Market cap
₹435 Cr
Revenue (TTM)
₹103 Cr
P/E Ratio
45.3
P/B Ratio
3.9
Div. Yield
0.3 %
| Sealmatic India | Nava | Balmer Lawrie | Kothari Industrial | WH Brady | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
435 | 16,013 | 3,040 | 1,627 | 129 |
Revenue (₹ Cr) |
103 | 4,309 | 2,785 | 197 | 84 |
Net Profit (₹ Cr) |
9.62 | 972.25 | 206.89 | -32.36 | 6.35 |
Net Margin (%) |
9.08 | 21.57 | 7.30 | -16.28 | 6.93 |
RoE (%) |
13.59 | 8.99 | 13.91 | -34.20 | 5.86 |
Price to Earnings |
45.27 | 21.18 | 10.89 | -- | 25.61 |
Price-To-Book |
3.91 | 1.77 | 1.43 | 8.41 | 1.45 |
Income Statement (₹ Cr)
| Sealmatic India | Nava | Balmer Lawrie | Kothari Industrial | WH Brady | |
|---|---|---|---|---|---|
|
Operating Revenue
|
103.07 | 4,290.92 | -- | -- | -- |
|
Total Income
|
105.96 | 4,615.79 | -- | -- | -- |
|
Total Expenditure
|
87.92 | 2,724.41 | -- | -- | -- |
|
EBITDA
|
15.15 | 1,566.51 | -- | -- | -- |
|
Depreciation
|
3.96 | 377.43 | -- | -- | -- |
|
EBIT
|
11.19 | 1,189.08 | -- | -- | -- |
|
Interest
|
0.77 | 11.93 | -- | -- | -- |
|
Other Income
|
2.89 | 324.87 | -- | -- | -- |
|
Exceptional Items
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
13.31 | 1,502.02 | -- | -- | -- |
|
Provision for Tax
|
3.69 | 462.06 | -- | -- | -- |
|
Profit after Tax
|
9.62 | 1,039.96 | -- | -- | -- |
Liabilities (₹ Cr)
| Sealmatic India | Nava | Balmer Lawrie | Kothari Industrial | WH Brady | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
111.37 | 8,745.30 | -- | -- | -- |
|
Minority Interest
|
-- | 2,018.77 | -- | -- | -- |
|
Non-Current Liabilities
|
2.31 | 2,846.05 | -- | -- | -- |
|
Current Liabilities
|
32.96 | 751.25 | -- | -- | -- |
|
Total Liabilities
|
146.64 | 14,365.07 | -- | -- | -- |
Assets (₹ Cr)
| Sealmatic India | Nava | Balmer Lawrie | Kothari Industrial | WH Brady | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
34.23 | 8,634.95 | -- | -- | -- |
|
Current Assets
|
112.41 | 5,723.23 | -- | -- | -- |
|
Total Assets
|
146.64 | 14,365.07 | -- | -- | -- |
|
Total Debt*
|
8.76 | 2,220.92 | -- | -- | -- |
|
Net Current Assets
|
79.44 | 4,971.97 | -- | -- | -- |
|
Contingent Liabilities
|
0.12 | 207.51 | -- | -- | -- |
Cashflow (₹ Cr)
| Sealmatic India | Nava | Balmer Lawrie | Kothari Industrial | WH Brady | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-1.19 | 2,312.33 | -- | -- | -- |
|
Cash Flow from Investing Activities
|
2.45 | -2,013.80 | -- | -- | -- |
|
Cash from Financing Activities
|
2.55 | 645.06 | -- | -- | -- |
|
Net Cash Inflow / Outflow
|
3.81 | 943.59 | -- | -- | -- |
Ratios
Profitability Ratios
| Sealmatic India | Nava | Balmer Lawrie | Kothari Industrial | WH Brady | |
|---|---|---|---|---|---|
|
ROCE (%)
|
18.62 | 15.55 | -- | -- | -- |
|
ROE (%)
|
13.59 | 12.73 | -- | -- | -- |
|
ROA (%)
|
9.97 | 8.12 | -- | -- | -- |
|
EBIT Margin (%)
|
17.51 | 44.08 | -- | -- | -- |
|
Net Margin (%)
|
9.08 | 22.53 | -- | -- | -- |
|
Cash Profit Margin (%)
|
13.17 | 33.03 | -- | -- | -- |
Growth Ratios
| Sealmatic India | Nava | Balmer Lawrie | Kothari Industrial | WH Brady | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
142.28 | 7.72 | -- | -- | -- |
|
EBIT Growth (%)
|
-- | -4.80 | -- | -- | -- |
|
Net Profit Growth (%)
|
14.28 | -27.57 | -- | -- | -- |
|
EPS Growth (%)
|
-9.08 | -27.93 | -- | -- | -- |
|
Book Value Growth (%)
|
269.27 | 14.65 | -- | -- | -- |
Valuation Ratios
| Sealmatic India | Nava | Balmer Lawrie | Kothari Industrial | WH Brady | |
|---|---|---|---|---|---|
|
Price / Earnings
|
40.65 | 19.11 | -- | -- | -- |
|
Price / Book Value
|
3.51 | 1.72 | -- | -- | -- |
|
Dividend Yield (%)
|
0.31 | 1.60 | -- | -- | -- |
|
EV/EBITDA
|
21.30 | 8.00 | -- | -- | -- |
|
Market Cap (₹ Cr)
|
390.91 | 15,032.80 | -- | -- | -- |
Solvency Ratios
| Sealmatic India | Nava | Balmer Lawrie | Kothari Industrial | WH Brady | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.08 | 0.25 | -- | -- | -- |
|
Short term debt to equity ratio
|
0.05 | 0.01 | -- | -- | -- |
|
Current Ratio
|
3.41 | 7.62 | -- | -- | -- |
|
Quick Ratio
|
1.52 | 6.73 | -- | -- | -- |
|
Interest Coverage
|
18.22 | 126.90 | -- | -- | -- |
Operating Efficiency Ratios
| Sealmatic India | Nava | Balmer Lawrie | Kothari Industrial | WH Brady | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
23.00 | 22.11 | -- | -- | -- |
|
Asset Turnover
|
1.07 | 0.33 | -- | -- | -- |
|
Receivable days
|
57.83 | 100.29 | -- | -- | -- |
|
Inventory Days
|
136.22 | 63.11 | -- | -- | -- |
|
Payable days
|
98.17 | 57.83 | -- | -- | -- |
|
Cash Conversion Cycle
|
95.89 | 105.57 | -- | -- | -- |