Market cap
₹199 Cr
Revenue (TTM)
₹205 Cr
P/E Ratio
22.1
P/B Ratio
2.2
Div. Yield
0 %
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
199 | 13,485 | 2,948 | 1,687 | 1,447 |
Revenue (₹ Cr) |
205 | 5,719 | 4,106 | 2,073 | 1,062 |
Net Profit (₹ Cr) |
9.02 | 485.42 | 478.79 | 81.65 | 179.98 |
Net Margin (%) |
4.32 | 8.42 | 11.62 | 3.90 | 16.13 |
RoE (%) |
10.79 | 21.41 | 34.09 | 6.19 | 9.77 |
Price to Earnings |
22.12 | 27.82 | 6.16 | 20.66 | 8.04 |
Price-To-Book |
2.23 | 5.17 | 1.66 | 1.21 | 1.08 |
Income Statement (₹ Cr)
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
Operating Revenue
|
205.19 | 5,644.57 | 4,106.19 | 2,072.73 | 1,062.44 |
|
Total Income
|
208.88 | 5,690.18 | 4,118.80 | 2,095.19 | 1,115.66 |
|
Total Expenditure
|
190.92 | 4,913.97 | 3,497.62 | 1,865.24 | 920.44 |
|
EBITDA
|
14.28 | 730.60 | 608.57 | 207.50 | 142.00 |
|
Depreciation
|
2.38 | 100.57 | 14.17 | 70.47 | 35.06 |
|
EBIT
|
11.89 | 630.03 | 594.40 | 137.03 | 106.94 |
|
Interest
|
4.58 | 14.48 | 14.47 | 43.09 | 13.44 |
|
Other Income
|
3.69 | 45.62 | 12.61 | 22.46 | 53.22 |
|
Exceptional Items
|
0.00 | -9.97 | 0.00 | 0.00 | 68.31 |
|
Profit before Tax
|
11.00 | 651.19 | 592.54 | 116.40 | 215.03 |
|
Provision for Tax
|
1.98 | 168.47 | 113.75 | 34.75 | 35.05 |
|
Profit after Tax
|
9.02 | 482.72 | 478.79 | 81.65 | 179.98 |
Liabilities (₹ Cr)
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
87.06 | 2,370.22 | 1,468.68 | 1,332.89 | 1,281.46 |
|
Minority Interest
|
-0.04 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
8.10 | 166.46 | 46.04 | 320.71 | 102.62 |
|
Current Liabilities
|
75.58 | 930.03 | 404.01 | 646.87 | 211.86 |
|
Total Liabilities
|
133.00 | 3,448.10 | 1,591.77 | 2,210.90 | 1,402.51 |
Assets (₹ Cr)
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
24.22 | 1,474.39 | 368.20 | 1,327.83 | 539.14 |
|
Current Assets
|
155.20 | 1,866.22 | 1,492.63 | 888.52 | 954.89 |
|
Total Assets
|
133.00 | 3,448.10 | 1,591.77 | 2,210.90 | 1,402.51 |
|
Total Debt*
|
22.73 | 0.00 | 2.49 | 267.32 | 45.42 |
|
Net Current Assets
|
79.62 | 936.19 | 1,088.62 | 241.64 | 743.03 |
|
Contingent Liabilities
|
19.26 | 203.29 | 177.31 | 56.84 | 22.55 |
Cashflow (₹ Cr)
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-14.57 | 341.61 | 162.11 | 260.98 | -18.99 |
|
Cash Flow from Investing Activities
|
-7.03 | -330.25 | -11.86 | -92.00 | -154.76 |
|
Cash from Financing Activities
|
22.94 | -211.91 | -77.86 | -137.74 | -0.23 |
|
Net Cash Inflow / Outflow
|
1.34 | -200.55 | 72.39 | 31.24 | -173.98 |
Ratios
Profitability Ratios
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
ROCE (%)
|
17.64 | 25.43 | 20.67 | 11.15 | 4.72 |
|
ROE (%)
|
10.79 | 21.36 | 34.09 | 6.19 | 9.77 |
|
ROA (%)
|
5.77 | 13.96 | 27.81 | 3.62 | 12.00 |
|
EBIT Margin (%)
|
5.80 | 11.16 | 14.48 | 6.61 | 10.07 |
|
Net Margin (%)
|
4.32 | 8.48 | 11.62 | 3.90 | 16.13 |
|
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 (%)
|
30.57 | -3.29 | 45.85 | -0.88 | 19.19 |
|
EBIT Growth (%)
|
-2.48 | 52.13 | 166.85 | 50.17 | 232.42 |
|
Net Profit Growth (%)
|
-3.01 | 38.12 | 166.77 | 34.55 | 487.79 |
|
EPS Growth (%)
|
-4.64 | 40.25 | 166.77 | 34.55 | 260.88 |
|
Book Value Growth (%)
|
77.38 | 10.51 | 13.81 | 7.37 | 3.08 |
Valuation Ratios
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
Price / Earnings
|
22.12 | 27.51 | 6.16 | 20.66 | 12.23 |
|
Price / Book Value
|
2.23 | 5.17 | 1.66 | 1.21 | 1.08 |
|
Dividend Yield (%)
|
0.00 | 1.46 | 0.62 | 0.91 | 0.59 |
|
EV/EBITDA
|
15.18 | 17.48 | 4.84 | 8.60 | 8.17 |
|
Market Cap (₹ Cr)
|
137.26 | 11,799.79 | 2,303.30 | 1,307.41 | 966.29 |
Solvency Ratios
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.06 | 0.00 | 0.00 | 0.11 | 0.00 |
|
Short term debt to equity ratio
|
0.24 | -- | 0.00 | 0.03 | 0.02 |
|
Current Ratio
|
2.05 | 2.01 | 3.69 | 1.37 | 4.51 |
|
Quick Ratio
|
1.89 | 1.35 | 2.04 | 1.05 | 3.78 |
|
Interest Coverage
|
3.40 | 45.97 | 41.95 | 3.70 | 17.00 |
Operating Efficiency Ratios
| Maximus Intl | Supreme Petrochem | Panama Petrochem | IG Petrochemicals | Manali PetroChem | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
59.43 | 8.93 | 13.98 | 16.90 | 15.84 |
|
Asset Turnover
|
1.31 | 1.63 | 2.39 | 0.92 | 0.71 |
|
Receivable days
|
142.26 | 23.64 | 59.42 | 51.45 | 47.85 |
|
Inventory Days
|
21.89 | 35.43 | 58.86 | 40.82 | 61.13 |
|
Payable days
|
50.57 | 61.83 | 36.01 | 89.77 | 50.22 |
|
Cash Conversion Cycle
|
113.58 | -2.76 | 82.27 | 2.50 | 58.76 |