Cryogenic OGS Peer Comparison

BSE: 544440

₹430.20

₹-21.80 (-4.82%)

As on 06-Oct-2026IST

Market cap

₹624 Cr

Revenue (TTM)

₹41 Cr

P/E Ratio

61.3

P/B Ratio

11.4

Div. Yield

0 %

Edit

	Cryogenic OGS	United Drilling	Oil Country Tub	Aegis Logistics	Great Eastern Ship
Market cap (₹ Cr)	624	460	456	48,629	21,846
Revenue (₹ Cr)	41	184	63	8,971	6,213
Net Profit (₹ Cr)	10.18	20.32	-67.78	1,476.11	3,746.86
Net Margin (%)	24.00	10.85	-104.95	15.80	50.68
RoE (%)	24.35	7.39	-32.56	20.86	23.28
Price to Earnings	61.29	22.64	--	38.86	5.83
Price-To-Book	11.42	1.63	6.99	7.37	1.20

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Cryogenic OGS	United Drilling	Oil Country Tub	Aegis Logistics	Great Eastern Ship
Operating Revenue	40.82	181.12	70.09	8,333.21	5,409.09
Total Income	42.43	184.42	71.81	8,659.79	6,764.26
Total Expenditure	29.49	149.48	65.51	6,881.37	2,713.05
EBITDA	11.33	31.64	4.59	1,451.84	2,696.04
Depreciation	0.58	4.54	69.58	199.32	889.06
EBIT	10.75	27.10	-65.00	1,252.52	1,806.98
Interest	0.11	3.56	1.08	145.87	136.36
Other Income	1.61	3.30	1.72	326.59	1,355.17
Exceptional Items	1.24	--	--	--	--
Profit before Tax	13.49	26.85	-64.36	1,433.24	3,025.79
Provision for Tax	3.31	7.88	-2.87	326.61	83.27
Profit after Tax	10.18	18.97	-61.48	1,106.63	2,942.52

Liabilities (₹ Cr)

	Cryogenic OGS	United Drilling	Oil Country Tub	Aegis Logistics	Great Eastern Ship
Shareholder's Funds	54.65	279.64	197.42	6,055.02	16,962.49
Minority Interest	--	--	--	2,729.29	--
Non-Current Liabilities	8.28	6.26	97.58	1,909.20	1,452.29
Current Liabilities	3.50	21.98	18.76	3,468.18	1,463.23
Total Liabilities	66.72	307.88	313.77	14,269.44	19,878.01

Assets (₹ Cr)

	Cryogenic OGS	United Drilling	Oil Country Tub	Aegis Logistics	Great Eastern Ship
Non-Current Assets	19.93	85.79	244.85	8,242.90	9,960.69
Current Assets	46.50	221.01	68.92	5,918.80	9,848.80
Total Assets	66.72	307.88	313.77	14,269.44	19,878.01
Total Debt*	0.00	2.77	24.88	2,416.56	1,049.37
Net Current Assets	43.01	199.03	50.16	2,450.62	8,385.57
Contingent Liabilities	0.09	9.36	5.59	1,620.84	345.19

Cashflow (₹ Cr)

	Cryogenic OGS	United Drilling	Oil Country Tub	Aegis Logistics	Great Eastern Ship
Cash From Operating Activities	7.99	39.37	-4.23	2,027.69	2,853.87
Cash Flow from Investing Activities	-20.56	-3.79	-4.89	-2,533.03	-1,187.25
Cash from Financing Activities	15.37	-35.55	3.75	1,606.14	-1,768.66
Net Cash Inflow / Outflow	2.79	0.03	-5.37	1,100.81	-102.04

Ratios

Profitability Ratios

	Cryogenic OGS	United Drilling	Oil Country Tub	Aegis Logistics	Great Eastern Ship
ROCE (%)	32.53	10.56	-73.87	19.76	18.37
ROE (%)	24.35	7.01	-120.94	20.71	18.85
ROA (%)	20.33	5.88	-17.67	8.80	15.41
EBIT Margin (%)	31.71	19.29	8.99	21.34	74.90
Net Margin (%)	24.00	10.29	-85.62	12.78	43.50
Cash Profit Margin (%)	26.36	12.98	11.56	15.65	70.84

Growth Ratios

	Cryogenic OGS	United Drilling	Oil Country Tub	Aegis Logistics	Great Eastern Ship
Revenue Growth (%)	24.06	7.63	-42.97	23.20	1.63
EBIT Growth (%)	46.27	26.57	-86.30	36.14	15.37
Net Profit Growth (%)	67.21	26.26	-92.97	40.54	25.52
EPS Growth (%)	22.95	26.26	-77.57	35.39	25.52
Book Value Growth (%)	88.55	5.91	9.08	30.75	18.96

Valuation Ratios

	Cryogenic OGS	United Drilling	Oil Country Tub	Aegis Logistics	Great Eastern Ship
Price / Earnings	22.44	15.71	0.00	23.40	6.86
Price / Book Value	4.18	1.07	3.61	3.47	1.19
Dividend Yield (%)	0.00	1.23	0.00	1.45	2.48
EV/EBITDA	15.12	8.56	31.96	10.82	3.88
Market Cap (₹ Cr)	228.48	298.05	191.37	21,013.01	20,181.86

Solvency Ratios

	Cryogenic OGS	United Drilling	Oil Country Tub	Aegis Logistics	Great Eastern Ship
Debt to Equity	0.00	0.01	0.47	0.40	0.06
Short term debt to equity ratio	--	0.01	0.07	0.05	--
Current Ratio	13.30	10.05	3.67	1.71	6.73
Quick Ratio	11.01	3.48	1.82	1.67	6.54
Interest Coverage	119.77	8.55	-58.85	10.83	23.19

Operating Efficiency Ratios

	Cryogenic OGS	United Drilling	Oil Country Tub	Aegis Logistics	Great Eastern Ship
Debtors to sales (%)	11.75	36.25	17.67	5.77	11.82
Asset Turnover	0.82	0.56	0.20	0.66	0.28
Receivable days	51.05	143.50	82.35	25.67	37.79
Inventory Days	61.55	301.45	170.33	6.84	18.17
Payable days	47.49	55.99	24.91	32.76	--
Cash Conversion Cycle	65.11	388.96	227.77	-0.24	--

Annual
Quarterly