Market cap
₹42,951 Cr
Revenue (TTM)
₹4,193 Cr
P/E Ratio
80.5
P/B Ratio
12.1
Div. Yield
0.7 %
| INDO-MIM | ABB India | AIA Engineering | Bharat Heavy Elect | Elecon Engineering | Jyoti Cnc | Kirloskar Oil | Lloyds Eng Works | Tega | Thermax | |
|---|---|---|---|---|---|---|---|---|---|---|
Market cap (₹ Cr) |
42,951 | 1,59,037 | 39,520 | 1,49,903 | 9,530 | 23,634 | 30,898 | 13,443 | 12,454 | 46,983 |
Revenue (₹ Cr) |
4,193 | 13,611 | 4,549 | 35,993 | 2,396 | 2,191 | 7,937 | 1,611 | 3,059 | 10,839 |
Net Profit (₹ Cr) |
533.54 | 2,987.84 | 1,250.44 | 2,373.63 | 236.06 | 321.72 | 534.60 | 193.81 | -6.53 | 590.83 |
Net Margin (%) |
12.35 | 11.14 | 24.88 | 6.44 | 9.55 | 14.39 | 6.69 | 11.64 | -0.21 | 5.32 |
RoE (%) |
21.34 | 18.11 | 16.49 | 9.62 | 11.04 | 16.79 | 16.32 | 15.65 | 0.87 | 10.38 |
Price to Earnings |
80.50 | 53.23 | 31.21 | 61.63 | 40.37 | 73.46 | 56.57 | 60.10 | 589.44 | 79.18 |
Price-To-Book |
12.11 | 17.03 | 4.75 | 5.65 | 4.01 | 11.48 | 8.34 | 7.80 | 3.78 | 8.44 |
Income Statement (₹ Cr)
| INDO-MIM | Thermax | AIA Engineering | ABB India | Bharat Heavy Elect | |
|---|---|---|---|---|---|
|
Operating Revenue
|
4,192.99 | 10,694.15 | 4,419.86 | -- | 33,782.18 |
|
Total Income
|
4,320.70 | 10,961.63 | 4,893.91 | -- | 40,784.27 |
|
Total Expenditure
|
3,122.06 | 9,667.89 | 3,158.38 | -- | 37,404.83 |
|
EBITDA
|
1,070.92 | 1,026.26 | 1,261.49 | -- | -3,622.65 |
|
Depreciation
|
220.06 | 207.64 | 112.69 | -- | 315.87 |
|
EBIT
|
850.86 | 818.62 | 1,148.79 | -- | -3,938.52 |
|
Interest
|
166.80 | 138.96 | 41.70 | -- | 986.01 |
|
Other Income
|
127.72 | 267.48 | 474.05 | -- | 7,002.09 |
|
Exceptional Items
|
-78.04 | 61.21 | -3.28 | -- | -- |
|
Profit before Tax
|
733.74 | 1,007.94 | 1,591.77 | -- | 2,138.61 |
|
Provision for Tax
|
200.20 | 287.68 | 322.84 | -- | 538.35 |
|
Profit after Tax
|
533.54 | 720.26 | 1,268.93 | -- | 1,600.26 |
Liabilities (₹ Cr)
| INDO-MIM | Thermax | AIA Engineering | ABB India | Bharat Heavy Elect | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,819.55 | 5,549.97 | 8,025.35 | -- | 26,146.60 |
|
Minority Interest
|
-- | 29.22 | 8.88 | -- | -- |
|
Non-Current Liabilities
|
874.50 | 1,707.86 | 126.34 | -- | 14,204.03 |
|
Current Liabilities
|
1,182.41 | 5,820.36 | 371.82 | -- | 32,311.95 |
|
Total Liabilities
|
4,897.33 | 13,241.96 | 8,532.38 | -- | 76,195.38 |
Assets (₹ Cr)
| INDO-MIM | Thermax | AIA Engineering | ABB India | Bharat Heavy Elect | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
2,404.55 | 5,998.61 | 1,436.14 | -- | 21,197.46 |
|
Current Assets
|
2,471.92 | 7,108.80 | 7,096.24 | -- | 51,465.12 |
|
Total Assets
|
4,897.33 | 13,241.96 | 8,532.38 | -- | 76,195.38 |
|
Total Debt*
|
1,090.49 | 2,288.01 | 0.00 | -- | 7,950.00 |
|
Net Current Assets
|
1,289.51 | 1,288.44 | 6,724.43 | -- | 19,153.17 |
|
Contingent Liabilities
|
227.45 | 371.71 | 742.87 | -- | 6,609.85 |
Cashflow (₹ Cr)
| INDO-MIM | Thermax | AIA Engineering | ABB India | Bharat Heavy Elect | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1,077.24 | 541.55 | 591.50 | -- | 5,837.38 |
|
Cash Flow from Investing Activities
|
-536.55 | -587.06 | -124.21 | -- | -3,035.41 |
|
Cash from Financing Activities
|
-356.08 | 247.63 | -659.86 | -- | -1,805.73 |
|
Net Cash Inflow / Outflow
|
184.61 | 202.12 | -192.56 | -- | 996.24 |
Ratios
Profitability Ratios
| INDO-MIM | Thermax | AIA Engineering | ABB India | Bharat Heavy Elect | |
|---|---|---|---|---|---|
|
ROCE (%)
|
24.48 | 15.85 | 21.16 | -- | 9.24 |
|
ROE (%)
|
21.34 | 13.76 | 16.97 | -- | 6.29 |
|
ROA (%)
|
11.85 | 5.91 | 15.51 | -- | 2.34 |
|
EBIT Margin (%)
|
28.59 | 12.10 | 39.27 | -- | 10.00 |
|
Net Margin (%)
|
12.35 | 6.57 | 25.93 | -- | 3.92 |
|
Cash Profit Margin (%)
|
17.97 | 8.68 | 31.23 | -- | 4.76 |
Growth Ratios
| INDO-MIM | Thermax | AIA Engineering | ABB India | Bharat Heavy Elect | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
25.93 | 3.13 | 3.09 | -- | 19.21 |
|
EBIT Growth (%)
|
22.28 | 11.53 | 16.84 | -- | 81.24 |
|
Net Profit Growth (%)
|
25.91 | 14.93 | 19.70 | -- | 199.73 |
|
EPS Growth (%)
|
25.36 | 13.56 | 19.74 | -- | 199.73 |
|
Book Value Growth (%)
|
27.95 | 12.39 | 15.86 | -- | 5.76 |
Valuation Ratios
| INDO-MIM | Thermax | AIA Engineering | ABB India | Bharat Heavy Elect | |
|---|---|---|---|---|---|
|
Price / Earnings
|
0.00 | 51.44 | 26.73 | -- | 53.43 |
|
Price / Book Value
|
0.00 | 6.69 | 4.23 | -- | 3.27 |
|
Dividend Yield (%)
|
-- | 0.61 | 0.44 | -- | 0.57 |
|
EV/EBITDA
|
0.56 | 29.50 | 19.43 | -- | 24.14 |
|
Market Cap (₹ Cr)
|
0.00 | 37,063.79 | 33,952.95 | -- | 85,502.70 |
Solvency Ratios
| INDO-MIM | Thermax | AIA Engineering | ABB India | Bharat Heavy Elect | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.39 | 0.41 | 0.00 | -- | 0.30 |
|
Short term debt to equity ratio
|
0.09 | 0.11 | -- | -- | 0.30 |
|
Current Ratio
|
2.09 | 1.22 | 19.09 | -- | 1.59 |
|
Quick Ratio
|
1.33 | 1.07 | 15.71 | -- | 1.18 |
|
Interest Coverage
|
5.40 | 8.25 | 39.17 | -- | 3.17 |
Operating Efficiency Ratios
| INDO-MIM | Thermax | AIA Engineering | ABB India | Bharat Heavy Elect | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
18.22 | 20.62 | 26.44 | -- | 20.12 |
|
Asset Turnover
|
0.93 | 0.88 | 0.54 | -- | 0.59 |
|
Receivable days
|
61.27 | 71.81 | 82.30 | -- | 57.53 |
|
Inventory Days
|
78.09 | 27.75 | 93.78 | -- | 105.27 |
|
Payable days
|
88.32 | 123.11 | 44.81 | -- | 219.46 |
|
Cash Conversion Cycle
|
51.04 | -23.55 | 131.27 | -- | -56.66 |