Chase Bright Steel Peer Comparison

BSE: 504671

₹25.50

₹0.00 (0.00%)

As on 28-Sep-2012IST

Market cap

₹-- Cr

Revenue (TTM)

₹4 Cr

P/E Ratio

--

P/B Ratio

--

Div. Yield

-- %

Edit

	Chase Bright Steel	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Market cap (₹ Cr)	--	74,712	30,296	18,264	12,355
Revenue (₹ Cr)	4	17,300	19,574	18,263	13,938
Net Profit (₹ Cr)	-0.20	1,405.08	1,120.14	597.08	83.67
Net Margin (%)	-4.27	8.05	5.67	3.25	0.60
RoE (%)	--	26.62	9.97	5.30	0.64
Price to Earnings	--	32.36	26.97	27.95	147.67
Price-To-Book	--	7.80	2.55	1.44	0.93

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Chase Bright Steel	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Operating Revenue	4.46	17,299.77	19,573.93	18,262.80	13,938.43
Total Income	4.78	17,463.78	19,771.02	18,359.89	14,047.32
Total Expenditure	4.85	14,896.80	17,055.22	16,321.47	12,428.33
EBITDA	-0.39	2,402.97	2,518.71	1,941.33	1,510.10
Depreciation	0.01	394.35	942.48	640.86	1,026.06
EBIT	-0.40	2,008.62	1,576.23	1,300.47	484.04
Interest	0.15	194.17	230.75	556.85	479.34
Other Income	0.33	164.01	197.09	97.09	108.89
Exceptional Items	0.00	0.00	0.00	0.00	0.00
Profit before Tax	-0.22	1,978.46	1,542.57	840.71	113.59
Provision for Tax	-0.02	573.38	422.43	243.63	29.92
Profit after Tax	-0.20	1,405.08	1,120.14	597.08	83.67

Liabilities (₹ Cr)

	Chase Bright Steel	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Shareholder's Funds	-14.52	9,155.56	11,522.81	12,574.24	13,173.20
Minority Interest	0.00	-10.09	2.93	52.84	0.00
Non-Current Liabilities	1.44	2,678.33	424.03	3,215.81	2,868.82
Current Liabilities	14.11	8,349.81	7,279.63	6,187.68	12,195.26
Total Liabilities	1.60	15,546.76	17,871.83	20,665.28	28,467.07

Assets (₹ Cr)

	Chase Bright Steel	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Non-Current Assets	0.02	8,564.29	11,975.59	10,512.89	21,560.76
Current Assets	1.01	11,102.55	7,255.90	9,972.57	6,459.00
Total Assets	1.60	15,546.76	17,871.83	20,665.28	28,467.07
Total Debt*	5.82	923.71	779.46	4,645.76	5,897.64
Net Current Assets	-13.10	2,752.74	-23.73	3,784.89	-5,736.26
Contingent Liabilities	2.75	251.44	559.52	4,235.84	3,602.51

Cashflow (₹ Cr)

	Chase Bright Steel	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Cash From Operating Activities	-1.25	1,503.67	1,713.43	2,335.16	1,965.98
Cash Flow from Investing Activities	0.00	180.22	-1,653.73	-898.80	-505.68
Cash from Financing Activities	1.18	-1,369.08	-35.99	-1,523.56	-1,459.91
Net Cash Inflow / Outflow	-0.07	314.81	23.71	-87.20	0.39

Ratios

Profitability Ratios

	Chase Bright Steel	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
ROCE (%)	0.00	32.45	12.84	18.73	-12.98
ROE (%)	0.00	26.62	9.97	5.30	0.64
ROA (%)	-18.69	7.88	6.16	2.81	0.30
EBIT Margin (%)	-8.96	11.61	8.05	7.12	3.47
Net Margin (%)	-4.27	8.05	5.67	3.25	0.60
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

Growth Ratios

	Chase Bright Steel	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Revenue Growth (%)	535.52	20.21	22.63	-8.57	41.57
EBIT Growth (%)	-0.50	36.81	33.63	-50.97	124.80
Net Profit Growth (%)	-110.31	1.40	21.27	-58.12	104.65
EPS Growth (%)	-110.31	42.98	21.54	-62.04	104.65
Book Value Growth (%)	-0.18	32.72	9.22	13.37	-15.33

Valuation Ratios

	Chase Bright Steel	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Price / Earnings	0.00	32.35	26.97	27.95	147.67
Price / Book Value	0.00	7.80	2.55	1.44	0.93
Dividend Yield (%)	--	0.18	0.41	0.70	0.00
EV/EBITDA	44.90	30.41	12.21	11.20	10.70
Market Cap (₹ Cr)	0.00	22,790.38	23,761.15	17,273.40	9,767.45

Solvency Ratios

	Chase Bright Steel	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Debt to Equity	-0.10	0.17	0.01	0.12	0.22
Short term debt to equity ratio	-0.31	0.02	0.05	0.23	0.12
Current Ratio	0.07	1.33	1.00	1.61	0.53
Quick Ratio	0.07	0.77	0.38	0.76	0.21
Interest Coverage	-0.49	11.19	7.69	2.51	1.24

Operating Efficiency Ratios

	Chase Bright Steel	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Debtors to sales (%)	8.75	9.94	4.62	16.94	1.28
Asset Turnover	4.08	0.97	1.08	0.86	0.49
Receivable days	131.97	46.48	18.06	61.63	5.03
Inventory Days	0.00	85.02	62.04	86.00	145.09
Payable days	4,963.70	55.04	88.17	51.19	177.59
Cash Conversion Cycle	-4,831.72	76.45	-8.06	96.44	-27.47

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

Annual
Quarterly