Market cap
₹60 Cr
Revenue (TTM)
₹97 Cr
P/E Ratio
20.8
P/B Ratio
1.9
Div. Yield
1.5 %
| Dutron Polymers | Sambhv Steel Tubes | Venus Pipes | JTL | Hi-Tech Pipes | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
60 | 4,924 | 4,227 | 3,037 | 1,559 |
Revenue (₹ Cr) |
97 | 2,843 | 1,280 | 2,499 | 5,429 |
Net Profit (₹ Cr) |
2.88 | 195.15 | 103.54 | 128.43 | 82.28 |
Net Margin (%) |
2.97 | 6.83 | 8.01 | 5.11 | 1.51 |
RoE (%) |
9.11 | 17.79 | 14.96 | 8.01 | 6.01 |
Price to Earnings |
20.80 | 25.23 | 40.82 | 25.01 | 18.95 |
Price-To-Book |
1.87 | 4.21 | 3.87 | 2.15 | 1.11 |
Income Statement (₹ Cr)
| Dutron Polymers | Sambhv Steel Tubes | Venus Pipes | JTL | Hi-Tech Pipes | |
|---|---|---|---|---|---|
|
Operating Revenue
|
96.52 | 2,842.60 | 1,280.49 | 2,498.60 | 5,428.99 |
|
Total Income
|
97.11 | 2,856.38 | 1,293.39 | 2,511.58 | 5,430.73 |
|
Total Expenditure
|
92.08 | 2,503.18 | 1,079.04 | 2,292.75 | 5,234.85 |
|
EBITDA
|
4.44 | 339.42 | 201.45 | 205.85 | 194.14 |
|
Depreciation
|
0.93 | 49.45 | 28.38 | 31.11 | 30.59 |
|
EBIT
|
3.51 | 289.97 | 173.07 | 174.74 | 163.55 |
|
Interest
|
0.45 | 38.66 | 46.03 | 17.23 | 56.41 |
|
Other Income
|
0.59 | 13.78 | 12.90 | 12.98 | 1.75 |
|
Exceptional Items
|
0.00 | -3.51 | -0.46 | 0.00 | 0.00 |
|
Profit before Tax
|
3.65 | 261.59 | 139.49 | 170.49 | 108.88 |
|
Provision for Tax
|
0.77 | 66.44 | 35.95 | 42.06 | 26.60 |
|
Profit after Tax
|
2.88 | 195.15 | 103.54 | 128.43 | 82.28 |
Liabilities (₹ Cr)
| Dutron Polymers | Sambhv Steel Tubes | Venus Pipes | JTL | Hi-Tech Pipes | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
32.34 | 1,169.78 | 720.44 | 1,544.24 | 1,403.37 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | -7.24 | 0.00 |
|
Non-Current Liabilities
|
5.44 | 493.60 | 173.00 | 83.60 | 230.43 |
|
Current Liabilities
|
6.49 | 775.12 | 599.08 | 376.01 | 915.82 |
|
Total Liabilities
|
41.71 | -- | 1,314.77 | 1,996.28 | 2,037.51 |
Assets (₹ Cr)
| Dutron Polymers | Sambhv Steel Tubes | Venus Pipes | JTL | Hi-Tech Pipes | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
8.42 | 1,188.58 | 604.92 | 724.42 | 795.88 |
|
Current Assets
|
35.84 | 879.10 | 841.74 | 1,249.15 | 1,555.39 |
|
Total Assets
|
41.71 | -- | 1,314.77 | 1,996.28 | 2,037.51 |
|
Total Debt*
|
3.60 | -- | 285.53 | 244.06 | 242.31 |
|
Net Current Assets
|
29.36 | 103.98 | 242.66 | 873.14 | 639.57 |
|
Contingent Liabilities
|
0.11 | -- | 23.57 | 16.73 | 3.53 |
Cashflow (₹ Cr)
| Dutron Polymers | Sambhv Steel Tubes | Venus Pipes | JTL | Hi-Tech Pipes | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-1.00 | -- | 112.42 | -67.37 | 3.32 |
|
Cash Flow from Investing Activities
|
-0.17 | -- | -202.82 | -141.95 | -40.61 |
|
Cash from Financing Activities
|
-2.46 | -- | 93.65 | 169.65 | 23.13 |
|
Net Cash Inflow / Outflow
|
-3.63 | -- | 3.25 | -39.68 | -14.16 |
Ratios
Profitability Ratios
| Dutron Polymers | Sambhv Steel Tubes | Venus Pipes | JTL | Hi-Tech Pipes | |
|---|---|---|---|---|---|
|
ROCE (%)
|
11.76 | -- | 21.25 | 10.13 | 9.85 |
|
ROE (%)
|
9.11 | 17.79 | 14.96 | 8.01 | 6.01 |
|
ROA (%)
|
6.82 | 9.86 | 7.76 | 7.17 | 3.69 |
|
EBIT Margin (%)
|
3.63 | 10.20 | 13.52 | 6.99 | 3.01 |
|
Net Margin (%)
|
2.97 | 6.83 | 8.01 | 5.11 | 1.51 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Dutron Polymers | Sambhv Steel Tubes | Venus Pipes | JTL | Hi-Tech Pipes | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.61 | 41.91 | 21.10 | 31.91 | 72.63 |
|
EBIT Growth (%)
|
35.44 | 67.78 | 15.15 | 80.67 | 19.21 |
|
Net Profit Growth (%)
|
37.73 | 113.03 | 11.90 | 59.59 | 5.53 |
|
EPS Growth (%)
|
37.73 | 102.55 | 10.57 | 52.75 | 5.53 |
|
Book Value Growth (%)
|
6.22 | -- | 28.71 | 28.83 | 6.05 |
Valuation Ratios
| Dutron Polymers | Sambhv Steel Tubes | Venus Pipes | JTL | Hi-Tech Pipes | |
|---|---|---|---|---|---|
|
Price / Earnings
|
21.44 | 24.90 | 36.73 | 25.01 | 18.95 |
|
Price / Book Value
|
1.88 | 4.21 | 3.87 | 2.15 | 1.11 |
|
Dividend Yield (%)
|
1.55 | 0.00 | 0.05 | 0.16 | 0.00 |
|
EV/EBITDA
|
11.41 | 15.06 | 22.25 | 15.72 | 8.83 |
|
Market Cap (₹ Cr)
|
57.93 | -- | 1,849.34 | 1,601.85 | 1,443.57 |
Solvency Ratios
| Dutron Polymers | Sambhv Steel Tubes | Venus Pipes | JTL | Hi-Tech Pipes | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.12 | 0.38 | 0.20 | 0.02 | 0.12 |
|
Short term debt to equity ratio
|
0.02 | -- | 0.25 | 0.14 | 0.13 |
|
Current Ratio
|
5.53 | 1.13 | 1.41 | 3.32 | 1.70 |
|
Quick Ratio
|
2.82 | 0.59 | 0.66 | 2.48 | 0.96 |
|
Interest Coverage
|
9.15 | 7.77 | 4.03 | 10.90 | 2.93 |
Operating Efficiency Ratios
| Dutron Polymers | Sambhv Steel Tubes | Venus Pipes | JTL | Hi-Tech Pipes | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
12.07 | 7.05 | 23.09 | 15.18 | 10.68 |
|
Asset Turnover
|
2.28 | 1.44 | 0.96 | 1.40 | 2.44 |
|
Receivable days
|
39.65 | -- | 70.67 | 59.30 | 32.66 |
|
Inventory Days
|
59.15 | -- | 114.12 | 41.72 | 41.27 |
|
Payable days
|
17.95 | -- | 127.24 | 16.67 | 28.95 |
|
Cash Conversion Cycle
|
80.86 | -- | 57.56 | 84.36 | 44.98 |