Market cap
₹349 Cr
Revenue (TTM)
₹307 Cr
P/E Ratio
13.4
P/B Ratio
1.9
Div. Yield
1.5 %
| Menon Pistons | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
349 | 26,084 | 25,701 | 24,119 | 23,724 |
Revenue (₹ Cr) |
307 | 4,994 | 3,753 | 5,175 | 4,210 |
Net Profit (₹ Cr) |
26.04 | 255.62 | 350.03 | 439.52 | 499.25 |
Net Margin (%) |
8.39 | 5.09 | 9.18 | 8.44 | 11.45 |
RoE (%) |
15.24 | 23.29 | 12.48 | 11.70 | 14.23 |
Price to Earnings |
13.42 | 87.63 | 73.76 | 55.11 | 47.52 |
Price-To-Book |
1.88 | 18.13 | 8.11 | 5.91 | 6.17 |
Income Statement (₹ Cr)
| Menon Pistons | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Operating Revenue
|
307.14 | 4,994.24 | 3,752.87 | 5,174.58 | 4,209.56 |
|
Total Income
|
310.24 | 5,021.18 | 3,814.04 | 5,210.66 | 4,361.78 |
|
Total Expenditure
|
259.28 | 4,537.41 | 3,056.79 | 4,124.19 | 3,548.23 |
|
EBITDA
|
47.85 | 456.83 | 696.09 | 1,050.39 | 661.34 |
|
Depreciation
|
12.44 | 107.42 | 220.18 | 297.63 | 131.37 |
|
EBIT
|
35.41 | 349.41 | 475.91 | 752.76 | 529.97 |
|
Interest
|
3.28 | 17.30 | 39.28 | 191.26 | 5.23 |
|
Other Income
|
3.10 | 26.94 | 61.17 | 36.08 | 152.22 |
|
Exceptional Items
|
-0.31 | -13.76 | -33.17 | -11.74 | -7.94 |
|
Profit before Tax
|
34.92 | 345.29 | 464.63 | 585.84 | 669.02 |
|
Provision for Tax
|
8.88 | 89.67 | 114.60 | 146.32 | 169.77 |
|
Profit after Tax
|
26.04 | 255.62 | 350.03 | 439.52 | 499.25 |
Liabilities (₹ Cr)
| Menon Pistons | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
177.74 | 1,368.75 | 3,087.37 | 3,932.09 | 3,690.58 |
|
Minority Interest
|
0.00 | -0.66 | -2.81 | -1.74 | 0.00 |
|
Non-Current Liabilities
|
6.24 | 145.57 | 354.78 | 2,206.53 | 76.03 |
|
Current Liabilities
|
47.46 | 892.17 | 1,032.40 | 1,631.55 | 658.89 |
|
Total Liabilities
|
229.92 | -- | 5,058.81 | 7,772.25 | 4,425.50 |
Assets (₹ Cr)
| Menon Pistons | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
118.38 | 804.04 | 2,423.84 | 4,601.49 | 706.49 |
|
Current Assets
|
101.38 | 1,484.19 | 1,804.13 | 2,329.69 | 3,492.80 |
|
Total Assets
|
229.92 | -- | 5,058.81 | 7,772.25 | 4,425.50 |
|
Total Debt*
|
4.53 | -- | 456.51 | 2,058.67 | 0.00 |
|
Net Current Assets
|
53.92 | 592.02 | 771.73 | 698.14 | 2,833.91 |
|
Contingent Liabilities
|
0.04 | -- | 90.10 | 1,124.94 | 58.89 |
Cashflow (₹ Cr)
| Menon Pistons | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
51.00 | -- | 387.07 | 501.69 | 810.16 |
|
Cash Flow from Investing Activities
|
-30.43 | -- | -441.43 | -665.03 | -707.43 |
|
Cash from Financing Activities
|
-20.62 | -- | 104.45 | 244.98 | -52.09 |
|
Net Cash Inflow / Outflow
|
-0.05 | -- | 50.09 | 81.64 | 50.64 |
Ratios
Profitability Ratios
| Menon Pistons | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
ROCE (%)
|
21.41 | -- | 14.29 | 11.84 | 20.23 |
|
ROE (%)
|
15.24 | 23.29 | 12.48 | 11.70 | 14.23 |
|
ROA (%)
|
11.69 | 11.48 | 8.51 | 6.04 | 12.16 |
|
EBIT Margin (%)
|
11.53 | 7.00 | 12.68 | 14.55 | 12.59 |
|
Net Margin (%)
|
8.39 | 5.09 | 9.18 | 8.44 | 11.45 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Menon Pistons | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
16.10 | 14.78 | 23.49 | 10.32 | 9.03 |
|
EBIT Growth (%)
|
2.15 | 7.85 | 40.86 | 33.40 | 6.91 |
|
Net Profit Growth (%)
|
6.10 | 0.59 | 52.25 | 27.62 | 3.22 |
|
EPS Growth (%)
|
7.01 | -1.67 | 57.34 | 30.71 | -13.55 |
|
Book Value Growth (%)
|
13.07 | -- | 12.50 | 47.32 | 14.81 |
Valuation Ratios
| Menon Pistons | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Price / Earnings
|
13.30 | 67.95 | 68.89 | 54.03 | 9.46 |
|
Price / Book Value
|
1.88 | 18.13 | 8.11 | 5.91 | 6.17 |
|
Dividend Yield (%)
|
1.46 | 0.37 | 0.10 | 0.21 | 0.03 |
|
EV/EBITDA
|
7.20 | 56.61 | 37.01 | 24.69 | 32.50 |
|
Market Cap (₹ Cr)
|
238.73 | -- | 12,936.70 | 20,024.76 | 26,393.36 |
Solvency Ratios
| Menon Pistons | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.03 | 0.03 | 0.40 | 0.00 |
|
Short term debt to equity ratio
|
0.03 | -- | 0.09 | 0.03 | -- |
|
Current Ratio
|
2.14 | 1.66 | 1.75 | 1.43 | 5.30 |
|
Quick Ratio
|
1.33 | 1.20 | 1.10 | 0.68 | 4.87 |
|
Interest Coverage
|
11.66 | 20.96 | 12.83 | 4.06 | 128.89 |
Operating Efficiency Ratios
| Menon Pistons | Gabriel India | Sansera Eng | Asahi India Glass | ZF Commercial | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
14.99 | 13.55 | 16.71 | 9.83 | 22.37 |
|
Asset Turnover
|
1.38 | 2.24 | 0.91 | 0.71 | 1.03 |
|
Receivable days
|
60.37 | -- | 56.43 | 34.82 | 89.54 |
|
Inventory Days
|
44.28 | -- | 61.16 | 85.94 | 20.50 |
|
Payable days
|
74.73 | -- | 113.71 | 233.34 | 62.65 |
|
Cash Conversion Cycle
|
29.92 | -- | 3.89 | -112.59 | 47.39 |