Remi Process Plant & Machinery Peer Comparison

BSE: 505658

₹2.99

₹0.12 (4.27%)

As on 08-May-2009IST

Market cap

₹0 Cr

Revenue (TTM)

₹24 Cr

P/E Ratio

--

P/B Ratio

--

Div. Yield

-- %

Edit

	Remi Process Plant & Machinery	Praj	TIPCO Engineering India	R R Kabel	Kirloskar Oil
Market cap (₹ Cr)	--	6,327	501	33,146	30,558
Revenue (₹ Cr)	24	3,244	133	10,832	7,937
Net Profit (₹ Cr)	1.17	30.11	15.50	601.24	534.60
Net Margin (%)	4.31	0.91	11.62	5.51	6.69
RoE (%)	4.87	4.55	68.03	24.89	16.32
Price to Earnings	--	210.12	19.79	54.55	55.95
Price-To-Book	--	4.81	5.17	11.94	8.25

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Remi Process Plant & Machinery	Praj	TIPCO Engineering India	R R Kabel	Kirloskar Oil
Operating Revenue	24.25	2,222.82	--	4,385.94	4,019.84
Total Income	27.10	2,317.29	--	4,432.22	4,048.95
Total Expenditure	23.78	2,087.31	--	4,081.72	3,610.07
EBITDA	0.47	135.50	--	304.21	409.77
Depreciation	0.57	22.59	--	46.09	101.29
EBIT	-0.10	112.91	--	258.13	308.48
Interest	1.56	2.51	--	24.25	106.03
Other Income	2.85	94.47	--	46.28	29.11
Exceptional Items	--	--	--	--	--
Profit before Tax	1.18	204.88	--	284.36	231.88
Provision for Tax	0.02	54.64	--	70.42	61.01
Profit after Tax	1.17	150.24	--	213.93	170.87

Liabilities (₹ Cr)

	Remi Process Plant & Machinery	Praj	TIPCO Engineering India	R R Kabel	Kirloskar Oil
Shareholder's Funds	24.66	915.72	--	1,250.30	2,081.67
Minority Interest	--	0.05	--	--	0.02
Non-Current Liabilities	2.46	30.52	--	87.83	1,156.85
Current Liabilities	25.27	1,269.55	--	712.51	1,782.63
Total Liabilities	52.39	2,217.76	--	2,050.64	5,021.17

Assets (₹ Cr)

	Remi Process Plant & Machinery	Praj	TIPCO Engineering India	R R Kabel	Kirloskar Oil
Non-Current Assets	13.96	370.30	--	525.78	2,267.58
Current Assets	38.44	1,845.54	--	1,524.85	2,753.59
Total Assets	52.39	2,217.76	--	2,050.64	5,021.17
Total Debt*	1.04	0.00	--	520.21	1,956.13
Net Current Assets	13.17	575.99	--	812.34	970.96
Contingent Liabilities	16.85	38.81	--	56.58	100.72

Cashflow (₹ Cr)

	Remi Process Plant & Machinery	Praj	TIPCO Engineering India	R R Kabel	Kirloskar Oil
Cash From Operating Activities	-0.69	187.66	--	98.17	-1,040.69
Cash Flow from Investing Activities	4.27	-139.70	--	-62.66	-2.93
Cash from Financing Activities	0.58	-44.35	--	-31.61	950.48
Net Cash Inflow / Outflow	4.16	3.61	--	3.90	-93.14

Ratios

Profitability Ratios

	Remi Process Plant & Machinery	Praj	TIPCO Engineering India	R R Kabel	Kirloskar Oil
ROCE (%)	11.11	24.15	--	18.62	9.94
ROE (%)	4.87	17.54	--	29.19	8.58
ROA (%)	2.39	7.91	--	11.36	3.88
EBIT Margin (%)	13.68	10.35	--	7.99	10.92
Net Margin (%)	4.31	6.48	--	4.83	4.22
Cash Profit Margin (%)	7.17	7.78	--	5.93	6.77

Growth Ratios

	Remi Process Plant & Machinery	Praj	TIPCO Engineering India	R R Kabel	Kirloskar Oil
Revenue Growth (%)	3.14	69.35	--	61.01	21.96
EBIT Growth (%)	-19.45	66.55	--	37.88	6.49
Net Profit Growth (%)	-34.31	85.35	--	58.00	-13.44
EPS Growth (%)	-34.31	84.92	--	55.17	-10.48
Book Value Growth (%)	5.82	14.10	--	32.13	8.12

Valuation Ratios

	Remi Process Plant & Machinery	Praj	TIPCO Engineering India	R R Kabel	Kirloskar Oil
Price / Earnings	0.00	48.69	--	0.00	10.94
Price / Book Value	0.00	8.01	--	0.00	0.92
Dividend Yield (%)	--	1.05	--	--	3.03
EV/EBITDA	-1.55	31.13	--	2.70	8.41
Market Cap (₹ Cr)	0.00	7,314.86	--	0.00	1,909.42

Solvency Ratios

	Remi Process Plant & Machinery	Praj	TIPCO Engineering India	R R Kabel	Kirloskar Oil
Debt to Equity	0.04	0.00	--	0.42	0.94
Short term debt to equity ratio	0.04	--	--	0.34	0.42
Current Ratio	1.52	1.45	--	2.14	1.54
Quick Ratio	1.10	1.18	--	1.14	1.33
Interest Coverage	1.76	82.72	--	12.73	3.19

Operating Efficiency Ratios

	Remi Process Plant & Machinery	Praj	TIPCO Engineering India	R R Kabel	Kirloskar Oil
Debtors to sales (%)	17.98	23.02	--	11.79	11.66
Asset Turnover	0.50	1.17	--	2.33	0.91
Receivable days	53.82	79.25	--	39.01	41.17
Inventory Days	120.63	38.91	--	51.75	34.83
Payable days	47.61	104.13	--	14.23	77.22
Cash Conversion Cycle	126.84	14.03	--	76.53	-1.22

Annual
Quarterly