Market cap
₹334 Cr
Revenue (TTM)
₹149 Cr
P/E Ratio
19.6
P/B Ratio
5.3
Div. Yield
0 %
| Apex Ecotech | Gravita India | Tinna Rubber | Nupur Recyclers | Antony Waste | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
334 | 10,674 | 1,624 | 1,153 | 916 |
Revenue (₹ Cr) |
149 | 4,700 | 572 | 244 | 1,067 |
Net Profit (₹ Cr) |
17.02 | 391.64 | 62.20 | 19.83 | 69.54 |
Net Margin (%) |
11.35 | 8.17 | 10.84 | 7.73 | 6.33 |
RoE (%) |
31.09 | 16.64 | 21.55 | 13.10 | 8.17 |
Price to Earnings |
19.59 | 27.23 | 26.33 | 67.20 | 15.68 |
Price-To-Book |
5.27 | 4.17 | 5.10 | 8.21 | 1.24 |
Income Statement (₹ Cr)
| Apex Ecotech | Gravita India | Tinna Rubber | Nupur Recyclers | Antony Waste | |
|---|---|---|---|---|---|
|
Operating Revenue
|
148.65 | 4,265.27 | 545.81 | -- | 1,053.19 |
|
Total Income
|
149.93 | 4,342.20 | 547.76 | -- | 1,084.84 |
|
Total Expenditure
|
126.78 | 3,827.92 | 451.69 | -- | 848.50 |
|
EBITDA
|
21.87 | 437.35 | 94.12 | -- | 204.69 |
|
Depreciation
|
0.20 | 38.83 | 12.29 | -- | 85.76 |
|
EBIT
|
21.67 | 398.52 | 81.82 | -- | 118.93 |
|
Interest
|
0.20 | 27.20 | 11.45 | -- | 60.85 |
|
Other Income
|
1.28 | 76.93 | 1.95 | -- | 31.65 |
|
Exceptional Items
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
22.75 | 448.25 | 71.99 | -- | 89.73 |
|
Provision for Tax
|
5.73 | 69.92 | 19.15 | -- | -2.02 |
|
Profit after Tax
|
17.02 | 378.33 | 52.85 | -- | 91.75 |
Liabilities (₹ Cr)
| Apex Ecotech | Gravita India | Tinna Rubber | Nupur Recyclers | Antony Waste | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
63.26 | 2,451.63 | 300.38 | -- | 738.88 |
|
Minority Interest
|
-- | 6.78 | -- | -- | 176.31 |
|
Non-Current Liabilities
|
1.40 | 152.08 | 59.66 | -- | 364.93 |
|
Current Liabilities
|
24.10 | 1,009.69 | 180.21 | -- | 464.15 |
|
Total Liabilities
|
89.18 | 3,620.18 | 540.25 | -- | 1,823.65 |
Assets (₹ Cr)
| Apex Ecotech | Gravita India | Tinna Rubber | Nupur Recyclers | Antony Waste | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
2.94 | 1,270.80 | 340.58 | -- | 1,202.61 |
|
Current Assets
|
85.82 | 2,349.38 | 199.67 | -- | 541.66 |
|
Total Assets
|
89.18 | 3,620.18 | 540.25 | -- | 1,823.65 |
|
Total Debt*
|
1.31 | 732.32 | 120.63 | -- | 425.50 |
|
Net Current Assets
|
61.72 | 1,339.69 | 19.46 | -- | 77.51 |
|
Contingent Liabilities
|
0.20 | 238.05 | 23.43 | -- | 61.80 |
Cashflow (₹ Cr)
| Apex Ecotech | Gravita India | Tinna Rubber | Nupur Recyclers | Antony Waste | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
6.77 | 169.29 | 57.48 | -- | 142.54 |
|
Cash Flow from Investing Activities
|
-14.65 | -363.89 | -102.91 | -- | -55.54 |
|
Cash from Financing Activities
|
1.04 | 177.86 | 44.38 | -- | -96.27 |
|
Net Cash Inflow / Outflow
|
-6.84 | -16.74 | -1.04 | -- | -9.27 |
Ratios
Profitability Ratios
| Apex Ecotech | Gravita India | Tinna Rubber | Nupur Recyclers | Antony Waste | |
|---|---|---|---|---|---|
|
ROCE (%)
|
41.36 | 17.18 | 22.76 | -- | 13.11 |
|
ROE (%)
|
31.09 | 16.73 | 22.27 | -- | 13.12 |
|
ROA (%)
|
22.99 | 12.11 | 11.30 | -- | 5.32 |
|
EBIT Margin (%)
|
15.58 | 12.06 | 17.60 | -- | 22.44 |
|
Net Margin (%)
|
11.35 | 8.71 | 9.65 | -- | 8.46 |
|
Cash Profit Margin (%)
|
11.59 | 9.78 | 11.93 | -- | 16.85 |
Growth Ratios
| Apex Ecotech | Gravita India | Tinna Rubber | Nupur Recyclers | Antony Waste | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
109.50 | 10.25 | 8.01 | -- | 12.81 |
|
EBIT Growth (%)
|
96.57 | 17.15 | 18.27 | -- | 7.31 |
|
Net Profit Growth (%)
|
98.85 | 20.91 | 9.29 | -- | -8.83 |
|
EPS Growth (%)
|
98.85 | 21.26 | 3.91 | -- | -11.63 |
|
Book Value Growth (%)
|
36.82 | 18.44 | 68.66 | -- | 12.08 |
Valuation Ratios
| Apex Ecotech | Gravita India | Tinna Rubber | Nupur Recyclers | Antony Waste | |
|---|---|---|---|---|---|
|
Price / Earnings
|
8.10 | 25.69 | 18.19 | -- | 14.26 |
|
Price / Book Value
|
2.18 | 3.97 | 3.23 | -- | 1.46 |
|
Dividend Yield (%)
|
0.00 | 0.48 | 0.61 | -- | 0.13 |
|
EV/EBITDA
|
4.50 | 19.96 | 11.22 | -- | 5.83 |
|
Market Cap (₹ Cr)
|
137.92 | 9,732.92 | 961.22 | -- | 1,076.05 |
Solvency Ratios
| Apex Ecotech | Gravita India | Tinna Rubber | Nupur Recyclers | Antony Waste | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.02 | 0.30 | 0.40 | -- | 0.58 |
|
Short term debt to equity ratio
|
-- | 0.21 | 0.24 | -- | 0.06 |
|
Current Ratio
|
3.56 | 2.33 | 1.11 | -- | 1.17 |
|
Quick Ratio
|
3.38 | 1.31 | 0.68 | -- | 1.17 |
|
Interest Coverage
|
116.15 | 17.48 | 7.29 | -- | 2.47 |
Operating Efficiency Ratios
| Apex Ecotech | Gravita India | Tinna Rubber | Nupur Recyclers | Antony Waste | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
11.27 | 10.10 | 12.27 | -- | 30.58 |
|
Asset Turnover
|
2.01 | 1.37 | 1.17 | -- | 0.61 |
|
Receivable days
|
34.78 | 30.21 | 36.17 | -- | 101.80 |
|
Inventory Days
|
8.36 | 70.17 | 46.67 | -- | 0.00 |
|
Payable days
|
16.59 | 5.71 | 70.36 | -- | 3,306.73 |
|
Cash Conversion Cycle
|
26.55 | 94.67 | 12.48 | -- | -3,204.93 |