Millworks Technologies Peer Comparison

BSE: 544826

₹987.90

₹-45.45 (-4.40%)

As on 09-Nov-2026IST

Market cap

₹1,740 Cr

Revenue (TTM)

₹149 Cr

P/E Ratio

47

P/B Ratio

7.2

Div. Yield

0 %

Edit

	Millworks Technologies	Zetwerk Manufacturing Businesses	Azad Engineering	Unimech Aerospace And Manufacturing	Apsis Aerocom
Market cap (₹ Cr)	1,740	29,141	15,724	9,189	564
Revenue (₹ Cr)	149	15,913	684	346	31
Net Profit (₹ Cr)	37.06	-964.39	137.61	89.28	7.51
Net Margin (%)	24.16	-5.98	19.21	23.12	24.42
RoE (%)	69.94	-57.28	8.78	11.48	25.41
Price to Earnings	46.95	--	114.68	104.26	75.07
Price-To-Book	7.16	13.36	9.85	11.51	11.53

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Millworks Technologies	Zetwerk Manufacturing Businesses	Azad Engineering	Unimech Aerospace And Manufacturing	Apsis Aerocom
Operating Revenue	148.77	15,913.32	602.98	240.49	30.65
Total Income	153.40	16,121.71	648.63	287.46	30.75
Total Expenditure	96.74	15,599.89	377.66	165.02	19.18
EBITDA	52.02	313.44	225.31	75.47	11.46
Depreciation	2.95	196.69	52.84	26.26	1.00
EBIT	49.07	116.75	172.47	49.21	10.46
Interest	3.40	366.22	30.82	15.75	0.27
Other Income	4.63	208.38	45.65	46.97	0.11
Exceptional Items	-0.07	-835.84	--	--	--
Profit before Tax	50.23	-916.44	187.31	80.44	10.30
Provision for Tax	13.17	47.95	53.74	16.74	2.79
Profit after Tax	37.06	-964.39	133.56	63.69	7.51

Liabilities (₹ Cr)

	Millworks Technologies	Zetwerk Manufacturing Businesses	Azad Engineering	Unimech Aerospace And Manufacturing	Apsis Aerocom
Shareholder's Funds	82.67	4,653.90	1,528.90	737.39	48.90
Minority Interest	--	159.82	-0.06	--	--
Non-Current Liabilities	5.64	1,237.57	368.54	66.13	2.50
Current Liabilities	107.38	5,910.60	334.61	173.66	11.78
Total Liabilities	198.37	13,378.16	2,231.98	977.41	63.18

Assets (₹ Cr)

	Millworks Technologies	Zetwerk Manufacturing Businesses	Azad Engineering	Unimech Aerospace And Manufacturing	Apsis Aerocom
Non-Current Assets	41.72	3,537.62	1,210.74	252.21	16.77
Current Assets	153.97	8,452.87	1,021.24	724.97	46.41
Total Assets	198.37	13,378.16	2,231.98	977.41	63.18
Total Debt*	17.02	1,936.16	456.64	112.09	4.49
Net Current Assets	46.59	2,542.27	686.63	551.31	34.64
Contingent Liabilities	0.08	1,168.01	29.33	--	0.16

Cashflow (₹ Cr)

	Millworks Technologies	Zetwerk Manufacturing Businesses	Azad Engineering	Unimech Aerospace And Manufacturing	Apsis Aerocom
Cash From Operating Activities	-10.76	-681.53	-118.97	60.56	7.04
Cash Flow from Investing Activities	-16.27	-394.13	-71.42	-188.13	-6.07
Cash from Financing Activities	27.17	1,789.31	174.15	22.89	33.41
Net Cash Inflow / Outflow	0.14	713.65	-16.24	-104.69	34.38

Ratios

Profitability Ratios

	Millworks Technologies	Zetwerk Manufacturing Businesses	Azad Engineering	Unimech Aerospace And Manufacturing	Apsis Aerocom
ROCE (%)	80.87	-8.63	12.04	12.10	31.85
ROE (%)	69.94	-57.28	9.14	9.09	25.41
ROA (%)	31.48	-8.13	6.50	6.99	18.56
EBIT Margin (%)	38.08	3.28	44.94	50.91	37.75
Net Margin (%)	24.16	-5.98	20.59	22.16	24.42
Cash Profit Margin (%)	26.90	-4.79	30.91	37.40	27.77

Growth Ratios

	Millworks Technologies	Zetwerk Manufacturing Businesses	Azad Engineering	Unimech Aerospace And Manufacturing	Apsis Aerocom
Revenue Growth (%)	573.15	40.43	31.84	-1.00	49.56
EBIT Growth (%)	601.74	19.11	57.63	4.71	14.30
Net Profit Growth (%)	606.11	-348.41	54.35	-23.74	13.74
EPS Growth (%)	549.04	-342.87	52.18	-24.17	-16.95
Book Value Growth (%)	254.62	-118.99	9.69	9.40	378.69

Valuation Ratios

	Millworks Technologies	Zetwerk Manufacturing Businesses	Azad Engineering	Unimech Aerospace And Manufacturing	Apsis Aerocom
Price / Earnings	0.00	0.00	72.12	56.79	25.10
Price / Book Value	0.00	0.00	6.27	4.91	3.86
Dividend Yield (%)	--	--	0.00	0.00	0.00
EV/EBITDA	0.50	7.98	36.37	29.26	13.53
Market Cap (₹ Cr)	0.00	0.00	9,583.02	3,593.79	188.55

Solvency Ratios

	Millworks Technologies	Zetwerk Manufacturing Businesses	Azad Engineering	Unimech Aerospace And Manufacturing	Apsis Aerocom
Debt to Equity	0.21	0.50	0.30	0.15	0.09
Short term debt to equity ratio	0.08	0.23	0.08	0.10	0.01
Current Ratio	1.43	1.43	3.05	4.17	3.94
Quick Ratio	1.33	1.22	2.07	4.03	3.59
Interest Coverage	15.77	-1.50	7.08	6.11	38.96

Operating Efficiency Ratios

	Millworks Technologies	Zetwerk Manufacturing Businesses	Azad Engineering	Unimech Aerospace And Manufacturing	Apsis Aerocom
Debtors to sales (%)	93.22	14.64	51.69	26.94	13.14
Asset Turnover	1.26	1.35	0.29	0.26	0.76
Receivable days	178.48	46.53	161.97	90.90	46.41
Inventory Days	23.28	24.85	156.91	34.04	41.46
Payable days	184.90	54.22	519.28	108.56	138.49
Cash Conversion Cycle	16.86	17.16	-200.41	16.38	-50.62

Annual
Quarterly