Parekh Aluminex Peer Comparison

NSE: PARAL | BSE: 532606

₹10.14

₹-0.53 (-4.97%)

As on 30-Mar-2015IST

Market cap

₹13 Cr

Revenue (TTM)

₹657 Cr

P/E Ratio

P/B Ratio

Div. Yield

39.4 %

Edit

	Parekh Aluminex	CMR Green Technologies	Belding India	Maan Aluminium	PG Foils
Market cap (₹ Cr)	13	5,103	1,474	624	261
Revenue (₹ Cr)	657	8,640	--	829	362
Net Profit (₹ Cr)	-500.05	228.38	-0.91	13.40	-3.20
Net Margin (%)	-69.12	2.64	-220.87	1.60	-0.85
RoE (%)	--	15.73	-0.17	5.80	-0.95
Price to Earnings	--	24.02	--	46.56	--
Price-To-Book	--	3.19	1.40	2.25	0.76

Income Statement (₹ Cr)

	Parekh Aluminex	CMR Green Technologies	Belding India	Maan Aluminium	PG Foils
Operating Revenue	1,369.75	--	12.93	116.04	192.34
Total Income	1,373.40	--	13.62	119.94	201.93
Total Expenditure	1,121.70	--	12.70	116.54	185.49
EBITDA	248.05	--	0.23	-0.50	6.84
Depreciation	59.92	--	0.15	1.49	3.60
EBIT	188.13	--	0.08	-1.98	3.25
Interest	71.44	--	0.39	1.35	7.15
Other Income	3.65	--	0.69	3.90	9.60
Exceptional Items	--	--	--	--	2.63
Profit before Tax	120.34	--	0.39	0.57	8.33
Provision for Tax	35.68	--	0.10	0.16	2.29
Profit after Tax	84.66	--	0.29	0.40	6.04

	Parekh Aluminex	CMR Green Technologies	Belding India	Maan Aluminium	PG Foils
Shareholder's Funds	446.10	--	2.07	26.40	83.31
Minority Interest	--	--	--	--	--
Non-Current Liabilities	364.10	--	1.64	4.57	5.51
Current Liabilities	766.17	--	4.62	18.46	70.40
Total Liabilities	1,576.36	--	8.33	49.43	159.23

	Parekh Aluminex	CMR Green Technologies	Belding India	Maan Aluminium	PG Foils
Non-Current Assets	682.71	--	2.60	19.71	40.02
Current Assets	893.65	--	5.73	29.71	119.21
Total Assets	1,576.36	--	8.33	49.43	159.23
Total Debt*	994.10	--	2.98	9.97	58.76
Net Current Assets	127.48	--	1.11	11.25	48.81
Contingent Liabilities	130.16	--	1.23	2.65	19.70

	Parekh Aluminex	CMR Green Technologies	Belding India	Maan Aluminium	PG Foils
Cash From Operating Activities	-265.37	--	0.29	6.37	-22.90
Cash Flow from Investing Activities	-184.57	--	-0.09	-8.22	8.22
Cash from Financing Activities	455.39	--	0.07	1.16	-2.51
Net Cash Inflow / Outflow	5.45	--	0.28	-0.69	-17.19

	Parekh Aluminex	CMR Green Technologies	Belding India	Maan Aluminium	PG Foils
ROCE (%)	16.36	--	15.94	5.54	11.26
ROE (%)	20.79	--	15.02	1.54	7.59
ROA (%)	6.60	--	3.63	0.89	3.81
EBIT Margin (%)	18.38	--	7.14	2.94	8.55
Net Margin (%)	6.16	--	2.12	0.34	2.99
Cash Profit Margin (%)	10.56	--	3.36	1.57	4.59

	Parekh Aluminex	CMR Green Technologies	Belding India	Maan Aluminium	PG Foils
Revenue Growth (%)	51.80	--	41.12	-10.31	36.06
EBIT Growth (%)	55.67	--	22.65	-10.22	2.20
Net Profit Growth (%)	25.89	--	17.47	-52.28	-35.62
EPS Growth (%)	25.89	--	17.47	-52.28	-35.62
Book Value Growth (%)	21.12	--	16.24	1.93	7.89

	Parekh Aluminex	CMR Green Technologies	Belding India	Maan Aluminium	PG Foils
Price / Earnings	4.98	--	3.25	7.03	10.36
Price / Book Value	0.94	--	0.91	0.43	0.76
Dividend Yield (%)	1.23	--	0.00	0.00	0.00
EV/EBITDA	5.45	--	4.50	5.98	6.15
Market Cap (₹ Cr)	421.20	--	1.88	11.31	62.53

	Parekh Aluminex	CMR Green Technologies	Belding India	Maan Aluminium	PG Foils
Debt to Equity	2.23	--	1.44	0.38	0.71
Short term debt to equity ratio	1.44	--	0.78	0.21	0.63
Current Ratio	1.17	--	1.24	1.61	1.69
Quick Ratio	0.73	--	1.09	1.09	1.20
Interest Coverage	2.68	--	2.00	1.42	2.16

	Parekh Aluminex	CMR Green Technologies	Belding India	Maan Aluminium	PG Foils
Debtors to sales (%)	25.27	--	28.73	13.23	24.49
Asset Turnover	1.07	--	1.62	2.67	1.33
Receivable days	72.00	--	91.11	46.00	67.69
Inventory Days	68.05	--	25.80	25.73	54.37
Payable days	16.01	--	83.49	7.90	19.50
Cash Conversion Cycle	124.03	--	33.42	63.83	102.56

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