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	Kirloskar Oil	R R Kabel
Market cap (₹ Cr)	--	4,619	583	25,973	24,189
Revenue (₹ Cr)	24	3,244	145	7,937	10,832
Net Profit (₹ Cr)	1.17	30.11	25.31	534.60	601.24
Net Margin (%)	4.31	0.91	17.32	6.69	5.51
RoE (%)	4.87	4.55	38.00	16.32	24.89
Price to Earnings	--	153.41	23.04	47.56	39.81
Price-To-Book	--	3.51	3.78	7.01	8.71

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

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

Liabilities (₹ Cr)

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

Assets (₹ Cr)

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

Cashflow (₹ Cr)

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

Ratios

Profitability Ratios

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

Growth Ratios

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

Valuation Ratios

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

Solvency Ratios

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

Operating Efficiency Ratios

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

Annual
Quarterly