Srikalahasthi Pipes [Merged] Peer Comparison

NSE: SRIPIPES | BSE: 513605

₹200.80

₹-0.35 (-0.17%)

As on 12-Jan-2022IST

Market cap

₹939 Cr

Revenue (TTM)

₹1,778 Cr

P/E Ratio

5.7

P/B Ratio

0.6

Div. Yield

3 %

Edit

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Parmeshwar Metal	Modern Malleables
Market cap (₹ Cr)	939	1,097	886	474	431
Revenue (₹ Cr)	1,778	354	2,791	1,382	178
Net Profit (₹ Cr)	165.58	33.12	41.00	10.98	24.39
Net Margin (%)	9.10	9.26	1.47	0.79	13.67
RoE (%)	10.95	21.36	25.37	20.31	13.78
Price to Earnings	5.67	33.13	21.62	14.60	17.68
Price-To-Book	0.61	6.36	5.49	6.70	2.33

Income Statement (₹ Cr)

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Parmeshwar Metal	Modern Malleables
Operating Revenue	1,502.59	156.00	--	538.28	38.38
Total Income	1,558.92	158.10	--	538.34	38.75
Total Expenditure	1,321.70	131.49	--	530.55	31.03
EBITDA	180.89	24.51	--	7.73	7.35
Depreciation	46.24	7.74	--	0.59	0.93
EBIT	134.64	16.77	--	7.14	6.42
Interest	45.56	4.55	--	1.84	0.11
Other Income	56.34	2.10	--	0.06	0.38
Exceptional Items	--	-3.08	--	--	--
Profit before Tax	145.42	11.25	--	5.36	6.68
Provision for Tax	41.77	3.16	--	1.30	1.66
Profit after Tax	103.65	8.08	--	4.06	5.02

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Parmeshwar Metal	Modern Malleables
Shareholder's Funds	1,486.99	57.74	--	15.26	73.37
Minority Interest	--	--	--	--	--
Non-Current Liabilities	588.30	28.28	--	11.96	2.90
Current Liabilities	579.94	68.61	--	6.22	33.13
Total Liabilities	2,655.23	154.63	--	33.45	109.41

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Parmeshwar Metal	Modern Malleables
Non-Current Assets	1,415.70	66.09	--	10.10	66.23
Current Assets	1,239.53	88.53	--	23.35	43.18
Total Assets	2,655.23	154.63	--	33.45	109.41
Total Debt*	461.18	63.58	--	12.07	1.35
Net Current Assets	659.59	19.93	--	17.13	10.04
Contingent Liabilities	33.46	2.44	--	0.50	0.10

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Parmeshwar Metal	Modern Malleables
Cash From Operating Activities	548.91	25.22	--	7.33	-0.56
Cash Flow from Investing Activities	-107.28	-1.39	--	-1.76	0.47
Cash from Financing Activities	-333.84	-23.44	--	-4.58	-0.09
Net Cash Inflow / Outflow	107.78	0.38	--	1.00	-0.17

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Parmeshwar Metal	Modern Malleables
ROCE (%)	9.60	12.37	--	26.36	10.74
ROE (%)	7.14	15.13	--	28.50	8.07
ROA (%)	3.89	5.06	--	12.15	5.00
EBIT Margin (%)	15.79	17.06	--	1.45	20.12
Net Margin (%)	6.65	5.11	--	0.76	12.95
Cash Profit Margin (%)	9.98	10.14	--	0.86	15.50

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Parmeshwar Metal	Modern Malleables
Revenue Growth (%)	-9.64	-20.10	--	0.00	-58.83
EBIT Growth (%)	-26.76	-12.57	--	--	-80.11
Net Profit Growth (%)	-44.77	5.50	--	0.00	-82.10
EPS Growth (%)	-44.77	5.50	--	0.00	-82.11
Book Value Growth (%)	5.00	17.63	--	0.00	43.79

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Parmeshwar Metal	Modern Malleables
Price / Earnings	7.74	7.59	--	0.00	0.00
Price / Book Value	0.54	1.06	--	0.00	0.00
Dividend Yield (%)	3.49	2.82	--	--	--
EV/EBITDA	3.80	4.60	--	2.47	1.67
Market Cap (₹ Cr)	802.05	61.31	--	0.00	0.00

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Parmeshwar Metal	Modern Malleables
Debt to Equity	0.31	1.10	--	0.79	0.02
Short term debt to equity ratio	0.20	0.41	--	--	0.02
Current Ratio	2.14	1.29	--	3.75	1.30
Quick Ratio	1.61	0.74	--	2.93	1.06
Interest Coverage	4.19	3.47	--	3.91	59.92

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Parmeshwar Metal	Modern Malleables
Debtors to sales (%)	15.03	26.77	--	2.82	75.48
Asset Turnover	0.56	0.98	--	16.09	0.38
Receivable days	93.22	96.96	--	10.29	238.54
Inventory Days	77.56	91.21	--	3.47	76.67
Payable days	54.31	87.58	--	2.26	459.24
Cash Conversion Cycle	116.47	100.59	--	11.50	-144.04

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