EICL Peer Comparison

BSE: 526560

₹47.15

₹-0.65 (-1.36%)

As on 27-May-2014IST

Market cap

₹237 Cr

Revenue (TTM)

₹191 Cr

P/E Ratio

--

P/B Ratio

3.5

Div. Yield

0 %

Edit

	EICL	Balmer Lawrie	Beardsell	KEC International	Kothari Industrial	Nava	Sealmatic India	Star Source Multi Trade	WH Brady
Market cap (₹ Cr)	237	3,017	106	11,278	1,610	15,840	434	13	130
Revenue (₹ Cr)	191	2,785	282	23,506	197	4,309	103	1	84
Net Profit (₹ Cr)	10.97	206.89	10.79	553.62	-32.36	972.25	9.62	-0.04	6.35
Net Margin (%)	5.66	7.30	3.80	2.35	-16.28	21.57	9.08	-6.48	6.93
RoE (%)	7.11	13.91	12.13	10.18	-34.20	8.99	13.59	-2.86	5.86
Price to Earnings	--	10.81	9.85	20.37	--	20.95	45.17	--	25.76
Price-To-Book	3.51	1.42	1.45	1.81	8.32	1.75	3.90	10.25	1.46

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	EICL	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Operating Revenue	191.33	4,290.92	--	--	103.07
Total Income	193.92	4,615.79	--	--	105.96
Total Expenditure	167.95	2,724.41	--	--	87.92
EBITDA	23.38	1,566.51	--	--	15.15
Depreciation	9.21	377.43	--	--	3.96
EBIT	14.17	1,189.08	--	--	11.19
Interest	3.38	11.93	--	--	0.77
Other Income	2.59	324.87	--	--	2.89
Exceptional Items	2.37	--	--	--	--
Profit before Tax	15.76	1,502.02	--	--	13.31
Provision for Tax	4.79	462.06	--	--	3.69
Profit after Tax	10.97	1,039.96	--	--	9.62

Liabilities (₹ Cr)

	EICL	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Shareholder's Funds	158.45	8,745.30	--	--	111.37
Minority Interest	--	2,018.77	--	--	--
Non-Current Liabilities	15.84	2,846.05	--	--	2.31
Current Liabilities	75.68	751.25	--	--	32.96
Total Liabilities	252.88	14,365.07	--	--	146.64

Assets (₹ Cr)

	EICL	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Non-Current Assets	129.78	8,634.95	--	--	34.23
Current Assets	99.92	5,723.23	--	--	112.41
Total Assets	252.88	14,365.07	--	--	146.64
Total Debt*	40.91	2,220.92	--	--	8.76
Net Current Assets	24.24	4,971.97	--	--	79.44
Contingent Liabilities	30.29	207.51	--	--	0.12

Cashflow (₹ Cr)

	EICL	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Cash From Operating Activities	5.39	2,312.33	--	--	-1.19
Cash Flow from Investing Activities	12.90	-2,013.80	--	--	2.45
Cash from Financing Activities	-17.22	645.06	--	--	2.55
Net Cash Inflow / Outflow	1.07	943.59	--	--	3.81

Ratios

Profitability Ratios

	EICL	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
ROCE (%)	9.52	15.55	--	--	18.62
ROE (%)	7.11	12.73	--	--	13.59
ROA (%)	4.41	8.12	--	--	9.97
EBIT Margin (%)	13.57	44.08	--	--	17.51
Net Margin (%)	5.66	22.53	--	--	9.08
Cash Profit Margin (%)	10.52	33.03	--	--	13.17

Growth Ratios

	EICL	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Revenue Growth (%)	12.91	7.72	--	--	142.28
EBIT Growth (%)	28.86	-4.80	--	--	--
Net Profit Growth (%)	103.37	-27.57	--	--	14.28
EPS Growth (%)	103.37	-27.93	--	--	-9.08
Book Value Growth (%)	5.46	14.65	--	--	269.27

Valuation Ratios

	EICL	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Price / Earnings	0.00	19.11	--	--	40.65
Price / Book Value	0.00	1.72	--	--	3.51
Dividend Yield (%)	--	1.60	--	--	0.31
EV/EBITDA	1.91	8.00	--	--	21.30
Market Cap (₹ Cr)	0.00	15,032.80	--	--	390.91

Solvency Ratios

	EICL	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Debt to Equity	0.26	0.25	--	--	0.08
Short term debt to equity ratio	0.26	0.01	--	--	0.05
Current Ratio	1.32	7.62	--	--	3.41
Quick Ratio	0.82	6.73	--	--	1.52
Interest Coverage	5.67	126.90	--	--	18.22

Operating Efficiency Ratios

	EICL	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Debtors to sales (%)	22.30	22.11	--	--	23.00
Asset Turnover	0.77	0.33	--	--	1.07
Receivable days	76.99	100.29	--	--	57.83
Inventory Days	67.99	63.11	--	--	136.22
Payable days	177.02	57.83	--	--	98.17
Cash Conversion Cycle	-32.04	105.57	--	--	95.89