Sheetal Bio-Agro Tech Peer Comparison

BSE: 531800

₹0.16

₹-0.01 (-5.88%)

As on 15-Jan-2013IST

Market cap

₹2 Cr

Revenue (TTM)

₹-- Cr

P/E Ratio

--

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Sheetal Bio-Agro Tech	Atul	DCM Shriram	EID Parry	India Glycols
Market cap (₹ Cr)	2	19,006	15,936	14,332	7,891
Revenue (₹ Cr)	--	6,643	14,593	38,840	10,312
Net Profit (₹ Cr)	2.38	804.37	1,434.33	1,227.53	267.94
Net Margin (%)	--	11.74	9.69	3.14	2.60
RoE (%)	--	13.10	16.37	16.62	11.90
Price to Earnings	--	23.89	11.12	30.83	24.95
Price-To-Book	0.12	2.94	1.90	1.58	2.62

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Sheetal Bio-Agro Tech	Atul	DCM Shriram	EID Parry	India Glycols
Operating Revenue	0.20	1,555.33	4,151.28	9,360.17	1,762.12
Total Income	0.00	1,578.23	4,173.29	9,484.58	1,772.07
Total Expenditure	0.10	1,384.52	3,941.38	8,277.66	1,580.34
EBITDA	-0.10	170.81	209.90	1,082.51	181.77
Depreciation	--	38.64	159.98	174.19	76.42
EBIT	-0.10	132.17	49.92	908.32	105.36
Interest	0.00	26.30	103.92	209.41	119.12
Other Income	0.04	22.90	22.01	124.41	9.95
Exceptional Items	--	10.10	6.48	--	16.27
Profit before Tax	-0.10	138.87	-31.99	823.32	-3.81
Provision for Tax	0.01	49.20	-17.72	268.28	11.14
Profit after Tax	-0.10	89.67	-14.27	555.04	-14.95

Liabilities (₹ Cr)

	Sheetal Bio-Agro Tech	Atul	DCM Shriram	EID Parry	India Glycols
Shareholder's Funds	19.13	570.57	1,306.37	2,241.57	384.29
Minority Interest	--	3.95	--	731.20	0.14
Non-Current Liabilities	0.01	136.00	1,029.66	1,132.97	687.21
Current Liabilities	0.08	554.32	1,549.86	4,471.44	1,358.14
Total Liabilities	19.23	1,264.84	3,885.89	8,577.18	2,429.64

Assets (₹ Cr)

	Sheetal Bio-Agro Tech	Atul	DCM Shriram	EID Parry	India Glycols
Non-Current Assets	0.00	562.61	2,159.91	3,184.58	1,415.91
Current Assets	19.17	702.23	1,725.82	5,392.60	1,013.73
Total Assets	19.23	1,264.84	3,885.89	8,577.18	2,429.64
Total Debt*	0.00	327.22	1,691.41	3,172.75	1,689.98
Net Current Assets	19.09	147.91	175.96	921.16	-344.41
Contingent Liabilities	--	117.97	24.46	318.28	203.14

Cashflow (₹ Cr)

	Sheetal Bio-Agro Tech	Atul	DCM Shriram	EID Parry	India Glycols
Cash From Operating Activities	0.30	58.61	-50.41	300.63	-42.20
Cash Flow from Investing Activities	3.82	-61.67	-72.83	37.58	-69.48
Cash from Financing Activities	-0.29	-5.12	138.59	-417.22	251.14
Net Cash Inflow / Outflow	0.01	-8.18	15.35	-79.01	139.46

Ratios

Profitability Ratios

	Sheetal Bio-Agro Tech	Atul	DCM Shriram	EID Parry	India Glycols
ROCE (%)	-0.50	22.60	2.49	20.18	6.12
ROE (%)	-0.51	21.37	-1.08	27.37	-3.89
ROA (%)	-0.50	7.47	-0.38	7.11	-0.66
EBIT Margin (%)	11.38	12.45	5.59	12.89	10.88
Net Margin (%)	4.28	5.68	-0.34	5.85	-0.84
Cash Profit Margin (%)	5.16	7.81	3.39	7.70	3.08

Growth Ratios

	Sheetal Bio-Agro Tech	Atul	DCM Shriram	EID Parry	India Glycols
Revenue Growth (%)	-100.00	28.15	17.83	23.85	47.11
EBIT Growth (%)	-515.66	36.34	-36.91	8.66	29.94
Net Profit Growth (%)	-1,019.96	73.58	-116.94	-2.14	-348.63
EPS Growth (%)	-962.50	74.97	-116.94	58.11	-346.28
Book Value Growth (%)	-0.42	22.48	-1.73	22.85	-0.21

Valuation Ratios

	Sheetal Bio-Agro Tech	Atul	DCM Shriram	EID Parry	India Glycols
Price / Earnings	0.00	5.76	0.00	11.89	0.00
Price / Book Value	0.52	1.13	0.51	1.66	0.90
Dividend Yield (%)	0.00	2.57	0.99	0.93	1.20
EV/EBITDA	-102.85	4.26	9.86	4.85	9.65
Market Cap (₹ Cr)	6.86	519.79	668.58	3,713.40	347.49

Solvency Ratios

	Sheetal Bio-Agro Tech	Atul	DCM Shriram	EID Parry	India Glycols
Debt to Equity	0.00	0.71	1.29	1.42	4.40
Short term debt to equity ratio	--	0.28	0.59	0.97	2.30
Current Ratio	227.13	1.27	1.11	1.21	0.75
Quick Ratio	227.13	0.76	0.46	0.72	0.38
Interest Coverage	-223.10	6.28	0.69	4.93	0.97

Operating Efficiency Ratios

	Sheetal Bio-Agro Tech	Atul	DCM Shriram	EID Parry	India Glycols
Debtors to sales (%)	107.40	18.64	9.78	4.17	9.19
Asset Turnover	0.00	1.37	1.14	1.21	0.89
Receivable days	209.52	61.52	28.21	12.35	25.44
Inventory Days	0.00	56.44	79.51	66.66	84.85
Payable days	30.67	68.28	66.52	71.46	54.66
Cash Conversion Cycle	178.84	49.68	41.20	7.56	55.63

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

Annual
Quarterly