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]	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Market cap (₹ Cr)	939	1,306	845	777	508
Revenue (₹ Cr)	1,778	2,597	354	1,397	178
Net Profit (₹ Cr)	165.58	62.85	33.12	14.27	24.39
Net Margin (%)	9.10	2.42	9.26	1.02	13.67
RoE (%)	10.95	25.98	21.36	36.27	13.78
Price to Earnings	5.67	20.78	25.50	18.95	20.81
Price-To-Book	0.61	3.96	4.89	--	2.74

Income Statement (₹ Cr)

	Srikalahasthi Pipes [Merged]	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Operating Revenue	1,502.59	787.36	156.00	--	38.38
Total Income	1,558.92	787.66	158.10	--	38.75
Total Expenditure	1,321.70	768.59	131.49	--	31.03
EBITDA	180.89	18.77	24.51	--	7.35
Depreciation	46.24	5.54	7.74	--	0.93
EBIT	134.64	13.24	16.77	--	6.42
Interest	45.56	8.32	4.55	--	0.11
Other Income	56.34	0.30	2.10	--	0.38
Exceptional Items	--	--	-3.08	--	--
Profit before Tax	145.42	5.22	11.25	--	6.68
Provision for Tax	41.77	1.74	3.16	--	1.66
Profit after Tax	103.65	3.48	8.08	--	5.02

	Srikalahasthi Pipes [Merged]	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Shareholder's Funds	1,486.99	126.43	57.74	--	73.37
Minority Interest	--	--	--	--	--
Non-Current Liabilities	588.30	33.38	28.28	--	2.90
Current Liabilities	579.94	143.32	68.61	--	33.13
Total Liabilities	2,655.23	303.12	154.63	--	109.41

	Srikalahasthi Pipes [Merged]	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Non-Current Assets	1,415.70	82.22	66.09	--	66.23
Current Assets	1,239.53	220.90	88.53	--	43.18
Total Assets	2,655.23	303.12	154.63	--	109.41
Total Debt*	461.18	154.51	63.58	--	1.35
Net Current Assets	659.59	77.58	19.93	--	10.04
Contingent Liabilities	33.46	41.15	2.44	--	0.10

	Srikalahasthi Pipes [Merged]	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Cash From Operating Activities	548.91	-75.64	25.22	--	-0.56
Cash Flow from Investing Activities	-107.28	-2.43	-1.39	--	0.47
Cash from Financing Activities	-333.84	77.16	-23.44	--	-0.09
Net Cash Inflow / Outflow	107.78	-0.91	0.38	--	-0.17

	Srikalahasthi Pipes [Merged]	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
ROCE (%)	9.60	5.76	12.37	--	10.74
ROE (%)	7.14	2.79	15.13	--	8.07
ROA (%)	3.89	1.38	5.06	--	5.00
EBIT Margin (%)	15.79	2.42	17.06	--	20.12
Net Margin (%)	6.65	0.44	5.11	--	12.95
Cash Profit Margin (%)	9.98	0.97	10.14	--	15.50

	Srikalahasthi Pipes [Merged]	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Revenue Growth (%)	-9.64	40.01	-20.10	--	-58.83
EBIT Growth (%)	-26.76	20.08	-12.57	--	-80.11
Net Profit Growth (%)	-44.77	235.22	5.50	--	-82.10
EPS Growth (%)	-44.77	235.18	5.50	--	-82.11
Book Value Growth (%)	5.00	2.83	17.63	--	43.79

	Srikalahasthi Pipes [Merged]	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Price / Earnings	7.74	39.79	7.59	--	0.00
Price / Book Value	0.54	1.09	1.06	--	0.00
Dividend Yield (%)	3.49	0.00	2.82	--	--
EV/EBITDA	3.80	15.14	4.60	--	1.67
Market Cap (₹ Cr)	802.05	138.38	61.31	--	0.00

	Srikalahasthi Pipes [Merged]	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Debt to Equity	0.31	1.22	1.10	--	0.02
Short term debt to equity ratio	0.20	0.93	0.41	--	0.02
Current Ratio	2.14	1.54	1.29	--	1.30
Quick Ratio	1.61	0.94	0.74	--	1.06
Interest Coverage	4.19	1.63	3.47	--	59.92

	Srikalahasthi Pipes [Merged]	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Debtors to sales (%)	15.03	11.25	26.77	--	75.48
Asset Turnover	0.56	3.66	0.98	--	0.38
Receivable days	93.22	26.77	96.96	--	238.54
Inventory Days	77.56	28.12	91.21	--	76.67
Payable days	54.31	6.81	87.58	--	459.24
Cash Conversion Cycle	116.47	48.07	100.59	--	-144.04

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