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	Modern Malleables	Innomet Advanced Materials
Market cap (₹ Cr)	939	1,071	810	519	509
Revenue (₹ Cr)	1,778	369	2,791	178	54
Net Profit (₹ Cr)	165.58	35.13	41.00	24.39	1.57
Net Margin (%)	9.10	9.42	1.47	13.67	2.90
RoE (%)	10.95	20.54	25.37	13.78	3.73
Price to Earnings	5.67	30.47	19.75	21.26	323.47
Price-To-Book	0.61	6.02	5.01	2.80	10.43

Income Statement (₹ Cr)

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Modern Malleables	Innomet Advanced Materials
Operating Revenue	1,502.59	156.00	--	38.38	12.30
Total Income	1,558.92	158.10	--	38.75	12.39
Total Expenditure	1,321.70	131.49	--	31.03	11.17
EBITDA	180.89	24.51	--	7.35	1.13
Depreciation	46.24	7.74	--	0.93	0.30
EBIT	134.64	16.77	--	6.42	0.83
Interest	45.56	4.55	--	0.11	0.71
Other Income	56.34	2.10	--	0.38	0.09
Exceptional Items	--	-3.08	--	--	--
Profit before Tax	145.42	11.25	--	6.68	0.20
Provision for Tax	41.77	3.16	--	1.66	--
Profit after Tax	103.65	8.08	--	5.02	0.20

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Modern Malleables	Innomet Advanced Materials
Shareholder's Funds	1,486.99	57.74	--	73.37	2.31
Minority Interest	--	--	--	--	--
Non-Current Liabilities	588.30	28.28	--	2.90	4.03
Current Liabilities	579.94	68.61	--	33.13	6.07
Total Liabilities	2,655.23	154.63	--	109.41	12.41

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Modern Malleables	Innomet Advanced Materials
Non-Current Assets	1,415.70	66.09	--	66.23	3.76
Current Assets	1,239.53	88.53	--	43.18	8.65
Total Assets	2,655.23	154.63	--	109.41	12.41
Total Debt*	461.18	63.58	--	1.35	3.84
Net Current Assets	659.59	19.93	--	10.04	2.58
Contingent Liabilities	33.46	2.44	--	0.10	--

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Modern Malleables	Innomet Advanced Materials
Cash From Operating Activities	548.91	25.22	--	-0.56	-0.13
Cash Flow from Investing Activities	-107.28	-1.39	--	0.47	-0.69
Cash from Financing Activities	-333.84	-23.44	--	-0.09	0.80
Net Cash Inflow / Outflow	107.78	0.38	--	-0.17	-0.02

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Modern Malleables	Innomet Advanced Materials
ROCE (%)	9.60	12.37	--	10.74	14.88
ROE (%)	7.14	15.13	--	8.07	8.73
ROA (%)	3.89	5.06	--	5.00	1.62
EBIT Margin (%)	15.79	17.06	--	20.12	9.86
Net Margin (%)	6.65	5.11	--	12.95	1.62
Cash Profit Margin (%)	9.98	10.14	--	15.50	4.01

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

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Modern Malleables	Innomet Advanced Materials
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	--	1.67	4.70
Market Cap (₹ Cr)	802.05	61.31	--	0.00	0.00

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Modern Malleables	Innomet Advanced Materials
Debt to Equity	0.31	1.10	--	0.02	1.67
Short term debt to equity ratio	0.20	0.41	--	0.02	1.67
Current Ratio	2.14	1.29	--	1.30	1.43
Quick Ratio	1.61	0.74	--	1.06	0.31
Interest Coverage	4.19	3.47	--	59.92	1.28

	Srikalahasthi Pipes [Merged]	Pradeep Metals	Sunlite Recycling	Modern Malleables	Innomet Advanced Materials
Debtors to sales (%)	15.03	26.77	--	75.48	10.67
Asset Turnover	0.56	0.98	--	0.38	1.00
Receivable days	93.22	96.96	--	238.54	38.50
Inventory Days	77.56	91.21	--	76.67	198.97
Payable days	54.31	87.58	--	459.24	81.92
Cash Conversion Cycle	116.47	100.59	--	-144.04	155.56

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