Tembo Global Peer Comparison

NSE: TEMBO | BSE: 544987

₹50.53

₹-1.61 (-3.09%)

As on 23-Oct-2026IST

Market cap

₹977 Cr

Revenue (TTM)

₹1,144 Cr

P/E Ratio

9.5

P/B Ratio

2.1

Div. Yield

0.2 %

Edit

	Tembo Global	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Market cap (₹ Cr)	977	13,088	12,948	8,608	7,437
Revenue (₹ Cr)	1,144	4,570	5,808	8,002	6,962
Net Profit (₹ Cr)	104.31	407.42	799.43	688.69	345.04
Net Margin (%)	9.01	8.77	13.52	8.58	4.91
RoE (%)	29.11	11.98	14.86	22.61	10.43
Price to Earnings	9.54	32.12	16.05	12.50	21.55
Price-To-Book	2.07	3.75	2.19	2.60	1.89

Income Statement (₹ Cr)

	Tembo Global	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Operating Revenue	1,144.41	4,569.95	5,807.87	8,002.49	6,961.99
Total Income	1,158.08	4,645.97	5,912.84	8,025.23	7,033.32
Total Expenditure	979.77	3,937.11	4,545.16	6,480.77	6,121.39
EBITDA	164.65	632.84	1,262.71	1,521.72	840.60
Depreciation	8.73	131.62	184.52	305.03	272.07
EBIT	155.91	501.23	1,078.19	1,216.69	568.53
Interest	27.26	44.60	63.54	321.62	120.84
Other Income	13.67	76.02	104.97	22.74	71.33
Exceptional Items	0.00	0.00	-18.29	-10.04	-46.99
Profit before Tax	142.32	532.64	1,101.33	907.77	472.03
Provision for Tax	38.02	125.22	301.90	219.08	126.99
Profit after Tax	104.31	407.42	799.43	688.69	345.04

	Tembo Global	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Shareholder's Funds	452.27	3,486.54	5,808.16	3,316.44	3,713.38
Minority Interest	-6.99	0.00	-1.16	0.00	0.00
Non-Current Liabilities	246.01	262.57	579.15	980.52	533.08
Current Liabilities	568.47	743.86	867.99	1,565.24	2,312.61
Total Liabilities	1,306.33	--	7,296.15	5,970.14	6,589.04

	Tembo Global	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Non-Current Assets	185.98	2,400.66	4,298.76	3,236.63	3,943.87
Current Assets	1,088.39	2,018.03	2,640.10	2,379.07	2,450.68
Total Assets	1,306.33	--	7,296.15	5,970.14	6,589.04
Total Debt*	376.51	--	426.69	2,111.21	1,034.30
Net Current Assets	519.92	1,274.16	1,772.11	813.83	138.07
Contingent Liabilities	38.07	--	314.10	300.14	669.90

	Tembo Global	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Cash From Operating Activities	-90.22	--	1,157.40	1,367.46	941.98
Cash Flow from Investing Activities	-85.56	--	-1,336.50	-112.87	-443.75
Cash from Financing Activities	258.48	--	156.22	-1,284.31	-453.47
Net Cash Inflow / Outflow	82.70	--	-22.88	-29.71	44.76

	Tembo Global	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
ROCE (%)	23.80	--	20.20	20.48	12.95
ROE (%)	29.11	11.98	14.86	22.61	10.43
ROA (%)	11.09	9.48	11.88	11.98	5.35
EBIT Margin (%)	13.62	10.97	18.56	15.20	8.17
Net Margin (%)	9.01	8.77	13.52	8.58	4.91
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Tembo Global	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Revenue Growth (%)	34.06	5.52	8.43	18.34	3.78
EBIT Growth (%)	56.52	-21.20	13.57	28.33	7.92
Net Profit Growth (%)	53.13	-17.02	9.60	82.81	-25.36
EPS Growth (%)	13.82	-17.31	10.37	84.81	-17.07
Book Value Growth (%)	110.11	--	16.06	19.61	12.52

	Tembo Global	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Price / Earnings	0.89	32.12	15.73	12.36	19.53
Price / Book Value	2.07	3.75	2.19	2.60	1.89
Dividend Yield (%)	0.20	0.37	0.52	0.00	1.33
EV/EBITDA	7.30	20.72	9.66	6.87	9.93
Market Cap (₹ Cr)	867.57	--	16,556.81	6,970.64	5,753.33

	Tembo Global	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Debt to Equity	0.42	0.02	0.04	0.22	0.06
Short term debt to equity ratio	0.41	--	0.03	0.17	0.14
Current Ratio	1.91	2.71	3.04	1.52	1.06
Quick Ratio	1.59	1.81	1.97	0.70	0.60
Interest Coverage	6.22	12.94	18.33	3.82	4.91

	Tembo Global	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Debtors to sales (%)	20.47	4.05	2.26	3.91	15.66
Asset Turnover	1.22	1.06	0.86	1.39	1.08
Receivable days	59.32	--	8.95	22.25	56.54
Inventory Days	49.42	--	63.03	66.77	58.28
Payable days	74.96	--	60.28	43.30	60.67
Cash Conversion Cycle	33.78	--	11.70	45.73	54.15

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