Piramal Glass Peer Comparison

NSE: PIRGLASS | BSE: 532949

₹138.65

₹0.15 (0.11%)

As on 18-Jul-2014IST

Market cap

₹1,122 Cr

Revenue (TTM)

₹308 Cr

P/E Ratio

12.5

P/B Ratio

3

Div. Yield

0 %

Edit

	Piramal Glass	Sejal Glass	Agarwal Toughened Glass India	Agarwal Ft Glass	Jauss Polymers
Market cap (₹ Cr)	1,122	790	269	22	11
Revenue (₹ Cr)	308	437	55	72	--
Net Profit (₹ Cr)	-235.50	30.17	15.17	3.07	-5.06
Net Margin (%)	-38.83	6.81	26.02	4.26	--
RoE (%)	--	30.49	27.42	18.09	-81.27
Price to Earnings	12.50	25.07	12.45	14.80	--
Price-To-Book	3.02	5.69	2.29	1.18	3.33

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Piramal Glass	Sejal Glass	Agarwal Toughened Glass India	Agarwal Ft Glass	Jauss Polymers
Operating Revenue	308.45	243.58	55.31	72.06	--
Total Income	606.54	244.95	58.30	72.15	0.13
Total Expenditure	364.40	209.61	35.19	66.40	0.52
EBITDA	-55.95	33.97	20.12	5.66	-0.52
Depreciation	5.59	7.46	1.96	0.06	--
EBIT	-61.54	26.51	18.16	5.60	-0.52
Interest	141.11	16.34	2.66	1.46	0.00
Other Income	298.09	1.37	3.00	0.09	0.13
Exceptional Items	7.13	--	--	--	--
Profit before Tax	102.57	11.64	18.50	4.23	-0.38
Provision for Tax	338.07	0.61	3.32	1.16	--
Profit after Tax	-235.50	11.03	15.17	3.07	-0.38

Liabilities (₹ Cr)

	Piramal Glass	Sejal Glass	Agarwal Toughened Glass India	Agarwal Ft Glass	Jauss Polymers
Shareholder's Funds	-415.59	38.09	94.23	18.51	8.08
Minority Interest	--	0.41	--	--	0.03
Non-Current Liabilities	-112.63	132.23	10.72	1.06	--
Current Liabilities	2,939.22	104.86	26.06	19.34	0.26
Total Liabilities	2,866.22	284.62	132.38	38.93	8.37

Assets (₹ Cr)

	Piramal Glass	Sejal Glass	Agarwal Toughened Glass India	Agarwal Ft Glass	Jauss Polymers
Non-Current Assets	2,320.09	134.03	33.03	4.94	7.97
Current Assets	90.91	141.56	97.98	33.96	0.40
Total Assets	2,866.22	284.62	132.38	38.93	8.37
Total Debt*	3,215.22	158.40	33.67	17.49	0.00
Net Current Assets	-2,848.31	36.70	71.92	14.63	0.14
Contingent Liabilities	500.24	20.20	--	--	0.12

Cashflow (₹ Cr)

	Piramal Glass	Sejal Glass	Agarwal Toughened Glass India	Agarwal Ft Glass	Jauss Polymers
Cash From Operating Activities	33.73	-5.70	14.70	1.62	-0.09
Cash Flow from Investing Activities	214.37	-0.36	-13.61	-4.53	--
Cash from Financing Activities	-262.98	9.07	67.06	2.81	0.00
Net Cash Inflow / Outflow	-14.87	3.01	68.15	-0.10	-0.09

Ratios

Profitability Ratios

	Piramal Glass	Sejal Glass	Agarwal Toughened Glass India	Agarwal Ft Glass	Jauss Polymers
ROCE (%)	8.39	16.60	24.38	17.59	-4.62
ROE (%)	0.00	57.56	27.42	18.09	-4.91
ROA (%)	-9.45	4.44	16.62	8.88	-4.50
EBIT Margin (%)	78.50	14.51	41.80	7.98	--
Net Margin (%)	-38.83	4.50	26.02	4.26	-286.17
Cash Profit Margin (%)	-74.54	7.59	30.98	4.34	--

Growth Ratios

	Piramal Glass	Sejal Glass	Agarwal Toughened Glass India	Agarwal Ft Glass	Jauss Polymers
Revenue Growth (%)	-41.20	48.71	44.30	-8.68	--
EBIT Growth (%)	108.53	65.85	45.52	268.10	16.29
Net Profit Growth (%)	90.31	230.93	76.61	1,477.75	31.32
EPS Growth (%)	91.16	231.63	18.66	1,477.48	31.32
Book Value Growth (%)	-24.62	61.20	473.82	19.88	-4.79

Valuation Ratios

	Piramal Glass	Sejal Glass	Agarwal Toughened Glass India	Agarwal Ft Glass	Jauss Polymers
Price / Earnings	0.00	32.34	13.58	11.80	0.00
Price / Book Value	0.00	14.99	2.19	1.96	0.40
Dividend Yield (%)	--	0.00	0.00	0.00	0.00
EV/EBITDA	13.55	14.30	8.90	9.23	-8.89
Market Cap (₹ Cr)	0.00	354.50	206.00	36.22	--

Solvency Ratios

	Piramal Glass	Sejal Glass	Agarwal Toughened Glass India	Agarwal Ft Glass	Jauss Polymers
Debt to Equity	-7.21	6.70	0.36	0.95	0.00
Short term debt to equity ratio	-6.74	1.08	0.21	0.88	--
Current Ratio	0.03	1.35	3.76	1.76	1.53
Quick Ratio	0.03	1.14	3.11	1.03	1.53
Interest Coverage	1.73	1.71	7.95	3.90	-961.25

Operating Efficiency Ratios

	Piramal Glass	Sejal Glass	Agarwal Toughened Glass India	Agarwal Ft Glass	Jauss Polymers
Debtors to sales (%)	1.36	41.61	32.96	8.61	--
Asset Turnover	0.12	0.98	0.61	2.08	0.00
Receivable days	4.22	127.09	95.55	46.73	--
Inventory Days	0.00	29.26	105.28	68.21	--
Payable days	0.86	96.94	18.00	6.39	--
Cash Conversion Cycle	3.37	59.41	182.83	108.55	--