MR Organisation Peer Comparison

NSE: MRO

₹190.00

₹-- (--%)

As on 28-Nov-2019IST

Market cap

₹49 Cr

Revenue (TTM)

₹78 Cr

P/E Ratio

6.6

P/B Ratio

1.4

Div. Yield

0.5 %

Edit

	MR Organisation	Elgi Equipments	Kirloskar Brothers	Ingersoll-Rand	KSB
Market cap (₹ Cr)	49	19,968	15,120	14,998	13,766
Revenue (₹ Cr)	78	4,146	4,664	1,457	2,726
Net Profit (₹ Cr)	16.65	442.40	357.40	267.51	230.70
Net Margin (%)	21.02	10.37	7.54	17.89	8.30
RoE (%)	30.33	21.92	17.48	43.72	15.72
Price to Earnings	6.56	44.58	40.49	56.07	56.07
Price-To-Book	1.45	8.60	5.97	22.04	8.11

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	MR Organisation	Elgi Equipments	Kirloskar Brothers	Ingersoll-Rand	KSB
Operating Revenue	78.25	3,510.40	4,492.24	1,336.29	2,695.73
Total Income	79.20	3,568.10	4,564.12	1,375.65	2,754.87
Total Expenditure	52.14	2,981.50	3,883.07	996.88	2,322.13
EBITDA	26.11	528.90	609.18	339.41	373.60
Depreciation	1.23	76.00	89.36	17.06	58.34
EBIT	24.88	452.90	519.82	322.35	315.26
Interest	0.47	34.50	24.86	1.36	3.03
Other Income	0.95	57.70	71.88	39.36	59.14
Exceptional Items	-3.16	--	-7.78	--	-25.55
Profit before Tax	22.20	481.60	559.05	360.35	360.46
Provision for Tax	5.55	131.40	155.61	92.82	89.97
Profit after Tax	16.65	350.20	403.44	267.52	270.49

Liabilities (₹ Cr)

	MR Organisation	Elgi Equipments	Kirloskar Brothers	Ingersoll-Rand	KSB
Shareholder's Funds	60.31	1,865.60	2,092.86	609.34	1,678.73
Minority Interest	0.08	--	8.54	--	--
Non-Current Liabilities	0.03	59.20	169.90	12.72	78.45
Current Liabilities	14.97	1,082.10	1,357.53	306.91	1,024.47
Total Liabilities	77.08	3,036.90	3,665.51	931.82	2,792.55

Assets (₹ Cr)

	MR Organisation	Elgi Equipments	Kirloskar Brothers	Ingersoll-Rand	KSB
Non-Current Assets	7.66	729.80	1,115.21	223.19	706.80
Current Assets	67.72	2,275.80	2,513.61	705.79	2,074.85
Total Assets	77.08	3,036.90	3,665.51	931.82	2,792.55
Total Debt*	0.00	483.10	131.04	0.00	0.00
Net Current Assets	52.75	1,193.70	1,156.08	398.87	1,050.38
Contingent Liabilities	0.08	3.50	176.86	120.77	211.99

Cashflow (₹ Cr)

	MR Organisation	Elgi Equipments	Kirloskar Brothers	Ingersoll-Rand	KSB
Cash From Operating Activities	11.43	390.90	385.52	265.07	92.58
Cash Flow from Investing Activities	3.22	-282.90	-239.81	-37.52	49.74
Cash from Financing Activities	-9.08	-217.10	-91.87	-239.51	-72.11
Net Cash Inflow / Outflow	5.57	-109.10	53.85	-11.96	70.21

Ratios

Profitability Ratios

	MR Organisation	Elgi Equipments	Kirloskar Brothers	Ingersoll-Rand	KSB
ROCE (%)	40.62	22.86	28.50	60.81	22.98
ROE (%)	30.33	20.20	21.17	45.17	17.10
ROA (%)	24.41	12.09	11.65	30.14	10.55
EBIT Margin (%)	34.58	16.71	15.16	28.35	16.05
Net Margin (%)	21.02	9.81	8.84	19.45	9.82
Cash Profit Margin (%)	22.85	12.14	10.85	21.30	11.94

Growth Ratios

	MR Organisation	Elgi Equipments	Kirloskar Brothers	Ingersoll-Rand	KSB
Revenue Growth (%)	14.44	9.09	12.27	11.53	6.42
EBIT Growth (%)	38.36	7.49	17.78	19.17	15.62
Net Profit Growth (%)	23.84	12.21	18.82	20.30	9.30
EPS Growth (%)	23.74	12.21	19.27	20.30	9.30
Book Value Growth (%)	21.92	15.62	21.75	4.88	13.02

Valuation Ratios

	MR Organisation	Elgi Equipments	Kirloskar Brothers	Ingersoll-Rand	KSB
Price / Earnings	0.00	43.71	32.71	42.20	48.53
Price / Book Value	0.00	8.23	6.49	18.62	7.82
Dividend Yield (%)	--	0.46	0.41	2.24	0.58
EV/EBITDA	-0.43	25.43	19.63	29.25	29.68
Market Cap (₹ Cr)	0.00	15,307.80	13,584.09	11,289.41	13,126.85

Solvency Ratios

	MR Organisation	Elgi Equipments	Kirloskar Brothers	Ingersoll-Rand	KSB
Debt to Equity	0.00	0.26	0.06	0.00	0.00
Short term debt to equity ratio	0.00	0.25	0.03	--	--
Current Ratio	4.52	2.10	1.85	2.30	2.03
Quick Ratio	2.52	1.54	1.22	1.73	1.26
Interest Coverage	47.85	14.96	23.49	265.30	120.04

Operating Efficiency Ratios

	MR Organisation	Elgi Equipments	Kirloskar Brothers	Ingersoll-Rand	KSB
Debtors to sales (%)	22.08	17.33	10.96	22.49	32.24
Asset Turnover	1.15	1.21	1.31	1.51	1.07
Receivable days	64.32	62.44	40.84	74.36	100.73
Inventory Days	123.60	63.98	68.52	47.54	94.72
Payable days	50.54	72.48	105.19	90.02	101.93
Cash Conversion Cycle	137.37	53.94	4.18	31.87	93.52