Meghmani Organics [Merged] Peer Comparison

NSE: MEGH | BSE: 532865

₹138.25

₹129.78 (1,533.10%)

As on 17-May-2021IST

Market cap

₹3,510 Cr

Revenue (TTM)

₹2,174 Cr

P/E Ratio

18.8

P/B Ratio

2.9

Div. Yield

0.7 %

Edit

	Meghmani Organics [Merged]	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Market cap (₹ Cr)	3,510	23,558	21,984	18,200	16,500
Revenue (₹ Cr)	2,174	8,575	1,224	9,013	2,258
Net Profit (₹ Cr)	254.82	783.41	235.19	531.00	387.86
Net Margin (%)	11.57	9.08	18.79	5.88	16.65
RoE (%)	17.72	13.96	10.03	8.95	15.03
Price to Earnings	18.82	30.08	93.47	34.27	42.54
Price-To-Book	2.93	3.81	8.74	2.99	5.92

Income Statement (₹ Cr)

	Meghmani Organics [Merged]	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Operating Revenue	2,191.18	4,229.71	301.81	4,186.31	924.83
Total Income	2,247.28	4,265.32	303.78	4,195.15	937.31
Total Expenditure	1,757.08	3,201.22	230.05	3,208.98	763.18
EBITDA	434.10	1,028.49	71.76	977.33	161.65
Depreciation	88.59	139.73	7.85	185.21	20.29
EBIT	345.51	888.76	63.91	792.12	141.36
Interest	42.57	117.97	9.38	124.78	19.12
Other Income	56.10	35.61	1.98	8.84	12.48
Exceptional Items	-15.87	--	--	--	--
Profit before Tax	359.04	806.40	56.51	676.18	134.72
Provision for Tax	70.03	195.37	16.55	129.42	48.70
Profit after Tax	289.02	611.03	39.96	546.76	86.02

	Meghmani Organics [Merged]	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Shareholder's Funds	1,209.06	1,571.91	78.28	2,978.77	1,403.72
Minority Interest	189.28	--	--	94.62	--
Non-Current Liabilities	532.67	887.75	104.33	1,342.74	109.42
Current Liabilities	805.91	748.95	117.86	1,916.37	140.94
Total Liabilities	2,736.92	3,208.61	300.47	6,332.50	1,679.02

	Meghmani Organics [Merged]	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Non-Current Assets	1,760.11	2,052.31	152.68	4,327.63	1,350.04
Current Assets	976.81	1,156.30	147.79	2,004.87	304.04
Total Assets	2,736.92	3,208.61	300.47	6,332.50	1,679.02
Total Debt*	790.08	1,091.45	170.49	2,097.94	162.41
Net Current Assets	170.90	407.35	29.93	88.50	163.10
Contingent Liabilities	44.61	28.92	3.45	364.45	63.07

	Meghmani Organics [Merged]	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Cash From Operating Activities	404.28	764.66	17.70	1,102.06	99.04
Cash Flow from Investing Activities	-480.80	-427.92	-48.01	-1,124.06	-43.80
Cash from Financing Activities	-48.18	-337.56	32.62	-534.91	-64.10
Net Cash Inflow / Outflow	-124.71	-0.82	2.30	-556.91	-8.86

	Meghmani Organics [Merged]	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
ROCE (%)	21.60	37.56	31.87	15.85	9.95
ROE (%)	26.12	46.23	68.40	19.50	6.20
ROA (%)	11.30	19.91	15.76	8.97	5.29
EBIT Margin (%)	22.37	25.16	24.43	23.56	18.83
Net Margin (%)	12.86	14.33	13.15	13.03	9.18
Cash Profit Margin (%)	16.96	17.75	15.84	15.84	11.50

	Meghmani Organics [Merged]	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Revenue Growth (%)	4.94	56.66	50.02	0.45	-2.43
EBIT Growth (%)	-15.75	146.14	48.64	1.96	13.71
Net Profit Growth (%)	-2.15	251.85	71.23	8.45	5.35
EPS Growth (%)	-4.43	255.57	71.23	8.44	5.35
Book Value Growth (%)	20.47	46.69	103.08	13.24	2.30

	Meghmani Organics [Merged]	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Price / Earnings	3.93	8.68	0.00	12.38	4.47
Price / Book Value	0.78	3.35	0.00	4.46	0.27
Dividend Yield (%)	2.69	1.16	--	0.46	6.05
EV/EBITDA	3.52	5.95	2.38	15.34	2.96
Market Cap (₹ Cr)	944.78	5,273.23	0.00	13,274.48	384.26

	Meghmani Organics [Merged]	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Debt to Equity	0.65	0.69	2.18	0.70	0.12
Short term debt to equity ratio	0.15	0.16	0.96	0.41	0.00
Current Ratio	1.21	1.54	1.25	1.05	2.16
Quick Ratio	0.78	1.02	0.64	0.61	1.42
Interest Coverage	9.43	7.84	7.03	6.42	8.05

	Meghmani Organics [Merged]	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Debtors to sales (%)	24.21	14.49	20.86	18.00	5.66
Asset Turnover	0.87	1.38	1.19	0.76	0.57
Receivable days	78.84	51.25	67.20	60.41	21.44
Inventory Days	62.50	34.74	67.57	63.49	37.48
Payable days	78.21	65.23	76.21	64.86	70.83
Cash Conversion Cycle	63.13	20.76	58.57	59.04	-11.91

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.