Market cap
₹234 Cr
Revenue (TTM)
₹218 Cr
P/E Ratio
28.4
P/B Ratio
2.5
Div. Yield
0 %
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
234 | 13,220 | 2,651 | 1,737 | 1,336 |
Revenue (₹ Cr) |
218 | 6,585 | 5,055 | 2,366 | 1,210 |
Net Profit (₹ Cr) |
8.28 | 534.09 | 669.14 | 168.66 | 225.33 |
Net Margin (%) |
3.74 | 8.05 | 13.19 | 7.05 | 17.76 |
RoE (%) |
9.20 | 21.89 | 38.37 | 12.03 | 12.10 |
Price to Earnings |
28.44 | 24.82 | 3.96 | 10.30 | 5.93 |
Price-To-Book |
2.55 | 5.18 | 1.31 | 1.18 | 0.95 |
Income Statement (₹ Cr)
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
Operating Revenue
|
218.09 | 6,584.63 | 5,055.31 | 2,366.35 | 1,209.97 |
|
Total Income
|
221.10 | 6,632.99 | 5,072.51 | 2,393.28 | 1,269.09 |
|
Total Expenditure
|
203.35 | 5,774.13 | 4,219.71 | 2,046.69 | 1,009.23 |
|
EBITDA
|
14.74 | 810.50 | 835.60 | 319.66 | 200.74 |
|
Depreciation
|
2.51 | 111.48 | 14.55 | 72.08 | 36.51 |
|
EBIT
|
12.23 | 699.02 | 821.05 | 247.59 | 164.23 |
|
Interest
|
5.14 | 15.39 | 15.95 | 41.20 | 13.30 |
|
Other Income
|
3.01 | 48.36 | 17.20 | 26.93 | 59.12 |
|
Exceptional Items
|
0.00 | -10.04 | 0.00 | 0.00 | 69.29 |
|
Profit before Tax
|
10.10 | 721.95 | 822.30 | 233.32 | 279.34 |
|
Provision for Tax
|
1.82 | 187.86 | 153.16 | 64.66 | 54.01 |
|
Profit after Tax
|
8.28 | 534.09 | 669.14 | 168.66 | 225.33 |
Liabilities (₹ Cr)
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
92.02 | 2,557.40 | 2,019.51 | 1,471.47 | 1,410.12 |
|
Minority Interest
|
-0.04 | -1.47 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
18.22 | 166.10 | 50.39 | 307.34 | 95.73 |
|
Current Liabilities
|
91.29 | 1,354.06 | 472.85 | 579.26 | 235.34 |
|
Total Liabilities
|
179.50 | -- | 2,033.72 | 2,300.47 | 1,595.94 |
Assets (₹ Cr)
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
24.09 | 1,482.96 | 433.34 | 1,396.93 | 541.77 |
|
Current Assets
|
175.33 | 2,476.50 | 2,030.58 | 900.36 | 1,100.83 |
|
Total Assets
|
179.50 | -- | 2,033.72 | 2,300.47 | 1,595.94 |
|
Total Debt*
|
39.40 | -- | 77.90 | 355.72 | 58.46 |
|
Net Current Assets
|
84.04 | 1,122.45 | 1,557.73 | 321.10 | 865.49 |
|
Contingent Liabilities
|
21.12 | -- | 197.84 | 92.27 | 27.27 |
Cashflow (₹ Cr)
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-8.25 | -- | -69.38 | 102.20 | 116.33 |
|
Cash Flow from Investing Activities
|
-5.02 | -- | -72.09 | -89.01 | 75.13 |
|
Cash from Financing Activities
|
12.68 | -- | 45.02 | -52.60 | -9.11 |
|
Net Cash Inflow / Outflow
|
-0.59 | -- | -96.45 | -39.41 | 182.35 |
Ratios
Profitability Ratios
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
ROCE (%)
|
13.60 | -- | 19.58 | 3.12 | 13.23 |
|
ROE (%)
|
9.20 | 21.89 | 38.37 | 12.03 | 12.10 |
|
ROA (%)
|
4.63 | 14.48 | 32.05 | 7.30 | 14.03 |
|
EBIT Margin (%)
|
5.61 | 10.62 | 16.24 | 10.46 | 13.57 |
|
Net Margin (%)
|
3.74 | 8.05 | 13.19 | 7.05 | 17.76 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
30.48 | 19.70 | 74.95 | 19.91 | 33.08 |
|
EBIT Growth (%)
|
0.48 | 89.34 | 253.41 | 403.90 | 246.55 |
|
Net Profit Growth (%)
|
-16.80 | 72.26 | 255.21 | 418.84 | 363.93 |
|
EPS Growth (%)
|
-16.88 | 74.69 | 255.21 | 418.84 | 215.65 |
|
Book Value Growth (%)
|
20.77 | -- | 17.03 | -0.44 | 17.09 |
Valuation Ratios
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
Price / Earnings
|
28.44 | 24.48 | 3.96 | 10.30 | 8.20 |
|
Price / Book Value
|
2.55 | 5.18 | 1.31 | 1.18 | 0.95 |
|
Dividend Yield (%)
|
0.00 | 1.49 | 0.68 | 0.89 | 0.64 |
|
EV/EBITDA
|
18.05 | 15.43 | 3.17 | 5.74 | 3.93 |
|
Market Cap (₹ Cr)
|
122.43 | -- | 1,401.59 | 1,029.86 | 676.52 |
Solvency Ratios
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.17 | 0.00 | 0.00 | 0.09 | 0.02 |
|
Short term debt to equity ratio
|
0.38 | -- | 0.05 | 0.10 | 0.02 |
|
Current Ratio
|
1.92 | 1.83 | 4.29 | 1.55 | 4.68 |
|
Quick Ratio
|
1.81 | 1.14 | 3.10 | 1.24 | 3.92 |
|
Interest Coverage
|
2.96 | 47.93 | 52.55 | 6.66 | 22.00 |
Operating Efficiency Ratios
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
66.80 | 9.21 | 19.77 | 16.32 | 17.18 |
|
Asset Turnover
|
1.22 | 1.78 | 2.42 | 1.02 | 0.75 |
|
Receivable days
|
197.87 | -- | 64.16 | 60.26 | 49.68 |
|
Inventory Days
|
24.36 | -- | 64.20 | 47.47 | 60.82 |
|
Payable days
|
74.78 | -- | 36.79 | 102.02 | 56.47 |
|
Cash Conversion Cycle
|
147.45 | -- | 91.57 | 5.70 | 54.03 |