Primuss Pipes Peer Comparison

BSE: 513291

₹2.68

₹0.12 (4.69%)

As on 02-Aug-2021IST

Market cap

₹2 Cr

Revenue (TTM)

₹53 Cr

P/E Ratio

--

P/B Ratio

--

Div. Yield

0 %

Edit

	Primuss Pipes	Maharashtra Seamless	Man	Venus Pipes	Electrosteel Castings
Market cap (₹ Cr)	2	9,436	7,418	4,645	4,587
Revenue (₹ Cr)	53	4,620	3,875	1,211	5,786
Net Profit (₹ Cr)	-12.37	751.25	204.30	103.61	120.76
Net Margin (%)	-23.20	14.96	5.26	8.48	2.01
RoE (%)	-93.21	11.00	10.08	16.28	2.49
Price to Earnings	--	12.80	36.31	44.83	38.00
Price-To-Book	--	1.32	3.47	6.68	0.77

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Primuss Pipes	Maharashtra Seamless	Man	Venus Pipes	Electrosteel Castings
Operating Revenue	142.59	3,051.79	2,221.71	118.75	2,699.44
Total Income	143.04	3,121.31	2,244.14	120.51	2,756.35
Total Expenditure	138.40	2,383.87	2,045.29	110.46	2,304.75
EBITDA	4.19	667.93	176.42	8.30	394.68
Depreciation	0.64	79.62	45.93	1.99	58.51
EBIT	3.55	588.30	130.49	6.30	336.17
Interest	2.57	38.87	64.49	3.11	234.65
Other Income	0.45	69.51	22.43	1.75	56.91
Exceptional Items	--	-210.45	-3.70	--	-183.97
Profit before Tax	1.43	433.02	88.43	4.95	-25.54
Provision for Tax	0.45	231.09	29.59	1.20	-18.00
Profit after Tax	0.98	201.94	58.84	3.75	-7.54

Liabilities (₹ Cr)

	Primuss Pipes	Maharashtra Seamless	Man	Venus Pipes	Electrosteel Castings
Shareholder's Funds	13.20	3,070.12	702.03	12.17	2,635.68
Minority Interest	--	--	--	--	0.66
Non-Current Liabilities	6.42	1,122.70	94.28	14.64	1,311.98
Current Liabilities	34.36	602.05	797.89	52.33	1,473.09
Total Liabilities	53.98	4,794.86	1,594.20	79.14	5,421.41

Assets (₹ Cr)

	Primuss Pipes	Maharashtra Seamless	Man	Venus Pipes	Electrosteel Castings
Non-Current Assets	8.67	2,406.42	645.06	10.02	3,604.69
Current Assets	45.31	2,388.44	949.14	69.11	1,816.72
Total Assets	53.98	4,794.86	1,594.20	79.14	5,421.41
Total Debt*	26.13	1,058.71	243.91	29.42	1,761.14
Net Current Assets	10.95	1,786.40	151.25	16.79	343.63
Contingent Liabilities	4.51	1,841.24	645.14	3.43	272.47

Cashflow (₹ Cr)

	Primuss Pipes	Maharashtra Seamless	Man	Venus Pipes	Electrosteel Castings
Cash From Operating Activities	0.98	-182.69	137.35	-6.66	-46.17
Cash Flow from Investing Activities	0.07	-155.60	0.16	-1.39	33.16
Cash from Financing Activities	0.35	387.45	-138.03	7.72	-5.16
Net Cash Inflow / Outflow	1.41	49.16	-0.52	-0.33	-18.17

Ratios

Profitability Ratios

	Primuss Pipes	Maharashtra Seamless	Man	Venus Pipes	Electrosteel Castings
ROCE (%)	10.68	12.28	15.56	19.37	4.88
ROE (%)	7.74	6.73	8.69	30.80	-0.29
ROA (%)	1.98	4.57	3.57	4.74	-0.14
EBIT Margin (%)	3.25	24.16	8.95	8.46	16.73
Net Margin (%)	0.69	6.47	2.62	3.11	-0.27
Cash Profit Margin (%)	1.14	9.23	4.72	4.84	1.89

Growth Ratios

	Primuss Pipes	Maharashtra Seamless	Man	Venus Pipes	Electrosteel Castings
Revenue Growth (%)	1.84	41.93	38.21	0.00	19.28
EBIT Growth (%)	12.12	96.09	9.67	--	33.92
Net Profit Growth (%)	-3.56	0.90	-7.62	0.00	-111.49
EPS Growth (%)	-51.78	11.14	-7.62	0.00	-72.91
Book Value Growth (%)	8.45	4.78	7.64	0.00	6.33

Valuation Ratios

	Primuss Pipes	Maharashtra Seamless	Man	Venus Pipes	Electrosteel Castings
Price / Earnings	8.30	7.11	6.43	0.00	21.25
Price / Book Value	0.62	1.08	0.54	0.00	0.31
Dividend Yield (%)	0.00	1.21	2.26	--	0.00
EV/EBITDA	7.02	5.87	2.89	3.62	5.36
Market Cap (₹ Cr)	8.14	3,329.88	378.58	0.00	810.96

Solvency Ratios

	Primuss Pipes	Maharashtra Seamless	Man	Venus Pipes	Electrosteel Castings
Debt to Equity	1.98	0.34	0.35	2.42	0.67
Short term debt to equity ratio	1.51	0.07	0.22	1.09	0.29
Current Ratio	1.32	3.97	1.19	1.32	1.23
Quick Ratio	0.86	2.69	0.92	0.63	0.72
Interest Coverage	1.56	12.14	2.37	2.59	0.89

Operating Efficiency Ratios

	Primuss Pipes	Maharashtra Seamless	Man	Venus Pipes	Electrosteel Castings
Debtors to sales (%)	7.99	16.13	24.99	18.21	22.55
Asset Turnover	2.87	0.69	1.35	1.50	0.50
Receivable days	31.29	52.86	77.05	66.48	76.65
Inventory Days	40.42	76.60	52.16	111.16	92.23
Payable days	21.86	39.20	122.72	116.56	68.26
Cash Conversion Cycle	49.86	90.26	6.48	61.08	100.62

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Annual
Quarterly