Steamhouse India Peer Comparison

NSE: STEAMHOUSE | BSE: 544914

₹126.09

₹1.83 (1.47%)

As on 14-Oct-2026IST

Market cap

₹3,488 Cr

Revenue (TTM)

₹492 Cr

P/E Ratio

90.3

P/B Ratio

5.9

Div. Yield

0 %

Edit

	Steamhouse India	Ellenbarrie Industrial Gases	Refex	Stallion India Fluorochemicals	Hilltone Software & Gases
Market cap (₹ Cr)	3,488	4,880	3,650	2,442	53
Revenue (₹ Cr)	492	357	2,853	442	14
Net Profit (₹ Cr)	38.64	120.65	247.90	52.04	-0.78
Net Margin (%)	7.81	28.94	9.97	11.65	-5.40
RoE (%)	25.54	12.71	20.63	10.42	-4.11
Price to Earnings	90.28	40.45	14.84	46.92	--
Price-To-Book	5.89	4.93	2.52	3.49	2.34

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Steamhouse India	Ellenbarrie Industrial Gases	Refex	Stallion India Fluorochemicals	Hilltone Software & Gases
Operating Revenue	491.51	341.58	2,276.74	430.68	--
Total Income	494.98	393.25	2,302.05	434.12	--
Total Expenditure	408.02	226.56	1,915.06	372.78	--
EBITDA	83.49	115.03	361.68	57.90	--
Depreciation	13.99	21.48	20.00	1.48	--
EBIT	69.50	93.54	341.68	56.42	--
Interest	21.73	9.91	36.56	0.89	--
Other Income	3.46	51.66	25.32	3.45	--
Exceptional Items	--	--	--	--	--
Profit before Tax	51.24	135.29	330.43	58.98	--
Provision for Tax	12.60	30.89	88.05	15.14	--
Profit after Tax	38.64	104.40	242.38	43.84	--

Liabilities (₹ Cr)

	Steamhouse India	Ellenbarrie Industrial Gases	Refex	Stallion India Fluorochemicals	Hilltone Software & Gases
Shareholder's Funds	172.77	977.14	1,504.15	680.60	--
Minority Interest	--	--	4.43	--	--
Non-Current Liabilities	170.08	181.84	88.98	-10.40	--
Current Liabilities	336.60	206.28	1,117.09	55.71	--
Total Liabilities	679.45	1,365.27	2,842.59	737.04	--

Assets (₹ Cr)

	Steamhouse India	Ellenbarrie Industrial Gases	Refex	Stallion India Fluorochemicals	Hilltone Software & Gases
Non-Current Assets	557.32	1,046.75	302.99	65.60	--
Current Assets	122.13	318.52	2,326.72	660.31	--
Total Assets	679.45	1,365.27	2,842.59	737.04	--
Total Debt*	281.62	180.11	162.11	34.01	--
Net Current Assets	-214.47	112.23	1,209.63	604.60	--
Contingent Liabilities	12.18	7.64	567.01	1.81	--

Cashflow (₹ Cr)

	Steamhouse India	Ellenbarrie Industrial Gases	Refex	Stallion India Fluorochemicals	Hilltone Software & Gases
Cash From Operating Activities	100.46	132.55	107.14	39.36	--
Cash Flow from Investing Activities	-144.57	-436.38	-267.90	-253.08	--
Cash from Financing Activities	48.04	304.88	65.35	367.25	--
Net Cash Inflow / Outflow	3.93	1.04	-95.41	153.53	--

Ratios

Profitability Ratios

	Steamhouse India	Ellenbarrie Industrial Gases	Refex	Stallion India Fluorochemicals	Hilltone Software & Gases
ROCE (%)	18.02	15.70	24.06	11.76	--
ROE (%)	25.54	14.66	19.95	8.93	--
ROA (%)	6.32	9.25	10.47	8.35	--
EBIT Margin (%)	17.69	48.80	17.00	14.24	--
Net Margin (%)	7.81	26.55	10.53	10.10	--
Cash Profit Margin (%)	10.71	36.85	11.52	10.52	--

Growth Ratios

	Steamhouse India	Ellenbarrie Industrial Gases	Refex	Stallion India Fluorochemicals	Hilltone Software & Gases
Revenue Growth (%)	24.40	9.31	0.77	14.10	--
EBIT Growth (%)	19.54	14.34	51.13	23.34	--
Net Profit Growth (%)	24.00	25.35	34.88	35.61	--
EPS Growth (%)	24.00	16.45	21.11	8.98	--
Book Value Growth (%)	29.36	102.90	29.71	126.23	--

Valuation Ratios

	Steamhouse India	Ellenbarrie Industrial Gases	Refex	Stallion India Fluorochemicals	Hilltone Software & Gases
Price / Earnings	0.00	26.63	12.76	27.13	--
Price / Book Value	0.00	2.91	1.90	1.75	--
Dividend Yield (%)	--	0.00	0.79	0.00	--
EV/EBITDA	3.64	17.33	6.12	12.87	--
Market Cap (₹ Cr)	0.00	2,779.93	2,600.03	1,189.32	--

Solvency Ratios

	Steamhouse India	Ellenbarrie Industrial Gases	Refex	Stallion India Fluorochemicals	Hilltone Software & Gases
Debt to Equity	1.65	0.19	0.12	0.05	--
Short term debt to equity ratio	0.75	0.09	0.08	0.05	--
Current Ratio	0.36	1.54	2.08	11.85	--
Quick Ratio	0.24	1.48	2.01	9.58	--
Interest Coverage	3.36	14.65	10.04	67.34	--

Operating Efficiency Ratios

	Steamhouse India	Ellenbarrie Industrial Gases	Refex	Stallion India Fluorochemicals	Hilltone Software & Gases
Debtors to sales (%)	7.99	18.53	38.93	18.00	--
Asset Turnover	0.80	0.30	0.98	0.82	--
Receivable days	25.82	77.95	125.29	77.57	--
Inventory Days	32.45	15.15	6.69	96.39	--
Payable days	87.92	132.28	57.73	20.86	--
Cash Conversion Cycle	-29.66	-39.18	74.26	153.10	--