Msafe Equipments Peer Comparison

BSE: 544695

₹224.85

₹-8.95 (-3.83%)

As on 27-Aug-2026IST

Market cap

₹459 Cr

Revenue (TTM)

₹104 Cr

P/E Ratio

20.5

P/B Ratio

4.4

Div. Yield

0 %

Edit

	Msafe Equipments	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Market cap (₹ Cr)	459	16,141	13,936	9,813	7,386
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	20.46	20.01	31.98	17.40	21.41
Price-To-Book	4.36	2.71	4.05	3.23	1.88

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	--	7,131.82	6,888.57
Total Income	104.06	5,474.79	--	7,149.05	6,950.93
Total Expenditure	62.48	4,127.58	--	5,807.25	6,046.85
EBITDA	41.02	1,253.07	--	1,324.57	841.72
Depreciation	8.21	178.34	--	300.96	266.91
EBIT	32.80	1,074.73	--	1,023.61	574.81
Interest	3.40	58.46	--	427.35	125.37
Other Income	0.56	94.14	--	17.23	62.36
Exceptional Items	--	-18.29	--	-10.04	-15.15
Profit before Tax	29.97	1,098.30	--	603.45	496.65
Provision for Tax	7.54	296.57	--	140.34	-10.57
Profit after Tax	22.42	801.73	--	463.11	507.22

Liabilities (₹ Cr)

	Msafe Equipments	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Shareholder's Funds	98.01	5,808.16	--	2,841.36	3,862.79
Minority Interest	--	40.85	--	--	--
Non-Current Liabilities	8.77	579.15	--	1,417.89	494.48
Current Liabilities	39.51	867.99	--	1,710.89	2,231.77
Total Liabilities	149.01	7,296.15	--	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	--	3,591.12	4,108.39
Current Assets	97.33	2,640.10	--	2,379.02	2,480.65
Total Assets	149.01	7,296.15	--	5,970.14	6,589.04
Total Debt*	38.59	426.69	--	2,111.21	1,034.30
Net Current Assets	57.82	1,772.11	--	668.13	248.88
Contingent Liabilities	--	314.10	--	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	--	1,367.46	941.98
Cash Flow from Investing Activities	-63.47	-1,336.50	--	-112.87	-443.75
Cash from Financing Activities	51.55	156.22	--	-1,284.31	-453.47
Net Cash Inflow / Outflow	-0.38	-22.88	--	-29.71	44.76

Ratios

Profitability Ratios

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

Growth Ratios

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

Valuation Ratios

	Msafe Equipments	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Price / Earnings	10.52	20.68	--	15.05	11.34
Price / Book Value	2.41	2.93	--	2.45	1.50
Dividend Yield (%)	0.00	0.37	--	0.00	1.72
EV/EBITDA	5.56	11.76	--	6.57	7.37
Market Cap (₹ Cr)	235.82	16,556.81	--	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	--	0.74	0.27
Short term debt to equity ratio	0.21	0.03	--	0.17	0.14
Current Ratio	2.46	3.04	--	1.39	1.11
Quick Ratio	1.86	1.97	--	0.58	0.63
Interest Coverage	9.82	19.79	--	2.41	4.96

Operating Efficiency Ratios

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

Annual
Quarterly