Market cap
₹42 Cr
Revenue (TTM)
₹93 Cr
P/E Ratio
20.7
P/B Ratio
0.8
Div. Yield
0 %
| Sacheta Metals | Crompton Greaves | Bajaj Electricals | Havells India | |
|---|---|---|---|---|
Market cap (₹ Cr) |
42 | 13,071 | 3,365 | 64,074 |
Revenue (₹ Cr) |
93 | 8,680 | 4,503 | 25,243 |
Net Profit (₹ Cr) |
2.01 | -162.98 | -20.28 | 1,637.41 |
Net Margin (%) |
2.14 | -1.86 | -0.44 | 6.38 |
RoE (%) |
3.75 | 20.98 | 3.90 | 17.66 |
Price to Earnings |
20.71 | -- | -- | 38.51 |
Price-To-Book |
0.77 | 4.31 | 2.09 | 6.56 |
Income Statement (₹ Cr)
| Sacheta Metals | Crompton Greaves | Bajaj Electricals | Havells India | |
|---|---|---|---|---|
|
Operating Revenue
|
92.94 | 8,679.88 | 4,503.11 | 25,243.27 |
|
Total Income
|
93.99 | 8,747.79 | 4,566.07 | 25,668.99 |
|
Total Expenditure
|
88.46 | 7,784.80 | 4,303.06 | 22,958.23 |
|
EBITDA
|
4.48 | 895.08 | 200.05 | 2,285.04 |
|
Depreciation
|
1.70 | 179.07 | 128.50 | 469.54 |
|
EBIT
|
2.78 | 716.01 | 71.55 | 1,815.50 |
|
Interest
|
1.26 | 37.18 | 57.03 | 31.01 |
|
Other Income
|
1.05 | 67.91 | 62.96 | 425.72 |
|
Exceptional Items
|
0.00 | -736.08 | -75.69 | -45.03 |
|
Profit before Tax
|
2.57 | 10.66 | 1.79 | 2,165.18 |
|
Provision for Tax
|
0.56 | 173.64 | 22.07 | 527.77 |
|
Profit after Tax
|
2.01 | -162.98 | -20.28 | 1,637.41 |
Liabilities (₹ Cr)
| Sacheta Metals | Crompton Greaves | Bajaj Electricals | Havells India | |
|---|---|---|---|---|
|
Shareholder's Funds
|
54.01 | 3,033.23 | 1,656.68 | 9,772.88 |
|
Minority Interest
|
0.00 | -12.82 | 0.00 | 1.37 |
|
Non-Current Liabilities
|
-0.16 | 323.19 | 193.18 | 683.85 |
|
Current Liabilities
|
34.52 | 2,170.53 | 2,409.72 | 4,274.01 |
|
Total Liabilities
|
76.62 | 6,341.05 | 4,219.16 | 14,252.54 |
Assets (₹ Cr)
| Sacheta Metals | Crompton Greaves | Bajaj Electricals | Havells India | |
|---|---|---|---|---|
|
Non-Current Assets
|
16.58 | 2,434.44 | 900.73 | 7,130.30 |
|
Current Assets
|
71.78 | 3,281.26 | 2,790.34 | 7,369.87 |
|
Total Assets
|
76.62 | 6,341.05 | 4,219.16 | 14,252.54 |
|
Total Debt*
|
19.24 | 299.81 | 0.00 | 0.00 |
|
Net Current Assets
|
37.26 | 1,110.73 | 380.62 | 3,095.86 |
|
Contingent Liabilities
|
5.21 | 399.82 | 176.31 | 67.92 |
Cashflow (₹ Cr)
| Sacheta Metals | Crompton Greaves | Bajaj Electricals | Havells India | |
|---|---|---|---|---|
|
Cash From Operating Activities
|
-1.34 | 749.91 | 346.80 | 1,523.01 |
|
Cash Flow from Investing Activities
|
0.30 | -131.09 | -194.96 | -301.58 |
|
Cash from Financing Activities
|
0.28 | -587.20 | -146.07 | -676.58 |
|
Net Cash Inflow / Outflow
|
-0.76 | 31.62 | 5.76 | 544.85 |
Ratios
Profitability Ratios
| Sacheta Metals | Crompton Greaves | Bajaj Electricals | Havells India | |
|---|---|---|---|---|
|
ROCE (%)
|
6.02 | 22.41 | 15.13 | 26.16 |
|
ROE (%)
|
3.75 | 20.98 | 3.90 | 17.66 |
|
ROA (%)
|
2.40 | -2.72 | -0.50 | 11.54 |
|
EBIT Margin (%)
|
2.99 | 8.25 | 1.59 | 7.19 |
|
Net Margin (%)
|
2.14 | -1.86 | -0.44 | 6.38 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Sacheta Metals | Crompton Greaves | Bajaj Electricals | Havells India | |
|---|---|---|---|---|
|
Revenue Growth (%)
|
0.04 | 12.08 | -4.73 | 16.50 |
|
EBIT Growth (%)
|
-17.26 | 8.78 | -42.49 | 6.02 |
|
Net Profit Growth (%)
|
-6.94 | -133.74 | -118.66 | 12.46 |
|
EPS Growth (%)
|
-6.94 | 29.20 | -28.14 | 16.01 |
|
Book Value Growth (%)
|
2.94 | 13.38 | 19.78 | 11.65 |
Valuation Ratios
| Sacheta Metals | Crompton Greaves | Bajaj Electricals | Havells India | |
|---|---|---|---|---|
|
Price / Earnings
|
20.71 | 20.77 | 53.06 | 37.73 |
|
Price / Book Value
|
0.77 | 4.31 | 2.09 | 6.56 |
|
Dividend Yield (%)
|
0.00 | 1.48 | 1.03 | 0.98 |
|
EV/EBITDA
|
12.38 | 13.31 | 14.22 | 27.01 |
|
Market Cap (₹ Cr)
|
48.12 | 22,764.94 | 6,294.35 | 95,769.02 |
Solvency Ratios
| Sacheta Metals | Crompton Greaves | Bajaj Electricals | Havells India | |
|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.00 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
0.37 | 0.00 | -- | -- |
|
Current Ratio
|
2.08 | 1.51 | 1.16 | 1.72 |
|
Quick Ratio
|
1.44 | 1.02 | 0.87 | 0.55 |
|
Interest Coverage
|
3.04 | 1.29 | 1.03 | 70.82 |
Operating Efficiency Ratios
| Sacheta Metals | Crompton Greaves | Bajaj Electricals | Havells India | |
|---|---|---|---|---|
|
Debtors to sales (%)
|
18.30 | 13.69 | 25.65 | 3.22 |
|
Asset Turnover
|
1.11 | 1.45 | 1.10 | 1.78 |
|
Receivable days
|
44.80 | 29.36 | 92.59 | 20.20 |
|
Inventory Days
|
95.49 | 35.32 | 55.71 | 62.15 |
|
Payable days
|
20.66 | 85.90 | 138.92 | 73.91 |
|
Cash Conversion Cycle
|
119.62 | -21.22 | 9.38 | 8.45 |