Market cap
₹146 Cr
Revenue (TTM)
₹122 Cr
P/E Ratio
16.1
P/B Ratio
2.9
Div. Yield
0 %
| Rajputana Biodiesel | Vedanta Oil and Gas | Antelopus Selan Energy | Prabha Energy | Gandhar Oil | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
146 | 11,942 | 3,544 | 3,033 | 2,913 |
Revenue (₹ Cr) |
122 | -- | 359 | 7 | 5,052 |
Net Profit (₹ Cr) |
10.52 | -- | 132.71 | 1.13 | 316.93 |
Net Margin (%) |
8.55 | -- | 36.22 | 13.63 | 6.26 |
RoE (%) |
23.19 | -- | 22.55 | 0.25 | 22.82 |
Price to Earnings |
16.12 | -- | 26.70 | 2,765.11 | 9.66 |
Price-To-Book |
2.93 | -27.34 | 5.03 | 6.96 | 1.87 |
Income Statement (₹ Cr)
| Rajputana Biodiesel | Vedanta Oil and Gas | Antelopus Selan Energy | Prabha Energy | Gandhar Oil | |
|---|---|---|---|---|---|
|
Operating Revenue
|
122.03 | 0.00 | 278.88 | 6.11 | 4,241.18 |
|
Total Income
|
123.09 | 0.00 | 287.77 | 7.71 | 4,260.84 |
|
Total Expenditure
|
106.97 | 0.00 | 120.27 | 6.77 | 4,010.88 |
|
EBITDA
|
15.06 | -- | 158.61 | -0.66 | 230.30 |
|
Depreciation
|
1.05 | -- | 47.32 | 0.34 | 29.87 |
|
EBIT
|
14.00 | -- | 111.28 | -1.00 | 200.43 |
|
Interest
|
1.64 | -- | 0.73 | 0.11 | 39.66 |
|
Other Income
|
1.06 | -- | 8.89 | 1.60 | 19.66 |
|
Exceptional Items
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
13.42 | -- | 119.44 | 0.49 | 180.54 |
|
Provision for Tax
|
2.90 | -- | 29.83 | -0.12 | 43.29 |
|
Profit after Tax
|
10.52 | -- | 89.61 | 0.61 | 137.25 |
Liabilities (₹ Cr)
| Rajputana Biodiesel | Vedanta Oil and Gas | Antelopus Selan Energy | Prabha Energy | Gandhar Oil | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
49.87 | -474.19 | 655.45 | 434.49 | 1,352.38 |
|
Minority Interest
|
2.60 | -- | -- | -- | 47.24 |
|
Non-Current Liabilities
|
4.34 | 0.00 | 101.98 | 162.76 | 184.97 |
|
Current Liabilities
|
34.69 | 0.00 | 66.66 | 90.75 | 640.64 |
|
Total Liabilities
|
91.49 | 578.39 | 824.09 | 689.09 | 2,225.23 |
Assets (₹ Cr)
| Rajputana Biodiesel | Vedanta Oil and Gas | Antelopus Selan Energy | Prabha Energy | Gandhar Oil | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
20.72 | 0.00 | 640.45 | 624.88 | 552.19 |
|
Current Assets
|
70.77 | 0.00 | 183.64 | 63.12 | 1,673.04 |
|
Total Assets
|
91.49 | 578.39 | 824.09 | 689.09 | 2,225.23 |
|
Total Debt*
|
28.14 | 0.00 | 0.00 | 163.48 | 168.46 |
|
Net Current Assets
|
36.08 | 0.00 | 116.98 | -27.63 | 1,032.40 |
|
Contingent Liabilities
|
-- | -- | 22.63 | 33.86 | 367.77 |
Cashflow (₹ Cr)
| Rajputana Biodiesel | Vedanta Oil and Gas | Antelopus Selan Energy | Prabha Energy | Gandhar Oil | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-2.85 | -167.65 | 115.88 | -2.66 | 127.77 |
|
Cash Flow from Investing Activities
|
-9.10 | -7.97 | -111.66 | -44.10 | -62.15 |
|
Cash from Financing Activities
|
12.44 | 92.49 | -0.84 | 46.77 | -88.05 |
|
Net Cash Inflow / Outflow
|
0.50 | -83.13 | 3.38 | 0.01 | -22.43 |
Ratios
Profitability Ratios
| Rajputana Biodiesel | Vedanta Oil and Gas | Antelopus Selan Energy | Prabha Energy | Gandhar Oil | |
|---|---|---|---|---|---|
|
ROCE (%)
|
22.67 | 0.00 | 19.72 | 0.10 | 14.99 |
|
ROE (%)
|
23.19 | 0.00 | 15.07 | 0.14 | 10.61 |
|
ROA (%)
|
13.84 | 0.00 | 11.99 | 0.09 | 6.56 |
|
EBIT Margin (%)
|
13.21 | -- | 60.06 | 15.36 | 5.89 |
|
Net Margin (%)
|
8.55 | -- | 31.14 | 7.92 | 3.22 |
|
Cash Profit Margin (%)
|
9.48 | -- | 49.10 | 15.51 | 3.94 |
Growth Ratios
| Rajputana Biodiesel | Vedanta Oil and Gas | Antelopus Selan Energy | Prabha Energy | Gandhar Oil | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
81.29 | -100.00 | 8.06 | 54.76 | 8.83 |
|
EBIT Growth (%)
|
57.81 | -- | 14.02 | 166.24 | 31.90 |
|
Net Profit Growth (%)
|
77.65 | 100.00 | 26.98 | 143.74 | 64.33 |
|
EPS Growth (%)
|
68.88 | 100.00 | -45.11 | 139.39 | 69.09 |
|
Book Value Growth (%)
|
22.12 | -69.26 | 20.32 | -0.81 | 9.40 |
Valuation Ratios
| Rajputana Biodiesel | Vedanta Oil and Gas | Antelopus Selan Energy | Prabha Energy | Gandhar Oil | |
|---|---|---|---|---|---|
|
Price / Earnings
|
16.64 | -- | 22.36 | 3,557.69 | 8.47 |
|
Price / Book Value
|
3.02 | 0.00 | 3.09 | 4.66 | 0.85 |
|
Dividend Yield (%)
|
0.00 | -- | 0.00 | 0.00 | 0.64 |
|
EV/EBITDA
|
10.98 | -- | 11.65 | 2,327.26 | 4.74 |
|
Market Cap (₹ Cr)
|
150.83 | -- | 2,003.54 | 2,026.21 | 1,146.82 |
Solvency Ratios
| Rajputana Biodiesel | Vedanta Oil and Gas | Antelopus Selan Energy | Prabha Energy | Gandhar Oil | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.56 | 0.00 | 0.00 | 0.38 | 0.12 |
|
Short term debt to equity ratio
|
0.46 | -- | -- | 0.00 | 0.10 |
|
Current Ratio
|
2.04 | -- | 2.75 | 0.70 | 2.61 |
|
Quick Ratio
|
1.01 | -- | 2.14 | 0.31 | 1.61 |
|
Interest Coverage
|
9.16 | -- | 164.78 | 5.28 | 5.55 |
Operating Efficiency Ratios
| Rajputana Biodiesel | Vedanta Oil and Gas | Antelopus Selan Energy | Prabha Energy | Gandhar Oil | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
12.83 | -- | 24.10 | 3.73 | 17.00 |
|
Asset Turnover
|
1.61 | 0.00 | 0.37 | 0.01 | 2.03 |
|
Receivable days
|
46.14 | -- | 66.99 | 27.55 | 59.87 |
|
Inventory Days
|
81.67 | -- | 41.88 | 2,092.95 | 47.64 |
|
Payable days
|
14.63 | -- | 1,671.23 | 0.00 | 37.35 |
|
Cash Conversion Cycle
|
113.18 | -- | -1,562.36 | 2,120.50 | 70.15 |