Market cap
₹130 Cr
Revenue (TTM)
₹501 Cr
P/E Ratio
11.2
P/B Ratio
1.5
Div. Yield
0 %
| LA Tim Metal | Jindal Saw | Vardhman Special | Welspun Specialty | Mangalam Worldwide | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
130 | 15,630 | 3,530 | 2,800 | 1,135 |
Revenue (₹ Cr) |
501 | 18,501 | 1,975 | 880 | 1,292 |
Net Profit (₹ Cr) |
11.88 | 506.65 | 161.24 | 14.42 | 55.30 |
Net Margin (%) |
2.35 | 2.72 | 7.97 | 1.62 | 4.27 |
RoE (%) |
14.21 | 4.45 | 12.33 | 3.16 | 17.47 |
Price to Earnings |
11.20 | 28.49 | 21.89 | 194.19 | 20.58 |
Price-To-Book |
1.52 | 1.23 | 2.68 | 6.12 | 3.42 |
Income Statement (₹ Cr)
| LA Tim Metal | Jindal Saw | Vardhman Special | Welspun Specialty | Mangalam Worldwide | |
|---|---|---|---|---|---|
|
Operating Revenue
|
491.16 | 18,500.99 | 1,974.52 | 879.80 | 1,291.76 |
|
Total Income
|
494.84 | 18,618.91 | 2,022.74 | 889.92 | 1,294.98 |
|
Total Expenditure
|
472.08 | 16,749.80 | 1,757.58 | 838.38 | 1,169.19 |
|
EBITDA
|
19.08 | 1,751.19 | 216.94 | 41.42 | 122.57 |
|
Depreciation
|
2.80 | 654.31 | 34.98 | 17.89 | 12.79 |
|
EBIT
|
16.28 | 1,096.88 | 181.95 | 23.53 | 109.78 |
|
Interest
|
4.69 | 529.39 | 13.44 | 19.30 | 51.89 |
|
Other Income
|
3.67 | 117.92 | 48.23 | 10.12 | 3.22 |
|
Exceptional Items
|
-0.07 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
15.19 | 685.41 | 216.74 | 14.35 | 61.11 |
|
Provision for Tax
|
4.31 | 178.76 | 55.49 | -0.07 | 5.81 |
|
Profit after Tax
|
10.88 | 506.65 | 161.24 | 14.42 | 55.30 |
Liabilities (₹ Cr)
| LA Tim Metal | Jindal Saw | Vardhman Special | Welspun Specialty | Mangalam Worldwide | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
84.82 | 12,574.24 | 1,338.40 | 457.47 | 331.75 |
|
Minority Interest
|
0.00 | 51.26 | 0.00 | 0.00 | -0.14 |
|
Non-Current Liabilities
|
18.61 | 3,215.81 | 30.04 | 5.09 | 211.14 |
|
Current Liabilities
|
129.86 | 6,187.68 | 420.24 | 321.11 | 673.84 |
|
Total Liabilities
|
-- | 20,665.28 | 1,135.92 | 727.86 | 636.12 |
Assets (₹ Cr)
| LA Tim Metal | Jindal Saw | Vardhman Special | Welspun Specialty | Mangalam Worldwide | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
17.54 | 10,512.89 | 623.21 | 294.96 | 170.08 |
|
Current Assets
|
213.13 | 9,972.57 | 1,020.37 | 482.04 | 1,009.45 |
|
Total Assets
|
-- | 20,665.28 | 1,135.92 | 727.86 | 636.12 |
|
Total Debt*
|
-- | 4,645.76 | 119.73 | 20.92 | 191.17 |
|
Net Current Assets
|
83.27 | 3,784.89 | 600.13 | 160.93 | 335.60 |
|
Contingent Liabilities
|
-- | 4,235.84 | 0.10 | 2.75 | 18.79 |
Cashflow (₹ Cr)
| LA Tim Metal | Jindal Saw | Vardhman Special | Welspun Specialty | Mangalam Worldwide | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-- | 2,335.16 | 126.91 | 57.77 | -86.70 |
|
Cash Flow from Investing Activities
|
-- | -898.80 | -126.83 | -38.83 | -7.43 |
|
Cash from Financing Activities
|
-- | -1,523.56 | 3.03 | 53.18 | 94.04 |
|
Net Cash Inflow / Outflow
|
-- | -87.20 | 3.12 | 72.12 | -0.09 |
Ratios
Profitability Ratios
| LA Tim Metal | Jindal Saw | Vardhman Special | Welspun Specialty | Mangalam Worldwide | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-- | 18.73 | 16.71 | 9.90 | 14.68 |
|
ROE (%)
|
13.42 | 4.45 | 12.33 | 3.16 | 17.47 |
|
ROA (%)
|
5.50 | 2.39 | 9.63 | 1.87 | 5.54 |
|
EBIT Margin (%)
|
3.31 | 5.93 | 9.21 | 2.67 | 8.50 |
|
Net Margin (%)
|
2.20 | 2.72 | 7.97 | 1.62 | 4.27 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| LA Tim Metal | Jindal Saw | Vardhman Special | Welspun Specialty | Mangalam Worldwide | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
66.85 | -0.73 | 14.75 | 5.42 | 8.85 |
|
EBIT Growth (%)
|
1,792.20 | -49.79 | 65.78 | 19.44 | 90.28 |
|
Net Profit Growth (%)
|
783.61 | -53.36 | 68.58 | 62.75 | 48.51 |
|
EPS Growth (%)
|
787.09 | -60.06 | 50.81 | 81.16 | -9.36 |
|
Book Value Growth (%)
|
-- | 13.37 | 10.93 | 616.83 | 50.12 |
Valuation Ratios
| LA Tim Metal | Jindal Saw | Vardhman Special | Welspun Specialty | Mangalam Worldwide | |
|---|---|---|---|---|---|
|
Price / Earnings
|
11.88 | 28.49 | 21.87 | 194.19 | 3.55 |
|
Price / Book Value
|
1.53 | 1.23 | 2.68 | 6.12 | 3.42 |
|
Dividend Yield (%)
|
0.00 | 0.82 | 0.96 | 0.00 | 0.08 |
|
EV/EBITDA
|
8.77 | 10.92 | 15.72 | 64.70 | 11.11 |
|
Market Cap (₹ Cr)
|
-- | 17,273.40 | 1,625.73 | 1,763.85 | 489.20 |
Solvency Ratios
| LA Tim Metal | Jindal Saw | Vardhman Special | Welspun Specialty | Mangalam Worldwide | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.15 | 0.12 | 0.00 | 0.00 | 0.50 |
|
Short term debt to equity ratio
|
-- | 0.23 | 0.13 | -- | 0.68 |
|
Current Ratio
|
1.64 | 1.61 | 2.43 | 1.50 | 1.50 |
|
Quick Ratio
|
0.87 | 0.76 | 1.64 | 0.52 | 0.61 |
|
Interest Coverage
|
4.24 | 2.29 | 17.13 | 1.74 | 2.18 |
Operating Efficiency Ratios
| LA Tim Metal | Jindal Saw | Vardhman Special | Welspun Specialty | Mangalam Worldwide | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
12.83 | 16.72 | 20.80 | 10.02 | 19.02 |
|
Asset Turnover
|
2.48 | 0.87 | 1.18 | 1.14 | 1.29 |
|
Receivable days
|
-- | 61.63 | 53.93 | 43.42 | 45.82 |
|
Inventory Days
|
-- | 86.00 | 71.20 | 128.92 | 73.53 |
|
Payable days
|
-- | 51.19 | 52.88 | 68.80 | 35.04 |
|
Cash Conversion Cycle
|
-- | 96.44 | 72.25 | 103.55 | 84.31 |