Sharvaya Metals Peer Comparison

BSE: 544506

₹204.05

₹9.55 (4.91%)

As on 16-Oct-2026IST

Market cap

₹205 Cr

Revenue (TTM)

₹230 Cr

P/E Ratio

17.5

P/B Ratio

2.6

Div. Yield

0 %

Edit

	Sharvaya Metals	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Market cap (₹ Cr)	205	14,736	14,251	9,759	7,464
Revenue (₹ Cr)	230	4,437	5,808	8,002	6,962
Net Profit (₹ Cr)	11.67	434.14	799.43	688.69	345.04
Net Margin (%)	5.07	9.63	13.52	8.58	4.91
RoE (%)	23.31	13.57	14.86	22.61	10.43
Price to Earnings	17.54	33.81	17.67	14.17	21.63
Price-To-Book	2.65	4.28	2.41	3.22	1.90

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Sharvaya Metals	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Operating Revenue	229.83	4,418.92	5,380.65	7,131.82	6,888.57
Total Income	230.15	4,478.52	5,474.79	7,149.05	6,950.93
Total Expenditure	211.41	3,702.48	4,127.58	5,807.25	6,046.85
EBITDA	18.42	716.44	1,253.07	1,324.57	841.72
Depreciation	0.47	130.32	178.34	300.96	266.91
EBIT	17.95	586.13	1,074.73	1,023.61	574.81
Interest	1.91	41.69	58.46	427.35	125.37
Other Income	0.32	59.59	94.14	17.23	62.36
Exceptional Items	--	--	-18.29	-10.04	-15.15
Profit before Tax	16.35	604.03	1,098.30	603.45	496.65
Provision for Tax	4.68	119.77	296.57	140.34	-10.57
Profit after Tax	11.67	484.27	801.73	463.11	507.22

Liabilities (₹ Cr)

	Sharvaya Metals	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Shareholder's Funds	77.32	3,316.23	5,808.16	2,841.36	3,862.79
Minority Interest	--	--	40.85	--	--
Non-Current Liabilities	3.48	273.22	579.15	1,417.89	494.48
Current Liabilities	18.53	680.17	867.99	1,710.89	2,231.77
Total Liabilities	99.34	4,269.62	7,296.15	5,970.14	6,589.04

Assets (₹ Cr)

	Sharvaya Metals	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Non-Current Assets	14.64	2,262.19	4,656.05	3,591.12	4,108.39
Current Assets	84.70	2,007.43	2,640.10	2,379.02	2,480.65
Total Assets	99.34	4,269.62	7,296.15	5,970.14	6,589.04
Total Debt*	12.15	547.69	426.69	2,111.21	1,034.30
Net Current Assets	66.17	1,327.26	1,772.11	668.13	248.88
Contingent Liabilities	--	106.20	314.10	300.14	669.90

Cashflow (₹ Cr)

	Sharvaya Metals	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Cash From Operating Activities	-33.53	602.26	1,157.40	1,367.46	941.98
Cash Flow from Investing Activities	-2.81	-627.36	-1,336.50	-112.87	-443.75
Cash from Financing Activities	38.31	121.42	156.22	-1,284.31	-453.47
Net Cash Inflow / Outflow	1.96	96.33	-22.88	-29.71	44.76

Ratios

Profitability Ratios

	Sharvaya Metals	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
ROCE (%)	28.72	18.23	20.20	20.48	12.95
ROE (%)	23.31	15.73	15.22	17.76	13.96
ROA (%)	15.89	12.39	11.92	7.95	7.84
EBIT Margin (%)	8.15	17.56	25.04	18.81	13.12
Net Margin (%)	5.07	10.81	14.64	6.48	7.30
Cash Profit Margin (%)	5.28	13.91	18.21	10.71	11.24

Growth Ratios

	Sharvaya Metals	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Revenue Growth (%)	104.26	2.94	0.09	18.87	4.94
EBIT Growth (%)	-4.65	9.29	4.46	40.73	11.79
Net Profit Growth (%)	-4.58	20.84	-1.39	311.00	72.51
EPS Growth (%)	-28.37	20.84	-1.73	311.01	72.20
Book Value Growth (%)	239.48	16.66	16.06	19.61	12.52

Valuation Ratios

	Sharvaya Metals	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Price / Earnings	8.44	27.37	20.68	15.05	11.34
Price / Book Value	1.27	4.00	2.93	2.45	1.50
Dividend Yield (%)	0.00	0.36	0.37	0.00	1.72
EV/EBITDA	5.80	17.14	11.76	6.57	7.37
Market Cap (₹ Cr)	98.55	13,254.56	16,556.81	6,970.64	5,753.33

Solvency Ratios

	Sharvaya Metals	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Debt to Equity	0.16	0.17	0.08	0.74	0.27
Short term debt to equity ratio	0.10	0.13	0.03	0.17	0.14
Current Ratio	4.57	2.95	3.04	1.39	1.11
Quick Ratio	2.19	2.14	1.97	0.58	0.63
Interest Coverage	9.54	15.49	19.79	2.41	4.96

Operating Efficiency Ratios

	Sharvaya Metals	Gallantt Ispat	Godawari Power	Jayaswal Neco	Kirloskar Ferrous
Debtors to sales (%)	4.66	4.02	2.44	6.58	15.82
Asset Turnover	3.13	1.13	0.80	1.22	1.06
Receivable days	11.15	11.06	8.95	22.25	56.54
Inventory Days	58.95	40.76	63.03	66.77	58.28
Payable days	5.72	15.02	60.28	43.30	60.67
Cash Conversion Cycle	64.37	36.80	11.70	45.73	54.15

Annual
Quarterly