹) | — | 179.2 | 7.9 | — | — |
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.