Brahmanand Himghar Peer Comparison

BSE: 590081

₹4.08

₹-0.21 (-4.90%)

As on 28-Feb-2017IST

Market cap

₹6 Cr

Revenue (TTM)

₹1 Cr

P/E Ratio

2.2

P/B Ratio

0.3

Div. Yield

0 %

Edit

	Brahmanand Himghar	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Market cap (₹ Cr)	6	16,013	3,040	1,627	435
Revenue (₹ Cr)	1	4,309	2,785	197	103
Net Profit (₹ Cr)	1.72	972.25	206.89	-32.36	9.62
Net Margin (%)	131.97	21.57	7.30	-16.28	9.08
RoE (%)	5.20	8.99	13.91	-34.20	13.59
Price to Earnings	2.23	21.18	10.89	--	45.27
Price-To-Book	0.35	1.77	1.43	8.41	3.91

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Brahmanand Himghar	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Operating Revenue	1.30	3,818.12	2,339.23	13.64	71.02
Total Income	1.30	4,149.61	2,424.94	27.14	73.25
Total Expenditure	1.13	2,293.75	2,069.24	33.54	57.12
EBITDA	0.17	1,524.36	269.99	-19.90	13.89
Depreciation	--	318.71	59.16	0.25	2.07
EBIT	0.17	1,205.65	210.83	-20.15	11.82
Interest	0.00	274.60	22.05	2.71	0.52
Other Income	0.00	331.50	85.71	13.51	2.23
Exceptional Items	1.95	115.80	--	49.67	--
Profit before Tax	2.12	1,378.35	274.49	40.32	13.54
Provision for Tax	0.40	123.03	75.18	8.63	3.68
Profit after Tax	1.72	1,255.32	199.31	31.69	9.85

Liabilities (₹ Cr)

	Brahmanand Himghar	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Shareholder's Funds	34.84	6,908.78	1,820.80	7.79	87.76
Minority Interest	--	1,411.80	27.11	--	--
Non-Current Liabilities	2.87	665.75	313.58	0.04	2.66
Current Liabilities	0.28	682.09	711.62	43.24	23.38
Total Liabilities	37.98	9,668.41	2,873.11	51.53	113.80

Assets (₹ Cr)

	Brahmanand Himghar	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Non-Current Assets	34.86	6,232.55	1,390.16	39.51	29.57
Current Assets	0.41	3,418.43	1,482.95	11.56	84.23
Total Assets	37.98	9,668.41	2,873.11	51.53	113.80
Total Debt*	0.00	408.61	76.95	33.31	3.36
Net Current Assets	0.13	2,736.34	771.33	-31.68	60.84
Contingent Liabilities	--	157.34	191.91	22.63	0.23

Cashflow (₹ Cr)

	Brahmanand Himghar	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Cash From Operating Activities	0.33	3,184.89	274.22	-35.07	-7.67
Cash Flow from Investing Activities	-0.18	-240.13	-105.23	110.69	13.73
Cash from Financing Activities	-0.19	-3,077.28	-178.34	-74.83	-2.53
Net Cash Inflow / Outflow	-0.03	-132.52	-9.35	0.78	3.53

Ratios

Profitability Ratios

	Brahmanand Himghar	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
ROCE (%)	6.40	20.15	16.17	375.36	16.10
ROE (%)	5.20	19.41	11.38	0.00	11.83
ROA (%)	4.79	12.08	7.20	69.42	9.09
EBIT Margin (%)	13.40	48.61	15.21	-46.88	22.71
Net Margin (%)	131.97	30.25	8.22	116.74	13.45
Cash Profit Margin (%)	132.05	41.23	11.05	231.03	16.80

Growth Ratios

	Brahmanand Himghar	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Revenue Growth (%)	43.62	8.22	0.76	42.38	21.31
EBIT Growth (%)	-44.71	-5.68	48.80	-6.66	-2.27
Net Profit Growth (%)	20.91	2.88	86.49	260.28	-10.26
EPS Growth (%)	20.92	1.73	41.63	352.09	-10.26
Book Value Growth (%)	11.03	14.66	8.33	79.97	11.23

Valuation Ratios

	Brahmanand Himghar	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Price / Earnings	0.00	3.75	17.64	0.00	58.42
Price / Book Value	0.00	1.02	2.24	0.00	6.56
Dividend Yield (%)	--	0.82	3.56	--	0.17
EV/EBITDA	38.59	3.87	10.22	-6.01	34.88
Market Cap (₹ Cr)	0.00	7,077.26	4,082.65	0.00	575.76

Solvency Ratios

	Brahmanand Himghar	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Debt to Equity	0.00	0.06	0.04	-2.40	0.04
Short term debt to equity ratio	--	0.00	0.00	4.25	--
Current Ratio	1.46	5.01	2.08	0.27	3.60
Quick Ratio	1.46	4.13	1.81	0.24	1.80
Interest Coverage	1,417.00	6.02	13.45	15.88	27.20

Operating Efficiency Ratios

	Brahmanand Himghar	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Debtors to sales (%)	--	46.30	18.25	1.40	22.25
Asset Turnover	0.04	0.37	0.85	0.30	0.66
Receivable days	0.00	196.22	61.46	38.37	73.46
Inventory Days	0.00	61.73	31.07	40.47	171.90
Payable days	--	51.55	73.19	32.02	182.15
Cash Conversion Cycle	--	206.41	19.34	46.82	63.21