Marmagoa Steel Peer Comparison

BSE: 513355

₹1.83

₹-0.09 (-4.69%)

As on 20-Mar-2013IST

Market cap

₹11 Cr

Revenue (TTM)

₹-- Cr

P/E Ratio

--

P/B Ratio

-0.7

Div. Yield

0 %

Edit

	Marmagoa Steel	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Market cap (₹ Cr)	11	67,358	30,083	19,770	13,878
Revenue (₹ Cr)	--	17,300	19,574	18,263	--
Net Profit (₹ Cr)	-4.50	1,405.08	1,120.14	597.08	-0.04
Net Margin (%)	--	8.05	5.67	3.25	--
RoE (%)	--	26.62	9.97	5.30	--
Price to Earnings	--	29.17	26.78	30.25	--
Price-To-Book	-0.70	7.03	2.53	1.56	24.10

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Marmagoa Steel	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Operating Revenue	--	7,235.51	1,716.55	7,702.58	--
Total Income	0.00	7,348.74	1,753.31	7,975.66	--
Total Expenditure	2.58	6,457.90	1,578.94	7,032.14	--
EBITDA	-2.58	777.61	137.61	670.44	--
Depreciation	2.01	386.48	230.07	327.94	--
EBIT	-4.59	391.13	-92.46	342.50	--
Interest	0.71	241.14	61.04	678.85	--
Other Income	0.00	113.23	36.76	273.08	--
Exceptional Items	--	--	--	-21.48	--
Profit before Tax	-5.29	258.50	-116.74	-84.76	--
Provision for Tax	-0.80	79.22	-39.89	-67.72	--
Profit after Tax	-4.50	179.28	-76.85	-17.04	--

Liabilities (₹ Cr)

	Marmagoa Steel	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Shareholder's Funds	-98.57	2,798.89	1,366.32	5,122.36	--
Minority Interest	--	131.69	478.60	-5.98	--
Non-Current Liabilities	26.33	2,781.43	679.57	4,491.64	--
Current Liabilities	105.61	2,932.96	721.43	4,611.27	--
Total Liabilities	34.42	8,644.97	3,245.92	14,345.89	--

Assets (₹ Cr)

	Marmagoa Steel	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Non-Current Assets	13.47	4,317.60	2,313.98	8,637.39	--
Current Assets	19.90	4,325.38	931.94	5,611.16	--
Total Assets	34.42	8,644.97	3,245.92	14,345.89	--
Total Debt*	85.66	2,643.72	766.83	7,547.13	--
Net Current Assets	-85.71	1,392.42	210.51	999.88	--
Contingent Liabilities	0.04	176.31	146.12	2,410.69	--

Cashflow (₹ Cr)

	Marmagoa Steel	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Cash From Operating Activities	0.14	354.29	440.87	917.29	--
Cash Flow from Investing Activities	0.00	-330.79	-285.11	-498.05	--
Cash from Financing Activities	-0.21	-98.70	-152.35	-512.13	--
Net Cash Inflow / Outflow	-0.07	-75.19	3.41	-92.88	--

Ratios

Profitability Ratios

	Marmagoa Steel	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
ROCE (%)	0.00	8.87	-2.68	4.54	--
ROE (%)	0.00	6.41	-6.44	-0.32	--
ROA (%)	-12.95	1.94	-2.58	-0.11	--
EBIT Margin (%)	--	12.31	10.16	12.25	--
Net Margin (%)	-11,24,200.00	2.44	-4.38	-0.21	--
Cash Profit Margin (%)	--	7.67	8.05	3.92	--

Growth Ratios

	Marmagoa Steel	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Revenue Growth (%)	-100.00	-14.38	-23.37	-6.16	--
EBIT Growth (%)	91.20	-6.31	-53.71	-6.98	--
Net Profit Growth (%)	85.79	-16.04	-174.47	76.81	--
EPS Growth (%)	85.79	118.19	-196.08	-164.26	--
Book Value Growth (%)	-4.78	0.13	33.07	-4.97	--

Valuation Ratios

	Marmagoa Steel	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Price / Earnings	0.00	17.18	0.00	0.00	--
Price / Book Value	0.00	0.93	0.00	0.23	--
Dividend Yield (%)	--	0.51	--	2.59	--
EV/EBITDA	-35.59	5.27	4.25	9.02	--
Market Cap (₹ Cr)	--	2,608.50	0.00	1,173.87	--

Solvency Ratios

	Marmagoa Steel	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Debt to Equity	-0.87	0.94	0.56	1.47	--
Short term debt to equity ratio	-0.59	0.20	0.22	0.57	--
Current Ratio	0.19	1.47	1.29	1.22	--
Quick Ratio	0.12	1.03	0.82	0.68	--
Interest Coverage	-6.51	2.07	-0.91	0.88	--

Operating Efficiency Ratios

	Marmagoa Steel	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Debtors to sales (%)	--	19.36	7.99	22.66	--
Asset Turnover	0.00	0.80	0.64	0.52	--
Receivable days	--	62.58	26.85	87.07	--
Inventory Days	--	86.59	69.89	125.35	--
Payable days	--	32.88	41.03	59.20	--
Cash Conversion Cycle	--	116.29	55.71	153.21	--