Nuchem Peer Comparison

NSE: NUCHEM | BSE: 500311

₹1.21

₹-0.06 (-4.72%)

As on 10-Jul-2012IST

Market cap

₹4 Cr

Revenue (TTM)

₹29 Cr

P/E Ratio

P/B Ratio

-0.2

Div. Yield

0 %

Edit

	Nuchem	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Market cap (₹ Cr)	4	16,013	3,040	1,627	435
Revenue (₹ Cr)	29	4,309	2,785	197	103
Net Profit (₹ Cr)	-15.69	972.25	206.89	-32.36	9.62
Net Margin (%)	-53.19	21.57	7.30	-16.28	9.08
RoE (%)	--	8.99	13.91	-34.20	13.59
Price to Earnings	--	21.18	10.89	--	45.27
Price-To-Book	-0.23	1.77	1.43	8.41	3.91

Income Statement (₹ Cr)

	Nuchem	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Operating Revenue	59.21	1,165.85	1,963.81	53.39	--
Total Income	60.43	1,269.11	2,045.37	56.26	--
Total Expenditure	66.60	678.71	1,844.08	56.12	--
EBITDA	-7.40	487.14	119.73	-2.73	--
Depreciation	4.27	44.71	31.48	0.16	--
EBIT	-11.67	442.43	88.25	-2.89	--
Interest	8.44	37.79	26.22	0.68	--
Other Income	1.22	103.26	81.56	2.87	--
Exceptional Items	--	10.17	9.74	-0.40	--
Profit before Tax	-18.89	507.90	153.33	-1.09	--
Provision for Tax	-2.99	12.39	33.49	2.12	--
Profit after Tax	-15.89	495.51	119.84	-3.21	--

	Nuchem	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Shareholder's Funds	6.76	1,600.68	567.24	2.52	--
Minority Interest	--	0.22	1.13	--	--
Non-Current Liabilities	31.29	413.99	237.05	26.42	--
Current Liabilities	67.70	287.32	558.80	22.24	--
Total Liabilities	121.18	2,302.21	1,363.09	58.96	--

	Nuchem	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Non-Current Assets	18.82	961.60	394.15	23.33	--
Current Assets	86.93	1,340.61	968.94	27.39	--
Total Assets	121.18	2,302.21	1,363.09	58.96	--
Total Debt*	46.71	393.77	218.98	34.20	--
Net Current Assets	19.23	1,053.29	410.14	5.15	--
Contingent Liabilities	6.50	23.21	79.65	15.63	--

	Nuchem	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Cash From Operating Activities	7.90	620.89	91.74	0.29	--
Cash Flow from Investing Activities	1.94	-300.62	-38.05	-1.64	--
Cash from Financing Activities	-11.28	-113.79	-52.66	3.57	--
Net Cash Inflow / Outflow	-1.45	206.47	1.03	2.22	--

	Nuchem	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
ROCE (%)	-17.51	30.25	24.98	-1.60	--
ROE (%)	-152.59	35.60	22.51	0.00	--
ROA (%)	-13.98	23.65	9.05	-7.33	--
EBIT Margin (%)	-10.44	50.64	10.25	0.27	--
Net Margin (%)	-26.30	39.04	5.86	-5.71	--
Cash Profit Margin (%)	-15.87	43.89	7.39	-5.72	--

	Nuchem	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Revenue Growth (%)	-54.12	-13.36	-0.19	117.86	--
EBIT Growth (%)	-129.44	-7.04	-1.47	-96.74	--
Net Profit Growth (%)	-9,867.12	-4.81	9.79	27.05	--
EPS Growth (%)	-9,860.29	-4.98	13.51	27.05	--
Book Value Growth (%)	-90.26	35.25	14.03	-80.95	--

	Nuchem	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Price / Earnings	0.00	1.54	0.75	0.00	--
Price / Book Value	15.68	1.91	1.72	0.00	--
Dividend Yield (%)	0.00	2.25	3.85	--	--
EV/EBITDA	-11.88	4.66	4.41	309.41	--
Market Cap (₹ Cr)	29.00	3,054.07	973.16	0.00	--

	Nuchem	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Debt to Equity	25.26	0.25	0.39	-4.17	--
Short term debt to equity ratio	--	--	--	--	--
Current Ratio	1.28	4.67	1.73	1.23	--
Quick Ratio	0.93	3.69	1.33	0.79	--
Interest Coverage	-1.24	14.44	6.85	-0.61	--

	Nuchem	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Debtors to sales (%)	42.85	7.83	16.19	12.38	--
Asset Turnover	0.64	0.59	1.55	1.22	--
Receivable days	134.88	27.59	54.56	29.92	--
Inventory Days	127.44	107.67	46.02	42.54	--
Payable days	468.18	93.33	232.93	69.07	--
Cash Conversion Cycle	-205.85	41.92	-132.35	3.39	--

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