Mercator Peer Comparison

NSE: MERCATOR | BSE: 526235

₹0.85

₹0.00 (0.00%)

As on 10-Mar-2023IST

Market cap

₹25 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

P/B Ratio

-0

Div. Yield

0 %

Edit

	Mercator	Gujarat Mineral	Bharat Coking Coal	Central Mine Planning & Design Institute	Baheti Recycling
Market cap (₹ Cr)	25	15,512	14,777	14,601	766
Revenue (₹ Cr)	--	2,827	13,645	2,317	524
Net Profit (₹ Cr)	-224.07	956.52	128.28	613.18	18.01
Net Margin (%)	-2,728.22	29.27	0.81	25.58	3.43
RoE (%)	--	8.42	2.10	28.35	35.75
Price to Earnings	--	16.22	115.19	23.81	28.30
Price-To-Book	-0.02	2.14	2.59	6.09	8.43

Income Statement (₹ Cr)

	Mercator	Gujarat Mineral	Bharat Coking Coal	Central Mine Planning & Design Institute	Baheti Recycling
Operating Revenue	0.00	3,497.88	13,296.73	1,386.09	359.96
Total Income	8.21	3,891.45	13,691.24	1,398.78	360.56
Total Expenditure	1.22	2,161.06	12,799.93	1,003.13	347.04
EBITDA	-1.22	1,336.82	496.80	382.96	12.93
Depreciation	0.06	81.30	305.43	28.61	0.80
EBIT	-1.28	1,255.51	191.37	354.35	12.12
Interest	0.01	2.38	55.69	0.09	5.77
Other Income	8.21	393.57	394.51	12.69	0.60
Exceptional Items	-230.99	--	--	--	--
Profit before Tax	-224.07	1,649.14	530.19	366.95	6.96
Provision for Tax	0.00	444.69	-134.59	70.29	1.67
Profit after Tax	-224.07	1,204.45	664.78	296.66	5.28

	Mercator	Gujarat Mineral	Bharat Coking Coal	Central Mine Planning & Design Institute	Baheti Recycling
Shareholder's Funds	-1,654.01	5,785.17	3,803.90	1,217.65	34.43
Minority Interest	0.00	--	--	--	--
Non-Current Liabilities	23.76	638.69	1,641.15	44.78	11.62
Current Liabilities	2,441.05	527.33	6,819.54	599.21	80.93
Total Liabilities	1,142.86	6,951.18	13,312.86	1,919.53	126.97

	Mercator	Gujarat Mineral	Bharat Coking Coal	Central Mine Planning & Design Institute	Baheti Recycling
Non-Current Assets	243.30	4,918.44	5,705.39	263.14	9.19
Current Assets	351.25	2,032.70	6,559.20	1,598.50	117.78
Total Assets	1,142.86	6,951.18	13,312.86	1,919.53	126.97
Total Debt*	1,665.96	0.00	0.00	0.00	71.08
Net Current Assets	-2,089.80	1,505.37	-260.34	999.29	36.85
Contingent Liabilities	257.57	1,175.38	5,046.50	202.53	--

	Mercator	Gujarat Mineral	Bharat Coking Coal	Central Mine Planning & Design Institute	Baheti Recycling
Cash From Operating Activities	-1.43	932.68	1,698.78	399.41	-8.73
Cash Flow from Investing Activities	1.59	-786.97	-1,686.52	-86.20	-2.86
Cash from Financing Activities	-0.13	-137.27	-42.97	-94.21	12.16
Net Cash Inflow / Outflow	0.03	8.44	-30.71	219.00	0.57

	Mercator	Gujarat Mineral	Bharat Coking Coal	Central Mine Planning & Design Institute	Baheti Recycling
ROCE (%)	-0.99	31.14	16.56	32.89	14.71
ROE (%)	0.00	22.71	18.79	26.58	20.66
ROA (%)	-21.98	18.77	5.89	17.01	5.06
EBIT Margin (%)	--	49.47	6.70	28.54	3.76
Net Margin (%)	-2,728.22	30.95	4.86	21.21	1.47
Cash Profit Margin (%)	--	36.70	5.59	19.86	1.69

	Mercator	Gujarat Mineral	Bharat Coking Coal	Central Mine Planning & Design Institute	Baheti Recycling
Revenue Growth (%)	--	28.03	31.29	14.70	44.91
EBIT Growth (%)	46.30	97.21	52.48	1.68	62.88
Net Profit Growth (%)	-9,015.91	171.02	495.57	5.15	80.37
EPS Growth (%)	-9,015.85	170.11	495.54	5.15	32.36
Book Value Growth (%)	-1.33	19.98	16.19	20.02	105.84

	Mercator	Gujarat Mineral	Bharat Coking Coal	Central Mine Planning & Design Institute	Baheti Recycling
Price / Earnings	0.00	3.34	0.00	0.00	17.36
Price / Book Value	-0.02	0.70	0.00	0.00	2.66
Dividend Yield (%)	0.00	9.05	--	--	0.00
EV/EBITDA	-739.39	2.27	3.93	-0.83	11.96
Market Cap (₹ Cr)	--	4,024.31	0.00	0.00	91.71

	Mercator	Gujarat Mineral	Bharat Coking Coal	Central Mine Planning & Design Institute	Baheti Recycling
Debt to Equity	0.00	0.00	0.00	0.00	2.06
Short term debt to equity ratio	-0.49	--	--	--	1.74
Current Ratio	0.14	3.85	0.96	2.67	1.46
Quick Ratio	0.14	3.65	0.86	2.64	0.79
Interest Coverage	-17,235.08	692.52	10.52	4,078.22	2.21

	Mercator	Gujarat Mineral	Bharat Coking Coal	Central Mine Planning & Design Institute	Baheti Recycling
Debtors to sales (%)	--	5.30	9.41	59.33	15.05
Asset Turnover	0.00	0.55	1.54	0.94	3.45
Receivable days	--	20.33	24.06	182.56	46.81
Inventory Days	--	10.25	21.11	3.24	43.07
Payable days	--	-7,359.60	603.40	--	16.16
Cash Conversion Cycle	--	7,390.18	-558.23	--	73.72

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