Market cap
₹90 Cr
Revenue (TTM)
₹2 Cr
P/E Ratio
99
P/B Ratio
3.3
Div. Yield
0 %
| Mapro | Sawaca Business | Indo Euro Indchem | Motherson Wiring | Force Motors | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
90 | 15 | 7 | 25,917 | 25,259 |
Revenue (₹ Cr) |
2 | 29 | 19 | 13,683 | 10,043 |
Net Profit (₹ Cr) |
0.91 | 0.31 | 0.31 | 685.43 | 1,179.44 |
Net Margin (%) |
41.88 | 0.97 | 1.62 | 5.01 | 11.58 |
RoE (%) |
3.40 | 0.52 | 2.58 | 31.86 | 23.46 |
Price to Earnings |
99.02 | 48.45 | 23.80 | 37.81 | 21.14 |
Price-To-Book |
3.31 | 0.25 | 0.61 | 12.11 | 5.45 |
Income Statement (₹ Cr)
| Mapro | Sawaca Business | Indo Euro Indchem | Motherson Wiring | Force Motors | |
|---|---|---|---|---|---|
|
Operating Revenue
|
0.00 | 82.25 | 13.89 | 9,319.40 | 8,071.73 |
|
Total Income
|
0.93 | 83.79 | 14.50 | 9,332.20 | 8,128.29 |
|
Total Expenditure
|
0.57 | 83.46 | 14.03 | 8,323.10 | 6,979.01 |
|
EBITDA
|
-0.57 | -1.21 | -0.15 | 996.30 | 1,092.72 |
|
Depreciation
|
-- | 0.16 | 0.07 | 178.90 | 280.24 |
|
EBIT
|
-0.57 | -1.37 | -0.21 | 817.40 | 812.48 |
|
Interest
|
0.00 | 0.08 | 0.00 | 24.70 | 25.87 |
|
Other Income
|
0.93 | 1.54 | 0.61 | 12.80 | 56.56 |
|
Exceptional Items
|
-- | -- | -- | -- | 394.57 |
|
Profit before Tax
|
0.36 | 0.09 | 0.40 | 805.50 | 1,238.26 |
|
Provision for Tax
|
0.09 | 0.44 | 0.03 | 199.60 | 437.40 |
|
Profit after Tax
|
0.27 | -0.35 | 0.36 | 605.90 | 800.86 |
Liabilities (₹ Cr)
| Mapro | Sawaca Business | Indo Euro Indchem | Motherson Wiring | Force Motors | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
26.02 | 58.03 | 11.44 | 1,698.30 | 3,033.43 |
|
Minority Interest
|
-- | -- | -- | -- | 2.33 |
|
Non-Current Liabilities
|
-0.09 | 2.52 | 0.65 | 166.30 | 372.98 |
|
Current Liabilities
|
0.23 | 9.05 | 8.06 | 1,806.80 | 1,725.24 |
|
Total Liabilities
|
26.25 | 69.68 | 20.15 | 3,728.80 | 5,133.98 |
Assets (₹ Cr)
| Mapro | Sawaca Business | Indo Euro Indchem | Motherson Wiring | Force Motors | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
22.08 | 25.60 | 5.00 | 818.40 | 2,553.62 |
|
Current Assets
|
4.07 | 43.99 | 15.14 | 2,853.00 | 2,580.36 |
|
Total Assets
|
26.25 | 69.68 | 20.15 | 3,728.80 | 5,133.98 |
|
Total Debt*
|
0.00 | 2.68 | 0.00 | 9.50 | 17.43 |
|
Net Current Assets
|
3.84 | 34.94 | 7.09 | 1,046.20 | 855.12 |
|
Contingent Liabilities
|
-- | -- | -- | 43.50 | 118.28 |
Cashflow (₹ Cr)
| Mapro | Sawaca Business | Indo Euro Indchem | Motherson Wiring | Force Motors | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.20 | -36.30 | 0.38 | 364.80 | 1,546.47 |
|
Cash Flow from Investing Activities
|
1.50 | -10.75 | -0.32 | -60.10 | -926.23 |
|
Cash from Financing Activities
|
0.01 | 47.15 | 0.00 | -457.40 | -561.84 |
|
Net Cash Inflow / Outflow
|
-0.19 | 0.10 | 0.06 | -152.70 | 58.40 |
Ratios
Profitability Ratios
| Mapro | Sawaca Business | Indo Euro Indchem | Motherson Wiring | Force Motors | |
|---|---|---|---|---|---|
|
ROCE (%)
|
1.39 | 0.45 | 3.62 | 48.93 | 43.36 |
|
ROE (%)
|
1.04 | -0.98 | 3.27 | 35.90 | 30.29 |
|
ROA (%)
|
1.04 | -0.83 | 1.95 | 17.93 | 16.77 |
|
EBIT Margin (%)
|
-- | 0.40 | 3.37 | 10.83 | 14.24 |
|
Net Margin (%)
|
28.88 | -0.42 | 2.50 | 6.49 | 9.85 |
|
Cash Profit Margin (%)
|
-- | -0.23 | 3.10 | 8.42 | 13.39 |
Growth Ratios
| Mapro | Sawaca Business | Indo Euro Indchem | Motherson Wiring | Force Motors | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-- | 1,156.86 | 28.33 | 11.91 | 15.44 |
|
EBIT Growth (%)
|
630.00 | -55.34 | 83.54 | -1.08 | 21.26 |
|
Net Profit Growth (%)
|
639.77 | -175.17 | 879.19 | -5.08 | 106.30 |
|
EPS Growth (%)
|
639.17 | -115.02 | 878.05 | -5.07 | 106.33 |
|
Book Value Growth (%)
|
1.05 | 339.10 | 6.97 | 1.28 | 34.51 |
Valuation Ratios
| Mapro | Sawaca Business | Indo Euro Indchem | Motherson Wiring | Force Motors | |
|---|---|---|---|---|---|
|
Price / Earnings
|
0.00 | 0.00 | 23.81 | 25.32 | 14.89 |
|
Price / Book Value
|
0.00 | 0.50 | 0.75 | 13.55 | 3.93 |
|
Dividend Yield (%)
|
-- | 0.00 | 0.00 | 1.63 | 0.44 |
|
EV/EBITDA
|
23.14 | 95.98 | 18.13 | 22.58 | 9.95 |
|
Market Cap (₹ Cr)
|
-- | 29.17 | 8.63 | 23,016.12 | 11,922.75 |
Solvency Ratios
| Mapro | Sawaca Business | Indo Euro Indchem | Motherson Wiring | Force Motors | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.05 | 0.00 | 0.01 | 0.01 |
|
Short term debt to equity ratio
|
-- | -- | -- | -- | -- |
|
Current Ratio
|
17.66 | 4.86 | 1.88 | 1.58 | 1.50 |
|
Quick Ratio
|
17.66 | 4.86 | 1.77 | 0.87 | 0.81 |
|
Interest Coverage
|
0.00 | 2.22 | 95.36 | 33.61 | 48.86 |
Operating Efficiency Ratios
| Mapro | Sawaca Business | Indo Euro Indchem | Motherson Wiring | Force Motors | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
-- | 18.66 | 99.79 | 13.35 | 2.16 |
|
Asset Turnover
|
0.00 | 1.95 | 0.75 | 2.76 | 1.69 |
|
Receivable days
|
-- | 34.86 | 295.19 | 41.90 | 6.29 |
|
Inventory Days
|
-- | 0.00 | 56.51 | 47.44 | 53.06 |
|
Payable days
|
-- | 20.47 | 237.29 | 63.17 | 50.26 |
|
Cash Conversion Cycle
|
-- | 14.38 | 114.41 | 26.16 | 9.10 |