Simmonds Marshall Peer Comparison

BSE: 507998

₹237.05

₹1.95 (0.83%)

As on 18-Sep-2026IST

Market cap

₹266 Cr

Revenue (TTM)

₹249 Cr

P/E Ratio

16.2

P/B Ratio

4.3

Div. Yield

0.3 %

Edit

	Simmonds Marshall	Oriental Rail Infr	Hardwyn India	Sprayking	Kirloskar Oil
Market cap (₹ Cr)	266	788	627	25	31,432
Revenue (₹ Cr)	249	593	192	124	7,937
Net Profit (₹ Cr)	16.39	47.12	12.37	3.15	534.60
Net Margin (%)	6.56	7.86	6.44	2.49	6.69
RoE (%)	30.38	11.56	3.06	2.28	16.32
Price to Earnings	16.20	16.73	50.68	22.67	57.55
Price-To-Book	4.27	1.83	1.46	0.44	8.49

Income Statement (₹ Cr)

	Simmonds Marshall	Oriental Rail Infr	Hardwyn India	Sprayking	Kirloskar Oil
Operating Revenue	249.21	593.03	158.18	47.73	7,936.74
Total Income	249.97	599.50	158.70	48.20	7,987.41
Total Expenditure	215.69	501.31	139.11	44.86	6,547.67
EBITDA	33.52	91.72	19.07	2.87	1,389.07
Depreciation	6.86	9.75	1.76	2.16	182.89
EBIT	26.66	81.98	17.31	0.71	1,206.18
Interest	8.07	25.34	1.12	1.43	499.37
Other Income	0.76	6.47	0.52	0.47	50.67
Exceptional Items	0.00	0.00	0.00	0.00	-32.45
Profit before Tax	19.35	63.11	16.71	-0.26	725.03
Provision for Tax	2.96	16.00	4.78	0.32	190.43
Profit after Tax	16.39	47.12	11.93	-0.58	534.60

	Simmonds Marshall	Oriental Rail Infr	Hardwyn India	Sprayking	Kirloskar Oil
Shareholder's Funds	58.33	420.15	405.81	30.02	3,620.19
Minority Interest	0.00	0.00	0.00	0.00	11.55
Non-Current Liabilities	56.04	32.87	0.12	5.93	3,377.71
Current Liabilities	54.21	398.27	46.52	11.55	3,899.60
Total Liabilities	184.87	710.76	--	--	10,478.29

	Simmonds Marshall	Oriental Rail Infr	Hardwyn India	Sprayking	Kirloskar Oil
Non-Current Assets	39.18	147.25	352.20	18.28	5,062.29
Current Assets	92.59	620.81	99.38	29.11	5,428.11
Total Assets	184.87	710.76	--	--	10,478.29
Total Debt*	46.92	282.36	--	--	5,760.83
Net Current Assets	38.38	222.54	52.86	17.56	1,528.51
Contingent Liabilities	0.24	303.07	--	--	120.27

	Simmonds Marshall	Oriental Rail Infr	Hardwyn India	Sprayking	Kirloskar Oil
Cash From Operating Activities	16.40	-23.52	--	--	-739.49
Cash Flow from Investing Activities	-7.26	-9.11	--	--	-522.80
Cash from Financing Activities	-9.12	-1.64	--	--	1,510.00
Net Cash Inflow / Outflow	0.02	-34.28	--	--	247.71

	Simmonds Marshall	Oriental Rail Infr	Hardwyn India	Sprayking	Kirloskar Oil
ROCE (%)	20.33	11.11	--	--	14.51
ROE (%)	30.38	11.56	2.96	-1.93	16.32
ROA (%)	9.56	6.03	2.65	-1.18	5.01
EBIT Margin (%)	10.70	13.82	10.94	1.48	15.20
Net Margin (%)	6.56	7.86	7.52	-1.20	6.69
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Simmonds Marshall	Oriental Rail Infr	Hardwyn India	Sprayking	Kirloskar Oil
Revenue Growth (%)	16.79	-0.68	10.92	-6.41	22.88
EBIT Growth (%)	51.57	32.82	-8.35	-6.84	15.98
Net Profit Growth (%)	64.37	61.18	-8.57	-159.86	18.37
EPS Growth (%)	64.36	52.65	-18.28	-134.67	28.45
Book Value Growth (%)	22.48	26.72	--	--	15.23

	Simmonds Marshall	Oriental Rail Infr	Hardwyn India	Sprayking	Kirloskar Oil
Price / Earnings	16.20	16.73	37.53	-43.73	55.01
Price / Book Value	4.27	1.83	1.46	0.86	8.49
Dividend Yield (%)	0.34	0.09	0.00	0.00	0.32
EV/EBITDA	9.32	11.15	33.25	24.84	25.32
Market Cap (₹ Cr)	120.28	1,021.30	--	--	10,448.14

	Simmonds Marshall	Oriental Rail Infr	Hardwyn India	Sprayking	Kirloskar Oil
Debt to Equity	0.26	0.05	0.00	0.20	0.86
Short term debt to equity ratio	0.59	0.59	--	--	0.16
Current Ratio	1.71	1.56	2.14	2.52	1.39
Quick Ratio	0.68	0.81	1.14	1.63	1.20
Interest Coverage	3.40	3.49	15.92	0.82	2.45

	Simmonds Marshall	Oriental Rail Infr	Hardwyn India	Sprayking	Kirloskar Oil
Debtors to sales (%)	13.40	31.43	24.79	9.16	12.01
Asset Turnover	1.45	0.76	0.35	0.97	0.74
Receivable days	46.72	83.17	--	--	37.57
Inventory Days	102.58	142.35	--	--	35.61
Payable days	147.41	29.64	--	--	73.89
Cash Conversion Cycle	1.88	195.88	--	--	-0.72

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