Adhunik Metaliks Peer Comparison

NSE: ADHUNIK | BSE: 532727

₹0.50

₹0.00 (0.00%)

As on 29-Nov-2019IST

Market cap

₹6 Cr

Revenue (TTM)

₹1,139 Cr

P/E Ratio

0

P/B Ratio

-0

Div. Yield

0 %

Edit

	Adhunik Metaliks	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Market cap (₹ Cr)	6	71,635	29,578	17,785	12,631
Revenue (₹ Cr)	1,139	17,300	19,574	18,263	--
Net Profit (₹ Cr)	-1,480.10	1,405.08	1,120.14	597.08	-0.04
Net Margin (%)	-125.71	8.05	5.67	3.25	--
RoE (%)	--	26.62	9.97	5.30	--
Price to Earnings	0.00	31.02	26.33	27.22	--
Price-To-Book	0.00	7.48	2.49	1.41	21.93

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Adhunik Metaliks	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Operating Revenue	1,138.88	5,898.71	2,196.38	7,070.12	--
Total Income	1,177.43	6,123.31	2,273.78	7,359.25	--
Total Expenditure	1,268.04	5,386.29	1,923.34	6,347.45	--
EBITDA	-129.16	512.41	273.04	722.67	--
Depreciation	189.11	386.08	212.57	337.41	--
EBIT	-318.27	126.33	60.47	385.27	--
Interest	585.39	235.71	51.58	568.63	--
Other Income	38.55	224.60	77.40	289.12	--
Exceptional Items	-528.75	--	--	95.89	--
Profit before Tax	-1,393.86	35.92	86.08	193.06	--
Provision for Tax	86.24	25.80	4.74	62.74	--
Profit after Tax	-1,480.10	10.12	81.34	130.32	--

Liabilities (₹ Cr)

	Adhunik Metaliks	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Shareholder's Funds	-1,877.09	2,809.44	1,389.07	5,386.14	--
Minority Interest	132.12	113.54	414.11	-126.60	--
Non-Current Liabilities	3,524.83	2,302.42	577.63	3,772.27	--
Current Liabilities	2,249.89	3,092.45	842.14	3,824.06	--
Total Liabilities	4,029.75	8,317.84	3,222.94	12,855.87	--

Assets (₹ Cr)

	Adhunik Metaliks	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Non-Current Assets	2,593.40	3,950.94	2,055.56	8,176.27	--
Current Assets	1,436.34	4,366.30	1,167.39	4,679.24	--
Total Assets	4,029.75	8,317.84	3,222.94	12,855.87	--
Total Debt*	4,948.63	1,842.98	720.54	6,221.90	--
Net Current Assets	-813.54	1,273.85	325.25	855.18	--
Contingent Liabilities	266.37	182.52	181.11	1,447.44	--

Cashflow (₹ Cr)

	Adhunik Metaliks	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Cash From Operating Activities	-161.46	402.52	134.58	1,162.76	--
Cash Flow from Investing Activities	5.58	619.01	102.18	-425.53	--
Cash from Financing Activities	151.07	-978.69	-222.38	-815.93	--
Net Cash Inflow / Outflow	-4.82	42.83	14.37	-78.70	--

Ratios

Profitability Ratios

	Adhunik Metaliks	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
ROCE (%)	-22.65	5.38	6.49	6.27	--
ROE (%)	0.00	0.36	5.91	2.48	--
ROA (%)	-32.27	0.12	2.51	0.96	--
EBIT Margin (%)	-7.96	12.49	15.96	14.31	--
Net Margin (%)	-125.71	0.17	3.58	1.77	--
Cash Profit Margin (%)	-105.72	6.56	12.23	6.37	--

Growth Ratios

	Adhunik Metaliks	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Revenue Growth (%)	72.76	-18.48	27.95	-8.21	--
EBIT Growth (%)	-76.58	-17.27	100.97	7.24	--
Net Profit Growth (%)	-155.63	-94.50	205.84	864.96	--
EPS Growth (%)	-128.72	-82.59	188.45	369.77	--
Book Value Growth (%)	-298.91	0.38	1.90	5.15	--

Valuation Ratios

	Adhunik Metaliks	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Price / Earnings	0.00	83.46	0.00	23.44	--
Price / Book Value	-0.04	0.78	0.00	0.50	--
Dividend Yield (%)	0.00	0.60	--	1.20	--
EV/EBITDA	-55.33	5.18	1.93	8.65	--
Market Cap (₹ Cr)	85.83	2,205.36	0.00	2,666.85	--

Solvency Ratios

	Adhunik Metaliks	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Debt to Equity	-2.52	0.66	0.52	1.16	--
Short term debt to equity ratio	-0.51	0.08	0.25	0.41	--
Current Ratio	0.64	1.41	1.39	1.22	--
Quick Ratio	0.33	0.84	0.92	0.62	--
Interest Coverage	-1.38	1.15	2.67	1.34	--

Operating Efficiency Ratios

	Adhunik Metaliks	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Debtors to sales (%)	47.31	24.84	12.41	19.65	--
Asset Turnover	0.27	0.71	0.74	0.54	--
Receivable days	137.00	86.66	31.12	77.91	--
Inventory Days	227.57	92.46	55.49	118.69	--
Payable days	126.69	27.62	46.48	43.62	--
Cash Conversion Cycle	237.88	151.50	40.12	152.98	--