Market cap
₹550 Cr
Revenue (TTM)
₹156 Cr
P/E Ratio
34.2
P/B Ratio
4.5
Div. Yield
0 %
| Merritronix | Kaynes Technology | PG Electroplast | Avalon Tech | SKF India (Industrial) | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
550 | 26,385 | 16,793 | 14,895 | 14,604 |
Revenue (₹ Cr) |
156 | 3,899 | 5,818 | 1,764 | 3,440 |
Net Profit (₹ Cr) |
16.10 | 345.70 | 202.19 | 133.60 | 217.67 |
Net Margin (%) |
10.31 | 8.55 | 3.45 | 7.45 | 6.22 |
RoE (%) |
46.03 | 7.37 | 6.92 | 19.48 | 15.90 |
Price to Earnings |
34.17 | 76.32 | 81.60 | 111.49 | 67.09 |
Price-To-Book |
4.47 | 5.49 | 5.38 | 19.69 | 9.49 |
Income Statement (₹ Cr)
| Merritronix | Kaynes Technology | PG Electroplast | Avalon Tech | SKF India (Industrial) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
155.90 | 3,626.35 | -- | -- | 3,440.36 |
|
Total Income
|
156.25 | 3,783.18 | -- | -- | 3,499.48 |
|
Total Expenditure
|
128.68 | 3,048.61 | -- | -- | 3,050.52 |
|
EBITDA
|
27.22 | 577.74 | -- | -- | 389.84 |
|
Depreciation
|
0.47 | 107.07 | -- | -- | 31.38 |
|
EBIT
|
26.75 | 470.67 | -- | -- | 358.46 |
|
Interest
|
4.08 | 120.61 | -- | -- | 0.21 |
|
Other Income
|
0.35 | 156.83 | -- | -- | 59.12 |
|
Exceptional Items
|
-- | -2.58 | -- | -- | -196.10 |
|
Profit before Tax
|
23.02 | 504.31 | -- | -- | 221.27 |
|
Provision for Tax
|
6.92 | 140.42 | -- | -- | 3.60 |
|
Profit after Tax
|
16.10 | 363.89 | -- | -- | 217.67 |
Liabilities (₹ Cr)
| Merritronix | Kaynes Technology | PG Electroplast | Avalon Tech | SKF India (Industrial) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
53.13 | 4,748.35 | -- | -- | 1,476.85 |
|
Minority Interest
|
-- | 14.14 | -- | -- | -- |
|
Non-Current Liabilities
|
5.97 | 400.22 | -- | -- | -57.37 |
|
Current Liabilities
|
95.31 | 1,936.23 | -- | -- | 1,237.67 |
|
Total Liabilities
|
154.40 | 7,098.94 | -- | -- | 2,722.22 |
Assets (₹ Cr)
| Merritronix | Kaynes Technology | PG Electroplast | Avalon Tech | SKF India (Industrial) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
5.97 | 3,046.73 | -- | -- | 531.23 |
|
Current Assets
|
148.43 | 4,052.21 | -- | -- | 2,125.92 |
|
Total Assets
|
154.40 | 7,098.94 | -- | -- | 2,722.22 |
|
Total Debt*
|
43.20 | 874.94 | -- | -- | 0.00 |
|
Net Current Assets
|
53.12 | 2,115.99 | -- | -- | 888.25 |
|
Contingent Liabilities
|
0.72 | 3,238.79 | -- | -- | 103.82 |
Cashflow (₹ Cr)
| Merritronix | Kaynes Technology | PG Electroplast | Avalon Tech | SKF India (Industrial) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-23.38 | -600.40 | -- | -- | 163.83 |
|
Cash Flow from Investing Activities
|
-2.59 | -917.22 | -- | -- | -46.08 |
|
Cash from Financing Activities
|
41.15 | 1,579.63 | -- | -- | -1.72 |
|
Net Cash Inflow / Outflow
|
15.18 | 62.01 | -- | -- | 116.03 |
Ratios
Profitability Ratios
| Merritronix | Kaynes Technology | PG Electroplast | Avalon Tech | SKF India (Industrial) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
41.15 | 13.38 | -- | -- | 15.89 |
|
ROE (%)
|
46.03 | 9.59 | -- | -- | 15.90 |
|
ROA (%)
|
14.09 | 6.15 | -- | -- | 9.57 |
|
EBIT Margin (%)
|
17.69 | 20.26 | -- | -- | 13.05 |
|
Net Margin (%)
|
10.31 | 9.62 | -- | -- | 6.22 |
|
Cash Profit Margin (%)
|
10.63 | 12.81 | -- | -- | 7.24 |
Growth Ratios
| Merritronix | Kaynes Technology | PG Electroplast | Avalon Tech | SKF India (Industrial) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
37.28 | 33.24 | -- | -- | 377.42 |
|
EBIT Growth (%)
|
76.56 | 40.68 | -- | -- | 158.31 |
|
Net Profit Growth (%)
|
85.96 | 24.01 | -- | -- | 79.43 |
|
EPS Growth (%)
|
58.40 | 23.52 | -- | -- | -99.96 |
|
Book Value Growth (%)
|
215.47 | 67.21 | -- | -- | 17.06 |
Valuation Ratios
| Merritronix | Kaynes Technology | PG Electroplast | Avalon Tech | SKF India (Industrial) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
0.00 | 60.45 | -- | -- | 47.20 |
|
Price / Book Value
|
0.00 | 4.84 | -- | -- | 6.96 |
|
Dividend Yield (%)
|
-- | 0.00 | -- | -- | 0.48 |
|
EV/EBITDA
|
1.10 | 31.39 | -- | -- | 21.62 |
|
Market Cap (₹ Cr)
|
0.00 | 22,978.39 | -- | -- | 10,274.64 |
Solvency Ratios
| Merritronix | Kaynes Technology | PG Electroplast | Avalon Tech | SKF India (Industrial) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.81 | 0.18 | -- | -- | 0.00 |
|
Short term debt to equity ratio
|
0.69 | 0.11 | -- | -- | -- |
|
Current Ratio
|
1.56 | 2.09 | -- | -- | 1.72 |
|
Quick Ratio
|
0.81 | 1.52 | -- | -- | 1.28 |
|
Interest Coverage
|
6.64 | 5.18 | -- | -- | 1,054.67 |
Operating Efficiency Ratios
| Merritronix | Kaynes Technology | PG Electroplast | Avalon Tech | SKF India (Industrial) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
23.44 | 42.13 | -- | -- | 24.07 |
|
Asset Turnover
|
1.36 | 0.62 | -- | -- | 1.51 |
|
Receivable days
|
66.62 | 104.33 | -- | -- | 72.05 |
|
Inventory Days
|
129.94 | 95.17 | -- | -- | 55.38 |
|
Payable days
|
58.19 | 118.01 | -- | -- | 92.58 |
|
Cash Conversion Cycle
|
138.36 | 81.50 | -- | -- | 34.85 |