Eastern Sugar Peer Comparison

NSE: KUNDANMM | BSE: 507528

₹1.08

₹-0.04 (-3.57%)

As on 13-Jun-2016IST

Market cap

₹3 Cr

Revenue (TTM)

₹5,559 Cr

P/E Ratio

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Market cap (₹ Cr)	3	15,183	5,618	5,123	4,834
Revenue (₹ Cr)	5,559	6,366	7,617	5,332	9,365
Net Profit (₹ Cr)	130.46	337.99	267.10	115.44	-780.30
Net Margin (%)	2.34	5.27	3.48	2.16	-8.21
RoE (%)	71.77	9.21	9.12	3.52	--
Price to Earnings	--	40.92	19.98	44.27	--
Price-To-Book	0.07	3.33	1.68	6.65	-1.35

Income Statement (₹ Cr)

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Operating Revenue	5,558.63	6,365.67	7,616.53	5,332.31	9,364.90
Total Income	5,568.46	6,411.08	7,680.17	5,353.41	9,502.50
Total Expenditure	5,399.54	5,644.71	7,069.32	5,059.60	9,335.80
EBITDA	159.08	720.96	547.21	272.71	29.10
Depreciation	4.03	177.78	140.02	218.09	288.20
EBIT	155.06	543.18	407.19	54.62	-259.10
Interest	6.28	76.04	93.97	38.93	725.30
Other Income	9.83	45.42	63.64	21.10	137.60
Exceptional Items	-0.01	0.00	-14.06	-13.86	0.00
Profit before Tax	158.60	512.56	362.80	22.93	-846.80
Provision for Tax	28.14	174.57	95.70	-92.46	-66.50
Profit after Tax	130.46	337.99	267.10	115.39	-780.30

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Shareholder's Funds	237.80	4,138.11	3,342.83	3,810.72	-2,676.70
Minority Interest	0.24	0.00	10.86	0.29	0.10
Non-Current Liabilities	0.91	1,263.40	556.95	4,409.23	3,483.10
Current Liabilities	593.32	3,004.84	2,621.41	6,082.56	6,605.90
Total Liabilities	--	7,497.05	6,208.88	15,296.39	8,833.12

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Non-Current Assets	76.43	4,819.02	2,418.44	10,746.44	4,140.40
Current Assets	754.74	3,383.62	3,918.56	3,352.08	3,199.30
Total Assets	--	7,497.05	6,208.88	15,296.39	8,833.12
Total Debt*	--	2,626.19	1,969.03	3,574.64	5,866.50
Net Current Assets	161.42	378.79	1,297.15	-2,730.48	-3,406.60
Contingent Liabilities	--	2.76	138.41	1,041.70	744.58

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Cash From Operating Activities	--	425.16	-106.37	280.39	950.43
Cash Flow from Investing Activities	--	-880.43	-323.04	19.54	-184.71
Cash from Financing Activities	--	455.31	394.32	-280.72	-709.65
Net Cash Inflow / Outflow	--	0.04	-35.09	19.21	56.07

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
ROCE (%)	--	11.08	8.93	1.53	13.61
ROE (%)	71.77	9.21	9.12	3.52	0.00
ROA (%)	24.41	4.35	4.19	0.78	-9.60
EBIT Margin (%)	2.79	8.53	5.35	1.02	-2.77
Net Margin (%)	2.34	5.27	3.48	2.16	-8.21
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Revenue Growth (%)	25.58	14.99	6.11	-1.90	-5.36
EBIT Growth (%)	-4.75	8.92	36.29	206.68	-289.96
Net Profit Growth (%)	-2.87	-11.16	33.10	136.13	-96.40
EPS Growth (%)	-3.54	-11.80	42.80	109.72	-96.37
Book Value Growth (%)	--	11.37	7.26	-96.62	-6.40

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Price / Earnings	--	38.35	18.71	87.16	-6.10
Price / Book Value	--	3.25	1.65	6.55	-1.33
Dividend Yield (%)	--	0.50	1.10	0.00	0.00
EV/EBITDA	--	24.96	13.89	31.20	407.14
Market Cap (₹ Cr)	--	11,050.08	8,410.97	2,428.01	5,878.43

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Debt to Equity	0.00	0.22	0.10	0.83	-1.25
Short term debt to equity ratio	--	0.54	0.47	0.09	-1.51
Current Ratio	1.27	1.13	1.49	0.55	0.48
Quick Ratio	0.13	0.08	0.36	0.15	0.09
Interest Coverage	26.25	7.74	4.86	1.59	-0.17

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Debtors to sales (%)	0.00	2.82	7.35	1.85	2.99
Asset Turnover	10.40	0.82	1.19	0.36	1.15
Receivable days	--	9.05	23.14	8.63	17.83
Inventory Days	--	201.78	138.05	176.85	132.78
Payable days	--	27.34	40.46	294.22	183.59
Cash Conversion Cycle	--	183.49	120.74	-108.74	-32.98

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