Aditya Ispat Peer Comparison

BSE: 513513

₹8.50

₹0.51 (6.38%)

As on 22-Sep-2026IST

Market cap

₹5 Cr

Revenue (TTM)

₹34 Cr

P/E Ratio

--

P/B Ratio

-9.4

Div. Yield

0 %

Edit

	Aditya Ispat	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Market cap (₹ Cr)	5	15,673	13,163	8,774	7,918
Revenue (₹ Cr)	34	5,808	4,437	7,589	6,962
Net Profit (₹ Cr)	-7.34	799.43	434.14	564.01	345.04
Net Margin (%)	-21.72	13.52	9.63	7.41	4.91
RoE (%)	--	14.86	13.57	21.11	10.43
Price to Earnings	--	19.43	30.20	15.56	22.95
Price-To-Book	-9.36	2.65	3.83	2.89	2.01

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Aditya Ispat	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Operating Revenue	33.69	5,807.87	4,436.81	7,589.03	6,870.38
Total Income	33.81	5,912.84	4,507.89	7,609.05	6,953.31
Total Expenditure	40.46	4,545.16	3,782.12	6,180.47	6,032.51
EBITDA	-6.77	1,262.71	654.70	1,408.56	837.87
Depreciation	1.44	184.52	128.78	303.14	263.91
EBIT	-8.20	1,078.19	525.92	1,105.42	573.96
Interest	1.72	63.54	44.52	372.37	120.84
Other Income	0.12	104.97	71.08	20.02	82.93
Exceptional Items	0.00	-18.29	0.00	-10.04	-46.90
Profit before Tax	-9.81	1,101.33	552.48	743.03	489.15
Provision for Tax	-2.46	301.90	118.34	179.02	126.99
Profit after Tax	-7.34	799.43	434.15	564.01	362.16

Liabilities (₹ Cr)

	Aditya Ispat	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Shareholder's Funds	-0.76	5,808.16	3,316.24	2,841.36	3,764.68
Minority Interest	0.00	-1.16	0.00	0.00	0.00
Non-Current Liabilities	16.82	579.15	273.22	1,417.89	533.03
Current Liabilities	16.55	867.99	680.16	1,710.89	2,279.82
Total Liabilities	37.16	6,158.92	--	5,741.46	--

Assets (₹ Cr)

	Aditya Ispat	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Non-Current Assets	0.00	4,298.76	2,206.46	3,323.33	3,984.69
Current Assets	14.22	2,640.10	2,008.31	2,379.03	2,444.26
Total Assets	37.16	6,158.92	--	5,741.46	--
Total Debt*	25.67	310.30	--	2,738.35	--
Net Current Assets	-2.33	1,772.11	1,328.15	668.14	164.44
Contingent Liabilities	0.02	268.76	--	158.51	--

Cashflow (₹ Cr)

	Aditya Ispat	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Cash From Operating Activities	6.06	898.25	--	1,388.49	--
Cash Flow from Investing Activities	4.05	-436.31	--	-236.18	--
Cash from Financing Activities	-10.13	-252.38	--	-1,085.97	--
Net Cash Inflow / Outflow	-0.03	209.56	--	66.33	--

Ratios

Profitability Ratios

	Aditya Ispat	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
ROCE (%)	2.50	23.50	--	12.58	--
ROE (%)	-9.58	14.86	13.53	21.11	10.77
ROA (%)	-21.05	11.88	11.11	9.63	5.60
EBIT Margin (%)	-24.34	18.56	11.85	14.57	8.35
Net Margin (%)	-21.72	13.52	9.63	7.41	5.21
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

Growth Ratios

	Aditya Ispat	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Revenue Growth (%)	-15.31	8.43	4.13	22.18	2.38
EBIT Growth (%)	-144.51	13.57	-13.08	39.06	6.81
Net Profit Growth (%)	-518.18	9.60	-4.09	137.60	-24.11
EPS Growth (%)	-518.18	10.37	-4.09	140.77	-16.84
Book Value Growth (%)	-8.74	8.57	--	4.96	--

Valuation Ratios

	Aditya Ispat	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Price / Earnings	-0.62	19.05	30.32	15.35	19.89
Price / Book Value	-9.36	2.65	3.83	2.89	2.01
Dividend Yield (%)	0.00	0.43	0.37	0.00	1.25
EV/EBITDA	-4.45	11.82	20.14	7.54	10.54
Market Cap (₹ Cr)	5.11	11,041.21	--	2,909.27	--

Solvency Ratios

	Aditya Ispat	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Debt to Equity	0.00	0.04	0.03	0.46	0.06
Short term debt to equity ratio	1.36	0.06	--	--	--
Current Ratio	0.86	3.04	2.95	1.39	1.07
Quick Ratio	0.64	1.97	2.14	0.58	0.61
Interest Coverage	-4.69	18.33	13.41	3.00	5.05

Operating Efficiency Ratios

	Aditya Ispat	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Debtors to sales (%)	26.39	2.26	4.00	6.18	15.94
Asset Turnover	0.97	0.86	1.14	1.30	1.06
Receivable days	93.11	11.69	--	24.93	--
Inventory Days	59.32	62.20	--	82.39	--
Payable days	17.19	60.77	--	36.82	--
Cash Conversion Cycle	135.24	13.11	--	70.50	--

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

Annual
Quarterly