Shirpur Gold Peer Comparison

NSE: SHIRPUR-G | BSE: 512289

₹5.02

₹-0.08 (-1.57%)

As on 13-Dec-2021IST

Market cap

₹15 Cr

Revenue (TTM)

₹305 Cr

P/E Ratio

P/B Ratio

-0.1

Div. Yield

0 %

Edit

	Shirpur Gold	Midwest Gold	Deccan Gold Mines	KIOCL	Gujarat Mineral
Market cap (₹ Cr)	15	5,252	4,443	23,316	17,884
Revenue (₹ Cr)	305	14	14	681	2,827
Net Profit (₹ Cr)	-106.27	-11.25	-60.58	38.88	956.52
Net Margin (%)	-34.82	-63.73	-420.31	5.03	29.27
RoE (%)	--	-4.39	-9.87	2.29	8.42
Price to Earnings	--	--	--	599.70	18.70
Price-To-Book	-0.14	13.14	9.16	13.55	2.47

Income Statement (₹ Cr)

	Shirpur Gold	Midwest Gold	Deccan Gold Mines	KIOCL	Gujarat Mineral
Operating Revenue	305.18	1.75	0.33	1,543.42	3,497.88
Total Income	305.21	1.77	0.34	1,623.81	3,891.45
Total Expenditure	372.33	6.98	2.68	1,707.55	2,161.06
EBITDA	-67.15	-5.23	-2.36	-164.13	1,336.82
Depreciation	4.40	0.09	0.02	25.25	81.30
EBIT	-71.55	-5.32	-2.38	-189.38	1,255.51
Interest	34.75	1.01	0.33	13.77	2.38
Other Income	0.03	0.02	0.02	80.40	393.57
Exceptional Items	0.00	--	--	--	--
Profit before Tax	-106.27	-6.31	-2.69	-122.76	1,649.14
Provision for Tax	0.00	3.30	0.10	-25.09	444.69
Profit after Tax	-106.27	-9.61	-2.79	-97.67	1,204.45

	Shirpur Gold	Midwest Gold	Deccan Gold Mines	KIOCL	Gujarat Mineral
Shareholder's Funds	-289.37	-20.82	155.00	2,002.04	5,785.17
Minority Interest	0.00	--	--	--	--
Non-Current Liabilities	46.64	0.09	2.40	195.57	638.69
Current Liabilities	692.19	28.60	8.44	1,010.02	527.33
Total Liabilities	572.39	7.87	165.85	3,237.99	6,951.18

	Shirpur Gold	Midwest Gold	Deccan Gold Mines	KIOCL	Gujarat Mineral
Non-Current Assets	203.50	2.47	157.06	1,026.83	4,918.44
Current Assets	227.63	5.40	8.79	2,180.80	2,032.70
Total Assets	572.39	7.87	165.85	3,237.99	6,951.18
Total Debt*	545.62	25.12	3.35	411.65	0.00
Net Current Assets	-464.56	-23.20	0.35	1,170.78	1,505.37
Contingent Liabilities	21.06	37.33	0.55	786.76	1,175.38

	Shirpur Gold	Midwest Gold	Deccan Gold Mines	KIOCL	Gujarat Mineral
Cash From Operating Activities	25.60	-1.82	-1.85	-309.36	932.68
Cash Flow from Investing Activities	-4.30	-0.12	-116.45	129.19	-786.97
Cash from Financing Activities	-18.34	1.98	118.32	337.05	-137.27
Net Cash Inflow / Outflow	2.96	0.05	0.02	156.87	8.44

	Shirpur Gold	Midwest Gold	Deccan Gold Mines	KIOCL	Gujarat Mineral
ROCE (%)	4.39	-69.72	-2.35	-4.77	31.14
ROE (%)	0.00	0.00	-2.83	-4.71	22.71
ROA (%)	-20.13	-103.30	-2.64	-3.17	18.77
EBIT Margin (%)	-23.44	-297.77	-718.32	-5.43	49.47
Net Margin (%)	-34.82	-543.69	-808.44	-6.01	30.95
Cash Profit Margin (%)	0.00	-543.74	-849.72	-4.69	36.70

	Shirpur Gold	Midwest Gold	Deccan Gold Mines	KIOCL	Gujarat Mineral
Revenue Growth (%)	-92.05	1,317.25	829.71	-48.66	28.03
EBIT Growth (%)	-760.19	-308.48	10.54	-118.42	97.21
Net Profit Growth (%)	-214.84	-493.24	-4.82	-131.16	171.02
EPS Growth (%)	-214.84	-493.24	22.91	-131.16	170.11
Book Value Growth (%)	-18.15	-85.64	268.26	-6.61	19.98

	Shirpur Gold	Midwest Gold	Deccan Gold Mines	KIOCL	Gujarat Mineral
Price / Earnings	0.00	0.00	0.00	0.00	3.34
Price / Book Value	0.00	-0.50	3.64	5.12	0.70
Dividend Yield (%)	--	0.00	0.00	0.00	9.05
EV/EBITDA	25.43	-6.79	-242.22	-118.05	2.27
Market Cap (₹ Cr)	0.00	10.46	563.53	10,246.74	4,024.31

	Shirpur Gold	Midwest Gold	Deccan Gold Mines	KIOCL	Gujarat Mineral
Debt to Equity	-0.16	-1.21	0.02	0.21	0.00
Short term debt to equity ratio	-3.67	-1.21	0.01	0.19	--
Current Ratio	0.33	0.19	1.04	2.16	3.85
Quick Ratio	0.33	0.12	1.04	1.83	3.65
Interest Coverage	-2.06	-5.26	-7.21	-7.92	692.52

	Shirpur Gold	Midwest Gold	Deccan Gold Mines	KIOCL	Gujarat Mineral
Debtors to sales (%)	62.03	19.17	4.92	22.95	5.30
Asset Turnover	0.58	0.19	0.00	0.50	0.55
Receivable days	19.21	448.81	17.72	76.40	20.33
Inventory Days	0.05	365.66	0.00	80.28	10.25
Payable days	2.79	656.74	--	48.53	-7,359.60
Cash Conversion Cycle	16.47	157.73	--	108.14	7,390.18

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