Swarnajyothi Agrotech & Power Peer Comparison

BSE: 590090

₹2.85

₹-0.15 (-5.00%)

As on 07-Mar-2017IST

Market cap

₹7 Cr

Revenue (TTM)

₹-- Cr

P/E Ratio

--

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Swarnajyothi Agrotech & Power	Atul	DCM Shriram	EID Parry	India Glycols
Market cap (₹ Cr)	7	19,006	15,936	14,332	7,891
Revenue (₹ Cr)	--	6,643	14,593	38,840	10,312
Net Profit (₹ Cr)	-16.73	804.37	1,434.33	1,227.53	267.94
Net Margin (%)	--	11.74	9.69	3.14	2.60
RoE (%)	--	13.10	16.37	16.62	11.90
Price to Earnings	--	23.89	11.12	30.83	24.95
Price-To-Book	0.12	2.94	1.90	1.58	2.62

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Swarnajyothi Agrotech & Power	Atul	DCM Shriram	EID Parry	India Glycols
Operating Revenue	33.17	2,656.39	5,639.18	13,952.64	2,579.50
Total Income	0.00	2,676.55	5,691.94	14,067.72	2,637.08
Total Expenditure	0.62	2,265.01	5,241.63	12,944.66	2,455.63
EBITDA	-0.62	391.38	397.55	1,007.98	123.86
Depreciation	2.05	60.27	110.20	244.10	88.78
EBIT	-2.67	331.11	287.35	763.88	35.08
Interest	0.62	25.69	111.75	419.74	178.67
Other Income	0.00	20.16	52.76	115.08	57.59
Exceptional Items	--	--	--	-3.94	-57.96
Profit before Tax	-3.29	325.58	228.36	455.28	-143.96
Provision for Tax	-2.21	99.37	17.56	178.93	-55.32
Profit after Tax	-1.08	226.21	210.80	276.35	-88.64

Liabilities (₹ Cr)

	Swarnajyothi Agrotech & Power	Atul	DCM Shriram	EID Parry	India Glycols
Shareholder's Funds	76.69	1,038.99	1,858.54	2,227.00	297.05
Minority Interest	--	5.68	0.96	896.55	--
Non-Current Liabilities	36.71	140.13	608.04	1,398.94	458.71
Current Liabilities	26.13	638.27	1,949.12	8,376.87	2,399.04
Total Liabilities	139.54	1,823.07	4,416.66	12,899.36	3,154.80

Assets (₹ Cr)

	Swarnajyothi Agrotech & Power	Atul	DCM Shriram	EID Parry	India Glycols
Non-Current Assets	88.61	782.30	1,710.26	4,161.41	1,373.09
Current Assets	33.63	1,040.77	2,539.03	8,737.95	1,781.71
Total Assets	139.54	1,823.07	4,416.66	12,899.36	3,154.80
Total Debt*	54.59	298.83	759.83	4,823.27	2,264.49
Net Current Assets	7.50	402.50	589.91	361.08	-617.34
Contingent Liabilities	0.71	152.80	47.03	766.45	466.68

Cashflow (₹ Cr)

	Swarnajyothi Agrotech & Power	Atul	DCM Shriram	EID Parry	India Glycols
Cash From Operating Activities	-1.58	306.26	166.63	221.67	-171.03
Cash Flow from Investing Activities	-0.09	-166.62	227.92	-307.01	174.61
Cash from Financing Activities	1.67	-123.83	-594.38	-142.33	-3.80
Net Cash Inflow / Outflow	0.00	15.81	-199.83	-227.67	-0.22

Ratios

Profitability Ratios

	Swarnajyothi Agrotech & Power	Atul	DCM Shriram	EID Parry	India Glycols
ROCE (%)	-2.34	27.61	12.41	12.73	1.39
ROE (%)	-1.78	24.08	11.89	11.93	-26.48
ROA (%)	-0.77	12.43	4.55	2.25	-2.75
EBIT Margin (%)	14.86	15.49	7.99	8.05	7.03
Net Margin (%)	-67,764.43	8.45	3.70	1.96	-3.36
Cash Profit Margin (%)	8.18	10.13	5.46	3.67	0.00

Growth Ratios

	Swarnajyothi Agrotech & Power	Atul	DCM Shriram	EID Parry	India Glycols
Revenue Growth (%)	-100.00	8.08	-8.78	15.18	-13.34
EBIT Growth (%)	-112.50	2.89	-19.43	11.38	-20.84
Net Profit Growth (%)	-3,578.70	2.72	-13.03	26.41	45.06
EPS Growth (%)	-3,576.23	9.79	-12.68	49.79	45.06
Book Value Growth (%)	-3.84	23.74	10.19	-7.87	-20.24

Valuation Ratios

	Swarnajyothi Agrotech & Power	Atul	DCM Shriram	EID Parry	India Glycols
Price / Earnings	0.00	13.90	8.25	26.48	0.00
Price / Book Value	0.07	3.22	0.94	1.39	0.85
Dividend Yield (%)	0.00	0.75	2.06	1.71	0.00
EV/EBITDA	-95.53	8.76	5.34	6.71	12.97
Market Cap (₹ Cr)	8.24	3,344.61	1,738.49	3,092.32	251.50

Solvency Ratios

	Swarnajyothi Agrotech & Power	Atul	DCM Shriram	EID Parry	India Glycols
Debt to Equity	0.92	0.29	0.41	2.17	7.62
Short term debt to equity ratio	0.24	0.17	0.18	1.46	4.77
Current Ratio	1.29	1.63	1.30	1.04	0.74
Quick Ratio	0.57	0.98	0.72	0.57	0.54
Interest Coverage	-4.31	13.67	3.04	2.08	0.19

Operating Efficiency Ratios

	Swarnajyothi Agrotech & Power	Atul	DCM Shriram	EID Parry	India Glycols
Debtors to sales (%)	43.18	16.65	18.99	12.28	16.95
Asset Turnover	0.00	1.55	1.27	1.16	0.98
Receivable days	177.49	56.77	65.52	44.30	50.84
Inventory Days	196.10	54.83	70.87	89.56	62.19
Payable days	85.69	75.05	129.19	68.67	82.18
Cash Conversion Cycle	287.90	36.55	7.20	65.19	30.84

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