Msafe Equipments Peer Comparison

BSE: 544695

₹288.80

₹-15.20 (-5.00%)

As on 21-Sep-2026 15:04IST

Market cap

₹589 Cr

Revenue (TTM)

₹104 Cr

P/E Ratio

26.3

P/B Ratio

5.6

Div. Yield

0 %

Edit

	Msafe Equipments	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Market cap (₹ Cr)	589	15,986	13,079	8,943	7,968
Revenue (₹ Cr)	104	5,808	4,437	7,589	6,962
Net Profit (₹ Cr)	22.42	799.43	434.14	564.01	345.04
Net Margin (%)	21.55	13.52	9.63	7.41	4.91
RoE (%)	36.26	14.86	13.57	21.11	10.43
Price to Earnings	26.28	19.82	30.01	15.86	23.09
Price-To-Book	5.60	2.70	3.80	2.95	2.03

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Msafe Equipments	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Operating Revenue	103.50	5,380.65	4,418.92	7,131.82	6,888.57
Total Income	104.06	5,474.79	4,478.52	7,149.05	6,950.93
Total Expenditure	62.48	4,127.58	3,702.48	5,807.25	6,046.85
EBITDA	41.02	1,253.07	716.44	1,324.57	841.72
Depreciation	8.21	178.34	130.32	300.96	266.91
EBIT	32.80	1,074.73	586.13	1,023.61	574.81
Interest	3.40	58.46	41.69	427.35	125.37
Other Income	0.56	94.14	59.59	17.23	62.36
Exceptional Items	--	-18.29	--	-10.04	-15.15
Profit before Tax	29.97	1,098.30	604.03	603.45	496.65
Provision for Tax	7.54	296.57	119.77	140.34	-10.57
Profit after Tax	22.42	801.73	484.27	463.11	507.22

Liabilities (₹ Cr)

	Msafe Equipments	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Shareholder's Funds	98.01	5,808.16	3,316.23	2,841.36	3,862.79
Minority Interest	--	40.85	--	--	--
Non-Current Liabilities	8.77	579.15	273.22	1,417.89	494.48
Current Liabilities	39.51	867.99	680.17	1,710.89	2,231.77
Total Liabilities	149.01	7,296.15	4,269.62	5,970.14	6,589.04

Assets (₹ Cr)

	Msafe Equipments	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Non-Current Assets	48.96	4,656.05	2,262.19	3,591.12	4,108.39
Current Assets	97.33	2,640.10	2,007.43	2,379.02	2,480.65
Total Assets	149.01	7,296.15	4,269.62	5,970.14	6,589.04
Total Debt*	38.59	426.69	547.69	2,111.21	1,034.30
Net Current Assets	57.82	1,772.11	1,327.26	668.13	248.88
Contingent Liabilities	--	314.10	106.20	300.14	669.90

Cashflow (₹ Cr)

	Msafe Equipments	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Cash From Operating Activities	11.53	1,157.40	602.26	1,367.46	941.98
Cash Flow from Investing Activities	-63.47	-1,336.50	-627.36	-112.87	-443.75
Cash from Financing Activities	51.55	156.22	121.42	-1,284.31	-453.47
Net Cash Inflow / Outflow	-0.38	-22.88	96.33	-29.71	44.76

Ratios

Profitability Ratios

	Msafe Equipments	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
ROCE (%)	34.25	20.20	18.23	20.48	12.95
ROE (%)	36.26	15.22	15.73	17.76	13.96
ROA (%)	20.78	11.92	12.39	7.95	7.84
EBIT Margin (%)	40.17	25.04	17.56	18.81	13.12
Net Margin (%)	21.55	14.64	10.81	6.48	7.30
Cash Profit Margin (%)	29.60	18.21	13.91	10.71	11.24

Growth Ratios

	Msafe Equipments	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Revenue Growth (%)	45.08	0.09	2.94	18.87	4.94
EBIT Growth (%)	57.71	4.46	9.29	40.73	11.79
Net Profit Growth (%)	72.30	-1.39	20.84	311.00	72.51
EPS Growth (%)	35.14	-1.73	20.84	311.01	72.20
Book Value Growth (%)	282.11	16.06	16.66	19.61	12.52

Valuation Ratios

	Msafe Equipments	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Price / Earnings	10.52	20.68	27.37	15.05	11.34
Price / Book Value	2.41	2.93	4.00	2.45	1.50
Dividend Yield (%)	0.00	0.37	0.36	0.00	1.72
EV/EBITDA	5.56	11.76	17.14	6.57	7.37
Market Cap (₹ Cr)	235.82	16,556.81	13,254.56	6,970.64	5,753.33

Solvency Ratios

	Msafe Equipments	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Debt to Equity	0.39	0.08	0.17	0.74	0.27
Short term debt to equity ratio	0.21	0.03	0.13	0.17	0.14
Current Ratio	2.46	3.04	2.95	1.39	1.11
Quick Ratio	1.86	1.97	2.14	0.58	0.63
Interest Coverage	9.82	19.79	15.49	2.41	4.96

Operating Efficiency Ratios

	Msafe Equipments	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Debtors to sales (%)	22.87	2.44	4.02	6.58	15.82
Asset Turnover	0.96	0.80	1.13	1.22	1.06
Receivable days	70.37	8.95	11.06	22.25	56.54
Inventory Days	58.31	63.03	40.76	66.77	58.28
Payable days	85.52	60.28	15.02	43.30	60.67
Cash Conversion Cycle	43.15	11.70	36.80	45.73	54.15

Annual
Quarterly