Market cap
₹40 Cr
Revenue (TTM)
₹28 Cr
P/E Ratio
28.7
P/B Ratio
2.3
Div. Yield
0 %
| Jainex Aamcol | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
40 | 27,052 | 26,534 | 23,873 | 24,449 |
Revenue (₹ Cr) |
28 | 4,994 | 3,753 | 5,175 | 4,210 |
Net Profit (₹ Cr) |
1.41 | 255.62 | 350.03 | 439.52 | 499.25 |
Net Margin (%) |
5.03 | 5.09 | 9.18 | 8.44 | 11.45 |
RoE (%) |
11.06 | 23.29 | 12.48 | 11.70 | 14.23 |
Price to Earnings |
28.71 | 90.88 | 76.16 | 54.55 | 48.97 |
Price-To-Book |
2.26 | 18.80 | 8.37 | 5.85 | 6.36 |
Income Statement (₹ Cr)
| Jainex Aamcol | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Operating Revenue
|
27.73 | 4,522.68 | 3,752.87 | 5,174.58 | 4,209.56 |
|
Total Income
|
27.96 | 4,584.46 | 3,814.04 | 5,210.66 | 4,361.78 |
|
Total Expenditure
|
23.92 | 4,134.18 | 3,056.79 | 4,124.19 | 3,548.23 |
|
EBITDA
|
3.81 | 388.51 | 696.09 | 1,050.39 | 661.34 |
|
Depreciation
|
1.32 | 81.02 | 220.18 | 297.63 | 131.37 |
|
EBIT
|
2.49 | 307.49 | 475.91 | 752.76 | 529.97 |
|
Interest
|
0.73 | 7.85 | 39.28 | 191.26 | 5.23 |
|
Other Income
|
0.23 | 61.78 | 61.17 | 36.08 | 152.22 |
|
Exceptional Items
|
0.00 | -13.35 | -33.17 | -11.74 | -7.94 |
|
Profit before Tax
|
2.00 | 348.07 | 464.63 | 585.84 | 669.02 |
|
Provision for Tax
|
0.60 | 84.56 | 114.60 | 146.32 | 169.77 |
|
Profit after Tax
|
1.41 | 263.51 | 350.03 | 439.52 | 499.25 |
Liabilities (₹ Cr)
| Jainex Aamcol | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
17.38 | 1,333.11 | 3,087.37 | 3,932.09 | 3,690.58 |
|
Minority Interest
|
0.00 | 0.00 | -2.81 | -1.74 | 0.00 |
|
Non-Current Liabilities
|
10.78 | 70.30 | 354.78 | 2,206.53 | 76.03 |
|
Current Liabilities
|
10.76 | 704.52 | 1,032.40 | 1,631.55 | 658.89 |
|
Total Liabilities
|
38.92 | -- | 5,058.81 | 7,772.25 | 4,425.50 |
Assets (₹ Cr)
| Jainex Aamcol | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
22.69 | 701.22 | 2,423.84 | 4,601.49 | 706.49 |
|
Current Assets
|
15.80 | 1,306.17 | 1,804.13 | 2,329.69 | 3,492.80 |
|
Total Assets
|
38.92 | -- | 5,058.81 | 7,772.25 | 4,425.50 |
|
Total Debt*
|
14.94 | -- | 456.51 | 2,058.67 | 0.00 |
|
Net Current Assets
|
5.04 | 601.65 | 771.73 | 698.14 | 2,833.91 |
|
Contingent Liabilities
|
-- | -- | 90.10 | 1,124.94 | 58.89 |
Cashflow (₹ Cr)
| Jainex Aamcol | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
4.27 | -- | 387.07 | 501.69 | 810.16 |
|
Cash Flow from Investing Activities
|
-16.58 | -- | -441.43 | -665.03 | -707.43 |
|
Cash from Financing Activities
|
13.16 | -- | 104.45 | 244.98 | -52.09 |
|
Net Cash Inflow / Outflow
|
0.86 | -- | 50.09 | 81.64 | 50.64 |
Ratios
Profitability Ratios
| Jainex Aamcol | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
ROCE (%)
|
10.66 | -- | 14.29 | 11.84 | 20.23 |
|
ROE (%)
|
11.06 | 21.35 | 12.48 | 11.70 | 14.23 |
|
ROA (%)
|
4.57 | 13.53 | 8.51 | 6.04 | 12.16 |
|
EBIT Margin (%)
|
8.99 | 6.80 | 12.68 | 14.55 | 12.59 |
|
Net Margin (%)
|
5.03 | 5.75 | 9.18 | 8.44 | 11.45 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Jainex Aamcol | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
13.15 | 17.45 | 23.49 | 10.32 | 9.03 |
|
EBIT Growth (%)
|
191.02 | 14.08 | 40.86 | 33.40 | 6.91 |
|
Net Profit Growth (%)
|
203.89 | 19.60 | 52.25 | 27.62 | 3.22 |
|
EPS Growth (%)
|
127.36 | 17.94 | 57.34 | 30.71 | -13.55 |
|
Book Value Growth (%)
|
139.29 | -- | 12.50 | 47.32 | 14.81 |
Valuation Ratios
| Jainex Aamcol | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Price / Earnings
|
25.59 | 78.03 | 71.12 | 53.48 | 9.74 |
|
Price / Book Value
|
2.26 | 19.13 | 8.37 | 5.85 | 6.36 |
|
Dividend Yield (%)
|
0.00 | 0.35 | 0.09 | 0.21 | 0.03 |
|
EV/EBITDA
|
14.16 | 69.05 | 38.20 | 24.45 | 33.60 |
|
Market Cap (₹ Cr)
|
21.77 | -- | 12,936.70 | 20,024.76 | 26,393.36 |
Solvency Ratios
| Jainex Aamcol | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.60 | 0.00 | 0.03 | 0.40 | 0.00 |
|
Short term debt to equity ratio
|
0.22 | -- | 0.09 | 0.03 | -- |
|
Current Ratio
|
1.47 | 1.85 | 1.75 | 1.43 | 5.30 |
|
Quick Ratio
|
0.90 | 1.41 | 1.10 | 0.68 | 4.87 |
|
Interest Coverage
|
3.76 | 45.37 | 12.83 | 4.06 | 128.89 |
Operating Efficiency Ratios
| Jainex Aamcol | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
22.57 | 14.00 | 16.71 | 9.83 | 22.37 |
|
Asset Turnover
|
0.90 | 2.32 | 0.91 | 0.71 | 1.03 |
|
Receivable days
|
71.33 | -- | 56.43 | 34.82 | 89.54 |
|
Inventory Days
|
80.72 | -- | 61.16 | 85.94 | 20.50 |
|
Payable days
|
197.31 | -- | 113.71 | 233.34 | 62.65 |
|
Cash Conversion Cycle
|
-45.26 | -- | 3.89 | -112.59 | 47.39 |