Market cap
₹237 Cr
Revenue (TTM)
₹360 Cr
P/E Ratio
10.3
P/B Ratio
2
Div. Yield
0.1 %
| Mitsu Chem Plast | Styrenix Performance Materials | Mayur Uniquoters | Bhansali Polymer | Ddev Plastiks | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
237 | 3,622 | 3,219 | 3,111 | 2,613 |
Revenue (₹ Cr) |
360 | 3,505 | 1,020 | 1,440 | 3,168 |
Net Profit (₹ Cr) |
23.05 | 272.84 | 207.13 | 198.87 | 213.46 |
Net Margin (%) |
6.39 | 7.74 | 19.20 | 13.46 | 6.66 |
RoE (%) |
21.80 | 21.48 | 19.27 | 18.84 | 22.13 |
Price to Earnings |
10.28 | 13.28 | 15.54 | 15.56 | 12.24 |
Price-To-Book |
1.96 | 2.41 | 2.71 | 2.71 | 2.43 |
Income Statement (₹ Cr)
| Mitsu Chem Plast | Styrenix Performance Materials | Mayur Uniquoters | Bhansali Polymer | Ddev Plastiks | |
|---|---|---|---|---|---|
|
Operating Revenue
|
360.04 | 3,505.38 | 1,020.38 | 1,440.25 | 3,168.11 |
|
Total Income
|
360.77 | 3,525.23 | 1,078.83 | 1,477.62 | 3,204.84 |
|
Total Expenditure
|
314.76 | 3,041.91 | 769.74 | 1,193.98 | 2,863.08 |
|
EBITDA
|
45.28 | 463.47 | 250.64 | 246.27 | 305.03 |
|
Depreciation
|
7.86 | 116.30 | 29.64 | 8.21 | 18.45 |
|
EBIT
|
37.42 | 347.17 | 220.99 | 238.06 | 286.58 |
|
Interest
|
6.61 | 19.29 | 1.32 | 0.25 | 34.38 |
|
Other Income
|
0.73 | 19.85 | 58.46 | 37.37 | 36.73 |
|
Exceptional Items
|
-0.12 | -2.77 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
31.41 | 344.96 | 278.13 | 275.18 | 288.93 |
|
Provision for Tax
|
8.37 | 72.12 | 71.00 | 76.31 | 75.47 |
|
Profit after Tax
|
23.05 | 272.84 | 207.13 | 198.87 | 213.46 |
Liabilities (₹ Cr)
| Mitsu Chem Plast | Styrenix Performance Materials | Mayur Uniquoters | Bhansali Polymer | Ddev Plastiks | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
112.41 | 1,366.31 | 1,132.50 | 1,083.22 | 1,013.30 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
22.13 | 535.49 | 16.86 | 19.05 | 33.32 |
|
Current Liabilities
|
83.33 | 580.76 | 112.59 | 182.98 | 397.09 |
|
Total Liabilities
|
221.36 | -- | 1,261.91 | 1,285.26 | 1,501.38 |
Assets (₹ Cr)
| Mitsu Chem Plast | Styrenix Performance Materials | Mayur Uniquoters | Bhansali Polymer | Ddev Plastiks | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
97.52 | 866.00 | 317.66 | 165.77 | 335.04 |
|
Current Assets
|
108.07 | 1,327.65 | 839.37 | 1,075.56 | 1,070.51 |
|
Total Assets
|
221.36 | -- | 1,261.91 | 1,285.26 | 1,501.38 |
|
Total Debt*
|
58.99 | -- | 6.20 | 0.00 | 52.27 |
|
Net Current Assets
|
24.74 | 746.89 | 726.77 | 892.58 | 673.41 |
|
Contingent Liabilities
|
19.05 | -- | 12.77 | 6.18 | 11.45 |
Cashflow (₹ Cr)
| Mitsu Chem Plast | Styrenix Performance Materials | Mayur Uniquoters | Bhansali Polymer | Ddev Plastiks | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
32.77 | -- | 133.15 | 168.12 | 84.51 |
|
Cash Flow from Investing Activities
|
-16.35 | -- | -115.05 | -29.92 | -40.55 |
|
Cash from Financing Activities
|
-16.42 | -- | -23.77 | -99.54 | -43.57 |
|
Net Cash Inflow / Outflow
|
0.01 | -- | -5.67 | 38.66 | 0.39 |
Ratios
Profitability Ratios
| Mitsu Chem Plast | Styrenix Performance Materials | Mayur Uniquoters | Bhansali Polymer | Ddev Plastiks | |
|---|---|---|---|---|---|
|
ROCE (%)
|
16.43 | -- | 24.78 | 23.75 | 31.15 |
|
ROE (%)
|
21.80 | 21.48 | 19.27 | 18.84 | 22.13 |
|
ROA (%)
|
11.15 | 11.43 | 17.88 | 16.65 | 16.43 |
|
EBIT Margin (%)
|
10.39 | 9.90 | 21.66 | 16.53 | 9.05 |
|
Net Margin (%)
|
6.39 | 7.74 | 19.20 | 13.46 | 6.66 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Mitsu Chem Plast | Styrenix Performance Materials | Mayur Uniquoters | Bhansali Polymer | Ddev Plastiks | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
6.70 | 8.62 | 15.58 | 5.47 | 15.33 |
|
EBIT Growth (%)
|
127.95 | 21.34 | 40.65 | 21.09 | 7.05 |
|
Net Profit Growth (%)
|
208.23 | 21.57 | 35.70 | 16.01 | 9.36 |
|
EPS Growth (%)
|
209.46 | 24.98 | 35.70 | 15.83 | 9.36 |
|
Book Value Growth (%)
|
15.91 | -- | 18.52 | 8.10 | 21.40 |
Valuation Ratios
| Mitsu Chem Plast | Styrenix Performance Materials | Mayur Uniquoters | Bhansali Polymer | Ddev Plastiks | |
|---|---|---|---|---|---|
|
Price / Earnings
|
10.24 | 12.91 | 15.54 | 15.56 | 12.24 |
|
Price / Book Value
|
1.96 | 2.41 | 2.71 | 2.71 | 2.43 |
|
Dividend Yield (%)
|
0.11 | 2.62 | 0.81 | 3.20 | 0.69 |
|
EV/EBITDA
|
6.53 | 8.14 | 11.84 | 10.84 | 8.54 |
|
Market Cap (₹ Cr)
|
110.79 | -- | 2,147.84 | 2,050.16 | 1,957.39 |
Solvency Ratios
| Mitsu Chem Plast | Styrenix Performance Materials | Mayur Uniquoters | Bhansali Polymer | Ddev Plastiks | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.09 | 0.16 | 0.00 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
0.37 | -- | 0.00 | -- | 0.05 |
|
Current Ratio
|
1.30 | 2.29 | 7.45 | 5.88 | 2.70 |
|
Quick Ratio
|
0.78 | 1.14 | 5.27 | 4.87 | 1.71 |
|
Interest Coverage
|
5.75 | 18.88 | 211.38 | 1,092.99 | 9.40 |
Operating Efficiency Ratios
| Mitsu Chem Plast | Styrenix Performance Materials | Mayur Uniquoters | Bhansali Polymer | Ddev Plastiks | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
16.18 | 12.23 | 20.52 | 17.60 | 17.48 |
|
Asset Turnover
|
1.74 | 1.47 | 0.88 | 1.21 | 2.44 |
|
Receivable days
|
63.44 | -- | 73.01 | 72.80 | 63.16 |
|
Inventory Days
|
38.25 | -- | 82.83 | 43.16 | 39.27 |
|
Payable days
|
34.60 | -- | 45.98 | 44.81 | 14.43 |
|
Cash Conversion Cycle
|
67.09 | -- | 109.87 | 71.15 | 87.99 |