Market cap
₹87 Cr
Revenue (TTM)
₹241 Cr
P/E Ratio
42
P/B Ratio
1.5
Div. Yield
0 %
| Rajnandini Metal | MSR Copper | Hindustan Copper | KIOCL | Gujarat Mineral | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
87 | 17 | 51,591 | 23,517 | 18,058 |
Revenue (₹ Cr) |
241 | -- | 3,498 | 681 | 2,827 |
Net Profit (₹ Cr) |
2.06 | -0.44 | 1,138.99 | 38.88 | 956.52 |
Net Margin (%) |
0.85 | -- | 31.85 | 5.03 | 29.27 |
RoE (%) |
3.76 | -- | 35.95 | 2.29 | 8.42 |
Price to Earnings |
42.01 | -- | 45.39 | 604.86 | 18.88 |
Price-To-Book |
1.53 | -1.57 | 13.96 | 13.67 | 2.50 |
Income Statement (₹ Cr)
| Rajnandini Metal | MSR Copper | Hindustan Copper | KIOCL | Gujarat Mineral | |
|---|---|---|---|---|---|
|
Operating Revenue
|
241.40 | 0.00 | 3,497.96 | 680.53 | 2,827.42 |
|
Total Income
|
242.93 | 0.00 | 3,576.62 | 772.38 | 3,267.94 |
|
Total Expenditure
|
235.91 | 0.44 | 1,836.22 | 686.33 | 2,361.84 |
|
EBITDA
|
5.49 | -0.44 | 1,661.74 | -5.80 | 465.58 |
|
Depreciation
|
1.16 | 0.00 | 208.80 | 37.10 | 126.04 |
|
EBIT
|
4.33 | -0.44 | 1,452.94 | -42.90 | 339.54 |
|
Interest
|
2.74 | 0.00 | 6.47 | 14.52 | 13.24 |
|
Other Income
|
1.53 | 0.00 | 78.66 | 91.85 | 440.52 |
|
Exceptional Items
|
-0.04 | 0.00 | 0.00 | 0.00 | 504.45 |
|
Profit before Tax
|
3.08 | -0.44 | 1,525.13 | 34.43 | 1,271.27 |
|
Provision for Tax
|
1.02 | 0.00 | 386.14 | -4.45 | 314.75 |
|
Profit after Tax
|
2.06 | -0.44 | 1,138.99 | 38.88 | 956.52 |
Liabilities (₹ Cr)
| Rajnandini Metal | MSR Copper | Hindustan Copper | KIOCL | Gujarat Mineral | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
56.34 | -10.93 | 3,342.20 | 1,736.23 | 7,072.74 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
9.95 | 7.73 | 230.50 | 260.40 | 1,130.30 |
|
Current Liabilities
|
52.81 | 3.64 | 842.97 | 346.67 | 779.94 |
|
Total Liabilities
|
148.07 | 0.44 | 3,925.61 | 2,300.85 | 7,750.44 |
Assets (₹ Cr)
| Rajnandini Metal | MSR Copper | Hindustan Copper | KIOCL | Gujarat Mineral | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
21.24 | 0.01 | 2,861.10 | 960.52 | 3,711.52 |
|
Current Assets
|
95.03 | 0.12 | 1,415.67 | 1,170.97 | 3,232.38 |
|
Total Assets
|
148.07 | 0.44 | 3,925.61 | 2,300.85 | 7,750.44 |
|
Total Debt*
|
44.33 | 7.73 | 166.47 | 0.00 | 122.79 |
|
Net Current Assets
|
42.22 | -3.52 | 572.70 | 824.30 | 2,452.44 |
|
Contingent Liabilities
|
307.68 | -- | 1,150.26 | 841.06 | 1,137.33 |
Cashflow (₹ Cr)
| Rajnandini Metal | MSR Copper | Hindustan Copper | KIOCL | Gujarat Mineral | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
62.45 | -- | 544.22 | 343.31 | 1,059.37 |
|
Cash Flow from Investing Activities
|
4.97 | -- | -402.26 | -157.46 | -808.13 |
|
Cash from Financing Activities
|
-67.45 | -- | -152.28 | -80.02 | -183.14 |
|
Net Cash Inflow / Outflow
|
-0.03 | -- | -10.32 | 105.83 | 68.10 |
Ratios
Profitability Ratios
| Rajnandini Metal | MSR Copper | Hindustan Copper | KIOCL | Gujarat Mineral | |
|---|---|---|---|---|---|
|
ROCE (%)
|
8.11 | -5.48 | 24.00 | -10.27 | 14.20 |
|
ROE (%)
|
3.76 | -1,244.18 | 35.95 | 2.29 | 8.42 |
|
ROA (%)
|
1.54 | -98.42 | 28.78 | 1.68 | 11.43 |
|
EBIT Margin (%)
|
1.79 | -- | 41.54 | -6.30 | 12.01 |
|
Net Margin (%)
|
0.85 | -- | 31.85 | 5.03 | 29.27 |
|
Cash Profit Margin (%)
|
0.00 | -- | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Rajnandini Metal | MSR Copper | Hindustan Copper | KIOCL | Gujarat Mineral | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-69.55 | -100.00 | 67.07 | 27.42 | 2.25 |
|
EBIT Growth (%)
|
1,646.43 | 0.00 | 159.79 | 81.74 | -32.15 |
|
Net Profit Growth (%)
|
175.18 | 42.04 | 133.26 | 120.28 | 43.48 |
|
EPS Growth (%)
|
176.15 | -0.15 | 133.90 | 120.29 | -12.75 |
|
Book Value Growth (%)
|
-0.60 | -172.30 | 16.45 | -10.79 | 5.12 |
Valuation Ratios
| Rajnandini Metal | MSR Copper | Hindustan Copper | KIOCL | Gujarat Mineral | |
|---|---|---|---|---|---|
|
Price / Earnings
|
41.48 | 0.00 | 45.39 | 604.85 | 31.10 |
|
Price / Book Value
|
1.53 | -1.81 | 13.96 | 13.67 | 2.50 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.54 | 0.00 | 1.67 |
|
EV/EBITDA
|
23.73 | -49.83 | 30.63 | -3,928.82 | 37.80 |
|
Market Cap (₹ Cr)
|
114.21 | -- | 21,332.62 | 14,339.89 | 8,438.20 |
Solvency Ratios
| Rajnandini Metal | MSR Copper | Hindustan Copper | KIOCL | Gujarat Mineral | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.16 | -0.71 | 0.01 | 0.00 | 0.04 |
|
Short term debt to equity ratio
|
0.61 | -- | 0.02 | -- | -- |
|
Current Ratio
|
1.80 | 0.03 | 1.68 | 3.38 | 4.14 |
|
Quick Ratio
|
0.24 | 0.03 | 1.22 | 2.97 | 4.02 |
|
Interest Coverage
|
2.12 | -- | 236.72 | 3.37 | 97.02 |
Operating Efficiency Ratios
| Rajnandini Metal | MSR Copper | Hindustan Copper | KIOCL | Gujarat Mineral | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.30 | -- | 3.81 | 5.20 | 2.53 |
|
Asset Turnover
|
1.81 | 0.00 | 0.88 | 0.29 | 0.34 |
|
Receivable days
|
6.36 | -- | 27.09 | 10.58 | 11.90 |
|
Inventory Days
|
33.50 | -- | 48.44 | 180.26 | 12.64 |
|
Payable days
|
8.81 | -- | -420.31 | 155.75 | 7,298.32 |
|
Cash Conversion Cycle
|
31.05 | -- | 495.84 | 35.09 | -7,273.78 |