Sharvaya Metals Peer Comparison

BSE: 544506

₹149.50

₹1.50 (1.01%)

As on 31-Aug-2026IST

Market cap

₹150 Cr

Revenue (TTM)

₹113 Cr

P/E Ratio

12.9

P/B Ratio

2.1

Div. Yield

0 %

Edit

	Sharvaya Metals	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Market cap (₹ Cr)	150	16,383	13,643	9,547	7,455
Revenue (₹ Cr)	113	5,808	4,437	7,589	6,962
Net Profit (₹ Cr)	12.51	799.43	434.14	564.01	345.04
Net Margin (%)	11.09	13.52	9.63	7.41	4.91
RoE (%)	82.28	14.86	13.57	21.11	10.43
Price to Earnings	12.85	20.31	31.30	16.93	21.61
Price-To-Book	2.09	2.77	3.97	3.15	1.90

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Sharvaya Metals	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Operating Revenue	112.52	5,375.73	4,292.73	5,999.73	6,564.23
Total Income	112.76	5,471.71	4,308.34	6,012.37	6,616.81
Total Expenditure	92.89	4,182.02	3,598.30	5,058.92	5,808.06
EBITDA	19.63	1,193.71	694.43	940.81	756.17
Depreciation	0.37	155.18	119.96	286.74	255.83
EBIT	19.26	1,038.52	574.47	654.07	500.34
Interest	2.03	55.39	21.99	563.50	144.44
Other Income	0.24	95.98	15.62	12.63	52.58
Exceptional Items	--	0.70	--	--	--
Profit before Tax	17.47	1,092.03	568.09	103.20	408.48
Provision for Tax	4.96	279.04	167.35	-9.47	114.45
Profit after Tax	12.51	812.99	400.74	112.68	294.03

Liabilities (₹ Cr)

	Sharvaya Metals	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Shareholder's Funds	22.78	4,905.98	2,842.56	2,375.57	3,435.16
Minority Interest	--	31.11	--	--	--
Non-Current Liabilities	5.98	282.06	294.74	2,375.52	675.74
Current Liabilities	18.80	939.77	411.05	930.31	2,237.82
Total Liabilities	47.55	6,158.92	3,548.35	5,741.46	6,348.72

Assets (₹ Cr)

	Sharvaya Metals	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Non-Current Assets	11.97	3,890.21	2,170.98	3,633.32	3,977.36
Current Assets	35.58	2,268.71	1,377.37	2,048.08	2,371.36
Total Assets	47.55	6,158.92	3,548.35	5,741.46	6,348.72
Total Debt*	14.97	310.30	377.67	2,738.35	1,275.86
Net Current Assets	16.78	1,328.94	966.32	1,117.77	133.54
Contingent Liabilities	--	268.76	106.31	158.51	544.14

Cashflow (₹ Cr)

	Sharvaya Metals	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Cash From Operating Activities	1.59	898.25	578.80	1,388.49	655.94
Cash Flow from Investing Activities	-4.01	-436.31	-459.90	-236.18	-474.55
Cash from Financing Activities	2.43	-252.38	-113.89	-1,085.97	-173.11
Net Cash Inflow / Outflow	0.01	209.56	5.01	66.33	8.28

Ratios

Profitability Ratios

	Sharvaya Metals	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
ROCE (%)	66.27	23.50	19.24	12.58	12.07
ROE (%)	82.28	17.35	15.14	4.86	8.86
ROA (%)	32.45	13.89	11.99	1.92	4.80
EBIT Margin (%)	17.66	23.99	16.54	15.89	12.32
Net Margin (%)	11.09	14.86	9.30	1.87	4.44
Cash Profit Margin (%)	11.45	18.01	12.13	6.66	8.38

Growth Ratios

	Sharvaya Metals	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Revenue Growth (%)	57.47	-1.46	1.55	1.12	6.80
EBIT Growth (%)	428.64	-9.56	56.04	-8.87	-7.67
Net Profit Growth (%)	714.57	-13.10	77.84	-46.34	-1.22
EPS Growth (%)	682.10	-11.70	77.83	-46.34	-1.51
Book Value Growth (%)	198.59	8.57	15.99	4.96	6.30

Valuation Ratios

	Sharvaya Metals	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Price / Earnings	0.00	13.60	22.99	25.82	26.32
Price / Book Value	0.00	2.26	3.24	1.22	2.26
Dividend Yield (%)	--	0.69	0.33	0.00	1.17
EV/EBITDA	1.13	8.26	13.15	5.72	11.06
Market Cap (₹ Cr)	0.00	11,041.21	9,214.34	2,909.27	7,739.88

Solvency Ratios

	Sharvaya Metals	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Debt to Equity	0.66	0.06	0.13	1.15	0.37
Short term debt to equity ratio	0.36	0.06	0.10	--	0.17
Current Ratio	1.89	2.41	3.35	2.20	1.06
Quick Ratio	0.29	1.42	2.29	0.90	0.56
Interest Coverage	9.62	20.71	26.83	1.18	3.83

Operating Efficiency Ratios

	Sharvaya Metals	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Debtors to sales (%)	2.96	2.46	2.10	6.68	15.91
Asset Turnover	2.92	0.92	1.28	1.02	1.07
Receivable days	7.17	11.69	8.47	24.93	53.95
Inventory Days	77.43	62.20	37.21	82.39	59.87
Payable days	13.70	60.77	8.72	36.82	51.70
Cash Conversion Cycle	70.91	13.11	36.96	70.50	62.13

Annual
Quarterly