Rishiroop Rubber Peer Comparison

BSE: 523658

₹19.50

₹-1.00 (-4.88%)

As on 26-Aug-2015IST

Market cap

₹23 Cr

Revenue (TTM)

₹31 Cr

P/E Ratio

14.2

P/B Ratio

0.8

Div. Yield

0 %

Edit

	Rishiroop Rubber	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Market cap (₹ Cr)	23	17,449	14,295	12,217	7,829
Revenue (₹ Cr)	31	6,643	14,593	38,840	1,874
Net Profit (₹ Cr)	1.63	804.37	1,434.33	1,227.53	154.94
Net Margin (%)	5.04	11.74	9.69	3.14	8.19
RoE (%)	6.02	13.10	16.37	16.62	30.75
Price to Earnings	14.17	21.94	9.98	26.28	50.53
Price-To-Book	0.84	2.70	1.70	1.35	13.34

Income Statement (₹ Cr)

	Rishiroop Rubber	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Operating Revenue	30.73	2,457.75	6,182.19	12,114.14	58.80
Total Income	32.29	2,494.02	6,236.38	12,223.07	58.96
Total Expenditure	30.41	2,094.02	5,677.47	11,214.74	48.31
EBITDA	0.31	363.73	504.72	899.40	10.50
Depreciation	0.17	58.26	137.89	226.14	1.99
EBIT	0.14	305.47	366.83	673.26	8.51
Interest	0.15	33.44	148.58	465.34	3.32
Other Income	1.57	36.27	54.19	108.93	0.16
Exceptional Items	--	5.38	-53.58	-1.38	--
Profit before Tax	2.18	308.30	272.44	315.47	5.35
Provision for Tax	0.55	88.09	30.06	96.86	1.75
Profit after Tax	1.63	220.21	242.38	218.61	3.60

	Rishiroop Rubber	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Shareholder's Funds	27.56	948.62	1,686.64	2,416.85	69.23
Minority Interest	--	5.92	0.92	931.42	--
Non-Current Liabilities	0.12	190.68	889.26	1,841.59	7.00
Current Liabilities	4.95	672.57	2,275.51	6,468.81	12.03
Total Liabilities	31.96	1,817.79	4,852.33	11,658.67	88.26

	Rishiroop Rubber	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Non-Current Assets	18.18	785.18	1,729.37	4,541.95	68.94
Current Assets	14.46	1,032.61	2,919.97	7,116.72	19.32
Total Assets	31.96	1,817.79	4,852.33	11,658.67	88.26
Total Debt*	0.00	367.08	1,177.30	4,288.15	9.67
Net Current Assets	9.50	360.04	644.46	647.91	7.29
Contingent Liabilities	0.11	141.16	19.34	878.46	--

	Rishiroop Rubber	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Cash From Operating Activities	-0.36	151.71	969.35	1,591.48	8.26
Cash Flow from Investing Activities	0.34	-83.06	-200.48	-228.55	-0.94
Cash from Financing Activities	-0.15	-60.48	-584.74	-1,263.42	-7.81
Net Cash Inflow / Outflow	-0.18	8.17	184.13	99.51	-0.49

	Rishiroop Rubber	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
ROCE (%)	9.69	30.85	14.23	10.90	15.81
ROE (%)	6.02	29.71	15.24	9.03	10.70
ROA (%)	5.04	13.02	5.05	1.81	4.47
EBIT Margin (%)	0.46	16.28	9.04	8.32	18.12
Net Margin (%)	5.04	8.83	3.89	1.79	6.10
Cash Profit Margin (%)	0.00	10.65	5.89	3.61	9.45

	Rishiroop Rubber	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Revenue Growth (%)	-15.02	20.31	11.62	6.42	29.30
EBIT Growth (%)	-88.26	50.53	-2.64	-10.09	-11.70
Net Profit Growth (%)	-10.35	71.95	19.46	-39.82	0.59
EPS Growth (%)	-10.35	83.01	21.55	-62.32	-38.57
Book Value Growth (%)	7.54	30.66	12.79	-0.65	87.82

	Rishiroop Rubber	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Price / Earnings	7.17	5.87	6.21	30.29	0.00
Price / Book Value	0.50	1.53	0.89	0.98	0.00
Dividend Yield (%)	0.00	1.73	2.17	0.00	--
EV/EBITDA	3.49	4.08	4.27	6.05	2.51
Market Cap (₹ Cr)	13.02	1,286.21	1,505.77	2,361.87	0.00

	Rishiroop Rubber	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Debt to Equity	0.00	0.44	0.70	1.78	0.22
Short term debt to equity ratio	0.00	0.20	0.26	0.97	0.08
Current Ratio	2.92	1.54	1.28	1.10	1.61
Quick Ratio	2.21	0.89	0.78	0.64	0.60
Interest Coverage	15.53	10.22	2.83	1.68	2.61

	Rishiroop Rubber	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Debtors to sales (%)	11.43	17.78	16.85	14.29	1.57
Asset Turnover	0.95	1.55	1.34	1.02	0.73
Receivable days	57.65	55.06	58.67	55.70	10.49
Inventory Days	59.52	55.89	71.64	83.91	95.43
Payable days	81.47	84.35	109.11	64.92	29.41
Cash Conversion Cycle	35.69	26.60	21.20	74.70	76.51

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