MEGATHERM Peer Comparison

NSE: MEGATHERM

₹218.90

₹-10.25 (-4.47%)

As on 28-Aug-2026IST

Market cap

₹412 Cr

Revenue (TTM)

₹346 Cr

P/E Ratio

17.4

P/B Ratio

2.5

Div. Yield

0 %

Edit

	MEGATHERM	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Market cap (₹ Cr)	412	21,758	7,761	1,288	1,044
Revenue (₹ Cr)	346	1,642	1,175	197	1,338
Net Profit (₹ Cr)	23.68	327.40	267.96	14.58	41.07
Net Margin (%)	6.71	19.56	22.15	7.36	3.04
RoE (%)	15.43	16.02	18.85	15.04	7.07
Price to Earnings	17.42	66.46	28.96	88.35	25.43
Price-To-Book	2.49	9.83	4.67	11.97	1.74

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	MEGATHERM	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Operating Revenue	346.23	1,546.34	--	188.45	1,328.40
Total Income	352.83	1,577.15	--	189.68	1,342.37
Total Expenditure	313.02	1,075.65	--	157.42	1,217.91
EBITDA	33.21	470.69	--	31.03	110.50
Depreciation	4.61	89.04	--	8.52	27.00
EBIT	28.60	381.65	--	22.51	83.50
Interest	3.85	10.47	--	6.31	32.53
Other Income	6.61	30.81	--	1.24	13.97
Exceptional Items	-0.76	--	--	-0.53	--
Profit before Tax	30.60	401.98	--	16.91	64.94
Provision for Tax	6.92	100.35	--	5.14	16.50
Profit after Tax	23.68	301.63	--	11.76	48.43

Liabilities (₹ Cr)

	MEGATHERM	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Shareholder's Funds	165.33	2,128.13	--	102.61	596.64
Minority Interest	--	--	--	--	2.71
Non-Current Liabilities	8.05	48.99	--	26.99	87.96
Current Liabilities	177.99	455.69	--	86.97	511.39
Total Liabilities	351.38	2,632.81	--	216.57	1,198.70

Assets (₹ Cr)

	MEGATHERM	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Non-Current Assets	103.94	1,561.71	--	112.35	530.71
Current Assets	247.44	1,071.10	--	104.22	667.99
Total Assets	351.38	2,632.81	--	216.57	1,198.70
Total Debt*	49.44	329.62	--	70.10	257.19
Net Current Assets	69.45	615.41	--	17.25	156.60
Contingent Liabilities	34.96	28.49	--	0.12	1.80

Cashflow (₹ Cr)

	MEGATHERM	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Cash From Operating Activities	5.17	444.67	--	25.78	91.58
Cash Flow from Investing Activities	11.52	-496.83	--	-23.64	-10.91
Cash from Financing Activities	12.97	64.93	--	-0.16	-76.18
Net Cash Inflow / Outflow	29.65	12.77	--	1.98	4.49

Ratios

Profitability Ratios

	MEGATHERM	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
ROCE (%)	17.71	18.19	--	14.14	11.46
ROE (%)	15.43	15.23	--	12.13	8.43
ROA (%)	7.36	12.44	--	5.72	4.10
EBIT Margin (%)	11.50	32.43	--	17.12	9.37
Net Margin (%)	6.71	19.12	--	6.20	3.61
Cash Profit Margin (%)	8.17	25.10	--	10.76	5.68

Growth Ratios

	MEGATHERM	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Revenue Growth (%)	8.02	9.76	--	14.16	6.13
EBIT Growth (%)	2.29	12.91	--	38.13	17.84
Net Profit Growth (%)	11.15	12.79	--	94.17	29.88
EPS Growth (%)	11.15	12.66	--	94.17	29.35
Book Value Growth (%)	16.72	15.29	--	12.43	7.91

Valuation Ratios

	MEGATHERM	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Price / Earnings	13.66	36.22	--	42.76	20.68
Price / Book Value	1.96	5.15	--	4.90	1.67
Dividend Yield (%)	0.00	0.35	--	0.20	0.61
EV/EBITDA	7.87	22.34	--	17.64	9.38
Market Cap (₹ Cr)	323.41	10,924.40	--	502.91	994.84

Solvency Ratios

	MEGATHERM	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Debt to Equity	0.30	0.16	--	0.68	0.43
Short term debt to equity ratio	0.30	0.15	--	0.47	0.32
Current Ratio	1.39	2.35	--	1.20	1.31
Quick Ratio	0.68	1.84	--	0.60	0.93
Interest Coverage	8.95	39.38	--	3.68	3.00

Operating Efficiency Ratios

	MEGATHERM	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Debtors to sales (%)	10.84	25.53	--	20.86	26.81
Asset Turnover	1.08	0.64	--	0.92	1.12
Receivable days	38.44	96.31	--	78.34	95.62
Inventory Days	117.92	54.55	--	97.25	50.98
Payable days	66.62	30.27	--	198.36	161.66
Cash Conversion Cycle	89.75	120.58	--	-22.77	-15.06

Annual
Quarterly