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	Bannari Amman Sug
Market cap (₹ Cr)	3	14,489	5,380	4,564	4,289
Revenue (₹ Cr)	5,559	6,571	7,651	5,332	1,671
Net Profit (₹ Cr)	130.46	388.23	331.88	115.44	121.75
Net Margin (%)	2.34	5.85	4.30	2.16	7.10
RoE (%)	71.77	9.44	11.20	3.52	6.52
Price to Earnings	--	34.54	15.42	39.43	35.23
Price-To-Book	0.07	3.05	1.74	5.92	2.25

Income Statement (₹ Cr)

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Bannari Amman Sug
Operating Revenue	12.41	6,571.18	7,651.13	5,332.31	1,670.50
Total Income	17.93	6,641.44	7,714.61	5,353.41	1,715.54
Total Expenditure	21.13	5,799.23	7,025.32	5,059.60	1,514.36
EBITDA	-8.72	771.96	625.81	272.71	156.14
Depreciation	0.00	178.39	135.50	218.09	60.91
EBIT	-8.72	593.56	490.31	54.62	95.23
Interest	0.04	77.72	87.37	38.93	1.55
Other Income	5.52	70.25	63.48	21.10	45.04
Exceptional Items	-0.01	0.00	-14.06	-13.86	0.00
Profit before Tax	-3.24	586.10	452.36	22.93	138.71
Provision for Tax	-0.67	197.87	120.48	-92.46	16.96
Profit after Tax	-2.57	388.23	331.88	115.39	121.75

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Bannari Amman Sug
Shareholder's Funds	131.31	4,748.85	3,101.40	3,810.72	1,913.40
Minority Interest	0.00	0.00	6.34	0.29	0.00
Non-Current Liabilities	0.01	1,638.06	485.39	4,409.23	131.31
Current Liabilities	0.43	809.64	605.96	6,082.56	112.47
Total Liabilities	--	7,497.05	6,208.88	15,296.39	2,250.99

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Bannari Amman Sug
Non-Current Assets	124.47	5,559.77	2,263.30	10,746.44	1,253.92
Current Assets	7.28	1,479.31	1,740.00	3,352.08	880.55
Total Assets	--	7,497.05	6,208.88	15,296.39	2,250.99
Total Debt*	--	2,626.19	1,969.03	3,574.64	149.64
Net Current Assets	6.85	669.67	1,134.04	-2,730.48	768.07
Contingent Liabilities	--	2.76	138.41	1,041.70	21.59

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Bannari Amman Sug
Cash From Operating Activities	--	425.16	-106.37	280.39	429.55
Cash Flow from Investing Activities	--	-880.43	-323.04	19.54	-65.14
Cash from Financing Activities	--	455.31	394.32	-280.72	-369.48
Net Cash Inflow / Outflow	--	0.04	-35.09	19.21	-5.06

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Bannari Amman Sug
ROCE (%)	--	11.08	8.93	1.53	8.68
ROE (%)	-1.96	9.44	11.20	3.52	6.52
ROA (%)	-1.86	6.25	7.47	0.78	5.56
EBIT Margin (%)	-70.27	9.03	6.41	1.02	5.70
Net Margin (%)	-14.33	5.85	4.30	2.16	7.10
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Bannari Amman Sug
Revenue Growth (%)	-99.69	11.21	4.31	-1.90	-7.59
EBIT Growth (%)	-105.85	4.33	58.35	206.68	-39.99
Net Profit Growth (%)	-102.02	5.99	56.91	136.13	7.28
EPS Growth (%)	-102.02	1.90	69.15	109.72	7.28
Book Value Growth (%)	--	11.37	7.26	-96.62	5.36

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Bannari Amman Sug
Price / Earnings	--	32.96	14.94	77.59	35.53
Price / Book Value	--	3.13	1.75	5.83	2.27
Dividend Yield (%)	--	0.52	1.12	0.00	0.36
EV/EBITDA	--	22.57	11.98	29.17	26.01
Market Cap (₹ Cr)	--	11,050.08	8,410.97	2,428.01	4,714.98

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Bannari Amman Sug
Debt to Equity	0.00	0.26	0.09	0.83	0.00
Short term debt to equity ratio	--	0.54	0.47	0.09	0.06
Current Ratio	16.78	1.83	2.87	0.55	7.83
Quick Ratio	16.78	0.95	1.58	0.15	3.33
Interest Coverage	-82.08	8.54	6.18	1.59	90.32

	Eastern Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Bannari Amman Sug
Debtors to sales (%)	0.00	0.45	4.43	1.85	1.92
Asset Turnover	0.09	1.06	1.72	0.36	0.76
Receivable days	--	9.05	23.14	8.63	20.42
Inventory Days	--	201.78	138.05	176.85	192.81
Payable days	--	27.34	40.46	294.22	26.03
Cash Conversion Cycle	--	183.49	120.74	-108.74	187.19

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