Aditya Birla Nuvo [Merged] Peer Comparison

NSE: ABIRLANUVO | BSE: 500303

₹1,887.05

₹-33.90 (-1.76%)

As on 04-Jul-2017IST

Market cap

₹24,595 Cr

Revenue (TTM)

₹14,463 Cr

P/E Ratio

26.9

P/B Ratio

1.5

Div. Yield

0.3 %

Edit

	Aditya Birla Nuvo [Merged]	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Market cap (₹ Cr)	24,595	15,850	2,960	1,534	421
Revenue (₹ Cr)	14,463	4,309	2,785	197	103
Net Profit (₹ Cr)	937.33	972.25	206.89	-32.36	9.62
Net Margin (%)	6.30	21.57	7.30	-16.28	9.08
RoE (%)	5.72	8.99	13.91	-34.20	13.59
Price to Earnings	26.91	20.97	10.61	--	43.82
Price-To-Book	1.51	1.75	1.39	7.93	3.78

Income Statement (₹ Cr)

	Aditya Birla Nuvo [Merged]	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Operating Revenue	23,128.95	1,584.92	1,594.55	48.36	--
Total Income	23,195.91	1,671.73	1,659.39	50.51	--
Total Expenditure	16,638.53	1,220.52	1,390.89	51.08	--
EBITDA	6,490.42	364.40	203.66	-2.73	--
Depreciation	1,726.86	83.71	24.02	5.06	--
EBIT	4,763.56	280.68	179.64	-7.79	--
Interest	2,339.28	87.68	4.55	0.03	--
Other Income	66.96	86.82	64.84	2.15	--
Exceptional Items	413.86	-0.42	--	-0.75	--
Profit before Tax	2,905.10	279.82	239.92	-5.67	--
Provision for Tax	872.05	-16.72	75.90	--	--
Profit after Tax	2,033.05	296.55	164.02	-5.67	--

	Aditya Birla Nuvo [Merged]	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Shareholder's Funds	14,534.73	3,222.46	1,238.74	-11.46	--
Minority Interest	857.45	274.96	--	--	--
Non-Current Liabilities	54,495.75	3,428.13	96.45	18.20	--
Current Liabilities	18,700.99	795.31	462.99	38.40	--
Total Liabilities	88,588.92	7,722.49	1,798.19	52.93	--

	Aditya Birla Nuvo [Merged]	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Non-Current Assets	69,709.56	6,189.91	697.21	34.33	--
Current Assets	18,879.36	1,530.95	1,100.98	10.82	--
Total Assets	88,588.92	7,722.49	1,798.19	52.93	--
Total Debt*	36,484.43	3,700.09	0.00	15.05	--
Net Current Assets	178.37	735.65	637.99	-27.58	--
Contingent Liabilities	4,281.97	894.10	151.31	11.13	--

	Aditya Birla Nuvo [Merged]	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Cash From Operating Activities	-5,237.45	-126.02	150.30	0.30	--
Cash Flow from Investing Activities	-1,010.83	-1,390.46	-70.78	0.14	--
Cash from Financing Activities	5,980.94	2,016.07	-66.35	-0.18	--
Net Cash Inflow / Outflow	-267.34	499.60	13.17	0.26	--

	Aditya Birla Nuvo [Merged]	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
ROCE (%)	11.67	6.46	19.72	0.00	--
ROE (%)	14.87	9.67	14.37	0.00	--
ROA (%)	2.48	4.35	8.86	-11.81	--
EBIT Margin (%)	28.35	28.47	16.84	-1.20	--
Net Margin (%)	8.76	17.74	9.88	-11.23	--
Cash Profit Margin (%)	16.12	20.82	10.96	-1.26	--

	Aditya Birla Nuvo [Merged]	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Revenue Growth (%)	-12.77	-12.62	-51.06	-6.80	--
EBIT Growth (%)	12.32	6.39	-6.46	86.25	--
Net Profit Growth (%)	36.35	41.87	7.81	3.62	--
EPS Growth (%)	33.14	37.66	7.81	3.63	--
Book Value Growth (%)	12.86	10.73	18.73	53.94	--

	Aditya Birla Nuvo [Merged]	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Price / Earnings	5.70	1.29	1.66	0.00	--
Price / Book Value	0.74	0.45	1.32	0.00	--
Dividend Yield (%)	0.61	1.83	3.49	--	--
EV/EBITDA	7.07	9.98	4.35	-34.01	--
Market Cap (₹ Cr)	10,739.90	1,463.35	1,633.80	0.00	--

	Aditya Birla Nuvo [Merged]	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Debt to Equity	2.51	1.15	0.00	-1.31	--
Short term debt to equity ratio	0.68	0.05	0.08	-0.01	--
Current Ratio	1.01	1.93	2.38	0.28	--
Quick Ratio	0.99	1.41	2.12	0.22	--
Interest Coverage	2.24	4.19	53.73	-193.22	--

	Aditya Birla Nuvo [Merged]	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Debtors to sales (%)	8.16	13.15	14.44	6.01	--
Asset Turnover	0.28	0.27	0.93	1.01	--
Receivable days	33.53	34.35	74.39	19.91	--
Inventory Days	25.39	103.79	46.41	19.64	--
Payable days	78.67	214.94	98.25	66.86	--
Cash Conversion Cycle	-19.75	-76.79	22.56	-27.31	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.