Axtel Peer Comparison

BSE: 523850

₹446.10

₹3.80 (0.86%)

As on 25-Sep-2026IST

Market cap

₹706 Cr

Revenue (TTM)

₹229 Cr

P/E Ratio

22.6

P/B Ratio

5.6

Div. Yield

2.7 %

Edit

	Axtel	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Market cap (₹ Cr)	706	31,090	24,236	15,704	15,278
Revenue (₹ Cr)	229	7,937	2,191	3,059	1,611
Net Profit (₹ Cr)	31.22	534.60	321.72	-6.53	193.81
Net Margin (%)	13.33	6.69	14.39	-0.21	11.64
RoE (%)	25.04	16.32	16.79	0.87	15.65
Price to Earnings	22.61	56.93	75.33	743.24	68.30
Price-To-Book	5.58	8.39	11.77	4.76	8.86

Income Statement (₹ Cr)

	Axtel	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Operating Revenue	228.86	7,936.74	2,191.43	3,059.29	1,611.28
Total Income	234.17	7,987.41	2,235.39	3,142.79	1,665.40
Total Expenditure	187.15	6,547.67	1,656.06	2,828.17	1,382.41
EBITDA	41.70	1,389.07	535.37	231.12	228.87
Depreciation	4.96	182.89	53.01	145.65	25.98
EBIT	36.75	1,206.18	482.36	85.46	202.89
Interest	0.28	499.37	82.00	133.13	14.85
Other Income	5.32	50.67	43.96	83.50	54.12
Exceptional Items	0.00	-32.45	0.00	0.00	0.00
Profit before Tax	41.78	725.03	444.32	35.83	242.16
Provision for Tax	10.56	190.43	122.60	42.36	48.35
Profit after Tax	31.22	534.60	321.72	-6.53	193.81

	Axtel	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Shareholder's Funds	124.65	3,620.19	2,001.33	3,407.18	1,670.85
Minority Interest	0.00	11.55	0.00	22.06	-12.10
Non-Current Liabilities	5.62	3,377.71	435.62	186.06	82.98
Current Liabilities	85.37	3,899.60	1,178.38	721.27	602.79
Total Liabilities	225.64	10,845.90	3,615.33	4,309.94	--

	Axtel	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Non-Current Assets	36.70	5,062.29	847.95	675.20	507.30
Current Assets	178.78	5,428.11	2,657.87	3,400.92	1,668.76
Total Assets	225.64	10,845.90	3,615.33	4,309.94	--
Total Debt*	0.00	5,313.78	849.63	317.61	--
Net Current Assets	93.41	1,528.51	1,479.49	2,679.65	1,065.97
Contingent Liabilities	12.98	234.24	463.04	9.10	--

	Axtel	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Cash From Operating Activities	51.06	932.21	54.39	350.34	--
Cash Flow from Investing Activities	-27.67	-320.68	-302.05	-1,004.42	--
Cash from Financing Activities	-29.33	-588.96	287.15	1,689.91	--
Net Cash Inflow / Outflow	-5.94	22.57	39.49	1,035.83	--

	Axtel	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
ROCE (%)	33.70	14.46	21.34	8.37	--
ROE (%)	25.04	16.32	16.79	0.87	15.65
ROA (%)	15.48	5.01	10.04	-0.20	11.54
EBIT Margin (%)	16.06	15.20	22.01	2.79	12.59
Net Margin (%)	13.33	6.69	14.39	-0.21	11.64
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Axtel	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Revenue Growth (%)	42.07	22.88	17.44	84.88	55.31
EBIT Growth (%)	133.46	15.98	5.61	-62.75	35.30
Net Profit Growth (%)	97.45	18.37	-4.40	-103.36	49.92
EPS Growth (%)	97.45	28.45	-4.40	-88.00	22.17
Book Value Growth (%)	1.69	17.20	18.69	143.95	--

	Axtel	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Price / Earnings	22.61	54.41	75.33	583.09	65.05
Price / Book Value	5.58	8.39	11.77	4.76	8.86
Dividend Yield (%)	2.75	0.33	0.00	0.10	0.25
EV/EBITDA	14.59	25.07	46.60	59.28	65.17
Market Cap (₹ Cr)	594.41	19,284.87	16,421.65	12,440.13	--

	Axtel	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Debt to Equity	0.00	0.86	0.20	0.04	0.01
Short term debt to equity ratio	--	0.21	0.19	0.05	--
Current Ratio	2.09	1.39	2.26	4.72	2.77
Quick Ratio	1.71	1.20	1.27	4.11	2.05
Interest Coverage	149.69	2.45	6.42	1.27	17.31

	Axtel	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Debtors to sales (%)	19.72	12.01	27.34	14.77	14.89
Asset Turnover	1.13	0.74	0.68	0.95	0.96
Receivable days	63.40	39.08	94.66	102.78	--
Inventory Days	57.49	31.64	180.17	91.84	--
Payable days	109.11	65.92	178.73	144.55	--
Cash Conversion Cycle	11.78	4.80	96.10	50.08	--

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