GEE Peer Comparison

BSE: 504028

₹119.25

₹7.00 (6.24%)

As on 29-Oct-2026IST

Market cap

₹620 Cr

Revenue (TTM)

₹393 Cr

P/E Ratio

32.9

P/B Ratio

4.4

Div. Yield

0 %

Edit

	GEE	Esab India	Shivalik Bimetal	Ador Welding	Diffusion Engineers
Market cap (₹ Cr)	620	8,200	5,972	2,368	1,522
Revenue (₹ Cr)	393	1,577	616	1,261	436
Net Profit (₹ Cr)	18.87	221.89	101.01	115.46	49.14
Net Margin (%)	4.78	14.01	16.04	8.95	10.93
RoE (%)	8.70	49.11	23.02	20.94	14.00
Price to Earnings	32.85	36.95	56.30	20.51	27.81
Price-To-Book	4.37	16.89	11.66	4.16	3.65

Income Statement (₹ Cr)

	GEE	Esab India	Shivalik Bimetal	Ador Welding	Diffusion Engineers
Operating Revenue	392.82	1,577.25	616.46	1,257.74	436.07
Total Income	394.30	1,584.18	629.91	1,287.54	449.67
Total Expenditure	355.97	1,287.39	474.48	1,102.77	375.36
EBITDA	36.85	289.86	141.98	154.97	60.71
Depreciation	3.82	17.41	14.50	19.78	7.10
EBIT	33.03	272.45	127.48	135.19	53.61
Interest	8.06	1.71	4.97	2.71	2.53
Other Income	1.48	6.93	13.45	29.80	13.60
Exceptional Items	0.36	17.26	-0.66	-8.31	-0.70
Profit before Tax	26.81	294.93	135.29	153.97	63.99
Provision for Tax	7.94	73.04	34.28	39.31	14.85
Profit after Tax	18.87	221.89	101.01	114.66	49.14

	GEE	Esab India	Shivalik Bimetal	Ador Welding	Diffusion Engineers
Shareholder's Funds	215.01	429.38	481.35	578.53	405.05
Minority Interest	0.00	0.00	0.00	0.00	-0.09
Non-Current Liabilities	29.46	24.56	30.91	23.15	6.19
Current Liabilities	70.99	244.93	123.73	226.68	98.66
Total Liabilities	320.38	698.87	635.98	--	510.43

	GEE	Esab India	Shivalik Bimetal	Ador Welding	Diffusion Engineers
Non-Current Assets	72.88	162.03	179.86	229.94	176.30
Current Assets	173.33	525.35	428.88	551.64	323.69
Total Assets	320.38	698.87	635.98	--	510.43
Total Debt*	60.96	0.00	59.39	--	28.62
Net Current Assets	102.33	280.42	305.15	324.96	225.04
Contingent Liabilities	14.96	24.93	8.61	--	0.72

	GEE	Esab India	Shivalik Bimetal	Ador Welding	Diffusion Engineers
Cash From Operating Activities	-7.81	180.69	54.89	--	22.79
Cash Flow from Investing Activities	21.50	-45.78	-68.41	--	-40.47
Cash from Financing Activities	-13.25	-142.56	-0.42	--	-11.82
Net Cash Inflow / Outflow	0.44	-7.65	-13.95	--	-29.49

	GEE	Esab India	Shivalik Bimetal	Ador Welding	Diffusion Engineers
ROCE (%)	13.60	69.97	26.89	--	16.27
ROE (%)	8.70	49.11	23.02	21.16	14.00
ROA (%)	6.02	32.97	17.66	14.72	10.29
EBIT Margin (%)	8.41	17.27	20.68	10.75	12.29
Net Margin (%)	4.78	14.01	16.04	8.91	10.93
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	GEE	Esab India	Shivalik Bimetal	Ador Welding	Diffusion Engineers
Revenue Growth (%)	18.70	12.99	18.79	13.16	26.45
EBIT Growth (%)	725.57	20.68	27.78	101.21	24.83
Net Profit Growth (%)	273.04	29.07	25.36	88.09	19.09
EPS Growth (%)	182.41	20.85	29.94	94.94	27.07
Book Value Growth (%)	10.54	18.86	18.66	--	9.77

	GEE	Esab India	Shivalik Bimetal	Ador Welding	Diffusion Engineers
Price / Earnings	34.49	39.47	56.04	19.60	27.51
Price / Book Value	4.37	16.89	11.66	4.09	3.65
Dividend Yield (%)	0.00	1.41	0.39	1.69	0.37
EV/EBITDA	18.45	27.89	41.75	14.49	23.94
Market Cap (₹ Cr)	280.62	7,625.85	2,239.94	--	931.91

	GEE	Esab India	Shivalik Bimetal	Ador Welding	Diffusion Engineers
Debt to Equity	0.10	0.00	0.02	0.00	0.00
Short term debt to equity ratio	0.17	--	0.09	--	0.07
Current Ratio	2.44	2.14	3.47	2.43	3.28
Quick Ratio	1.18	1.57	2.23	1.65	2.53
Interest Coverage	4.32	173.47	28.21	57.82	26.34

	GEE	Esab India	Shivalik Bimetal	Ador Welding	Diffusion Engineers
Debtors to sales (%)	14.01	16.11	25.23	16.28	29.39
Asset Turnover	1.25	2.34	1.08	1.61	0.91
Receivable days	48.85	56.77	85.37	--	95.59
Inventory Days	83.73	32.07	90.87	--	63.71
Payable days	33.15	83.42	55.07	--	60.69
Cash Conversion Cycle	99.43	5.42	121.17	--	98.61

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