Market cap
₹206 Cr
Revenue (TTM)
₹45 Cr
P/E Ratio
29.9
P/B Ratio
3.7
Div. Yield
0 %
| SPEB Adhesives | Jyoti Resins | Nikhil Adhesives | HP Adhesives | Hindustan Adhesive | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
206 | 1,053 | 372 | 316 | 180 |
Revenue (₹ Cr) |
45 | 327 | 619 | 252 | 269 |
Net Profit (₹ Cr) |
5.89 | 64.36 | 20.29 | 1.88 | 21.79 |
Net Margin (%) |
12.94 | 18.98 | 3.27 | 0.74 | 7.97 |
RoE (%) |
26.30 | 23.76 | 14.61 | 1.31 | 23.72 |
Price to Earnings |
29.93 | 16.37 | 18.33 | 168.48 | 8.24 |
Price-To-Book |
3.69 | 3.71 | 2.43 | 1.69 | 1.50 |
Income Statement (₹ Cr)
| SPEB Adhesives | Jyoti Resins | Nikhil Adhesives | HP Adhesives | Hindustan Adhesive | |
|---|---|---|---|---|---|
|
Operating Revenue
|
44.79 | 284.12 | 584.59 | 252.87 | 284.82 |
|
Total Income
|
45.54 | 295.10 | 585.15 | 257.93 | 289.34 |
|
Total Expenditure
|
36.95 | 194.64 | 547.54 | 227.33 | 250.60 |
|
EBITDA
|
7.84 | 89.49 | 37.05 | 25.54 | 34.22 |
|
Depreciation
|
0.44 | 1.59 | 7.08 | 4.72 | 11.12 |
|
EBIT
|
7.41 | 87.90 | 29.97 | 20.82 | 23.10 |
|
Interest
|
0.02 | 0.09 | 8.12 | 2.15 | 6.15 |
|
Other Income
|
0.75 | 10.97 | 0.57 | 5.06 | 4.51 |
|
Exceptional Items
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
8.13 | 98.78 | 22.42 | 23.73 | 21.46 |
|
Provision for Tax
|
2.24 | 24.91 | 5.56 | 5.48 | 6.07 |
|
Profit after Tax
|
5.89 | 73.87 | 16.86 | 18.24 | 15.39 |
Liabilities (₹ Cr)
| SPEB Adhesives | Jyoti Resins | Nikhil Adhesives | HP Adhesives | Hindustan Adhesive | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
25.36 | 229.26 | 129.78 | 184.28 | 91.72 |
|
Minority Interest
|
-- | -- | -- | -- | -0.62 |
|
Non-Current Liabilities
|
0.05 | 6.99 | 36.80 | 2.45 | 46.26 |
|
Current Liabilities
|
1.86 | 137.05 | 156.41 | 41.35 | 121.32 |
|
Total Liabilities
|
27.27 | 373.30 | 322.98 | 228.08 | 258.67 |
Assets (₹ Cr)
| SPEB Adhesives | Jyoti Resins | Nikhil Adhesives | HP Adhesives | Hindustan Adhesive | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
2.31 | 57.76 | 97.54 | 80.54 | 136.94 |
|
Current Assets
|
24.96 | 315.54 | 225.44 | 147.53 | 121.73 |
|
Total Assets
|
27.27 | 373.30 | 322.98 | 228.08 | 258.67 |
|
Total Debt*
|
0.00 | 0.00 | 56.44 | 5.69 | 105.58 |
|
Net Current Assets
|
23.10 | 178.49 | 69.03 | 106.19 | 0.42 |
|
Contingent Liabilities
|
0.02 | -- | 0.17 | 2.98 | 1.25 |
Cashflow (₹ Cr)
| SPEB Adhesives | Jyoti Resins | Nikhil Adhesives | HP Adhesives | Hindustan Adhesive | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.93 | 14.75 | 6.90 | 9.94 | 18.36 |
|
Cash Flow from Investing Activities
|
0.31 | 7.71 | -10.29 | -9.11 | -49.13 |
|
Cash from Financing Activities
|
0.52 | -10.87 | -3.32 | 1.52 | 34.71 |
|
Net Cash Inflow / Outflow
|
-0.10 | 11.59 | -6.71 | 2.36 | 3.93 |
Ratios
Profitability Ratios
| SPEB Adhesives | Jyoti Resins | Nikhil Adhesives | HP Adhesives | Hindustan Adhesive | |
|---|---|---|---|---|---|
|
ROCE (%)
|
36.37 | 54.64 | 17.40 | 14.40 | 16.16 |
|
ROE (%)
|
26.30 | 40.83 | 13.83 | 10.33 | 18.39 |
|
ROA (%)
|
24.58 | 22.22 | 5.45 | 8.57 | 6.78 |
|
EBIT Margin (%)
|
19.18 | 35.36 | 6.43 | 12.10 | 13.60 |
|
Net Margin (%)
|
12.94 | 25.03 | 2.88 | 7.07 | 5.32 |
|
Cash Profit Margin (%)
|
14.14 | 26.56 | 4.09 | 9.08 | 9.31 |
Growth Ratios
| SPEB Adhesives | Jyoti Resins | Nikhil Adhesives | HP Adhesives | Hindustan Adhesive | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
5.11 | 10.43 | 3.61 | 7.19 | -6.36 |
|
EBIT Growth (%)
|
20.29 | 10.68 | 20.88 | -10.18 | 8.04 |
|
Net Profit Growth (%)
|
19.40 | 10.07 | 27.23 | -11.30 | -6.20 |
|
EPS Growth (%)
|
19.39 | 10.07 | 27.23 | -11.91 | -6.30 |
|
Book Value Growth (%)
|
30.28 | 42.18 | 13.85 | 9.11 | 21.19 |
Valuation Ratios
| SPEB Adhesives | Jyoti Resins | Nikhil Adhesives | HP Adhesives | Hindustan Adhesive | |
|---|---|---|---|---|---|
|
Price / Earnings
|
0.00 | 19.90 | 23.77 | 24.37 | 11.19 |
|
Price / Book Value
|
0.00 | 6.92 | 3.09 | 2.40 | 1.88 |
|
Dividend Yield (%)
|
-- | 0.73 | 0.25 | 0.83 | 0.00 |
|
EV/EBITDA
|
0.33 | 13.11 | 12.00 | 14.49 | 7.01 |
|
Market Cap (₹ Cr)
|
0.00 | 1,469.75 | 400.73 | 442.27 | 171.98 |
Solvency Ratios
| SPEB Adhesives | Jyoti Resins | Nikhil Adhesives | HP Adhesives | Hindustan Adhesive | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.00 | 0.43 | 0.03 | 1.15 |
|
Short term debt to equity ratio
|
-- | -- | 0.18 | 0.03 | 0.72 |
|
Current Ratio
|
13.42 | 2.30 | 1.44 | 3.57 | 1.00 |
|
Quick Ratio
|
12.13 | 2.25 | 0.88 | 2.20 | 0.46 |
|
Interest Coverage
|
424.57 | 1,107.21 | 3.76 | 12.03 | 4.49 |
Operating Efficiency Ratios
| SPEB Adhesives | Jyoti Resins | Nikhil Adhesives | HP Adhesives | Hindustan Adhesive | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
15.31 | 44.19 | 19.38 | 16.51 | 9.57 |
|
Asset Turnover
|
1.87 | 0.85 | 1.89 | 1.19 | 1.26 |
|
Receivable days
|
53.17 | 141.01 | 66.80 | 56.46 | 43.02 |
|
Inventory Days
|
22.31 | 7.59 | 51.22 | 75.19 | 66.35 |
|
Payable days
|
10.27 | 60.51 | 76.71 | 44.79 | 71.47 |
|
Cash Conversion Cycle
|
65.21 | 88.09 | 41.31 | 86.86 | 37.91 |