Southern Ispat Peer Comparison

NSE: SOUISPAT | BSE: 531645

₹0.05

₹-0.01 (-16.67%)

As on 27-Aug-2015IST

Market cap

₹7 Cr

Revenue (TTM)

₹616 Cr

P/E Ratio

0.3

P/B Ratio

Div. Yield

0 %

Edit

	Southern Ispat	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Market cap (₹ Cr)	7	34,017	18,428	13,216	3,888
Revenue (₹ Cr)	616	697	4,314	4,439	7,012
Net Profit (₹ Cr)	22.85	125.60	514.35	118.69	337.04
Net Margin (%)	--	17.14	11.63	2.67	4.76
RoE (%)	--	8.59	11.00	3.60	2.49
Price to Earnings	0.26	270.84	42.57	123.64	26.14
Price-To-Book	0.02	22.14	4.41	3.99	0.62

Income Statement (₹ Cr)

	Southern Ispat	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Operating Revenue	670.09	100.77	1,688.49	906.99	1,368.48
Total Income	670.31	102.42	1,713.99	912.10	1,426.67
Total Expenditure	643.05	83.41	1,388.15	776.55	1,228.23
EBITDA	27.04	17.36	300.35	130.44	140.26
Depreciation	1.53	6.36	54.36	31.64	51.34
EBIT	25.51	11.01	245.99	98.80	88.91
Interest	0.50	2.56	9.37	32.09	29.80
Other Income	0.22	1.64	25.50	5.11	58.19
Exceptional Items	--	-1.60	--	7.46	--
Profit before Tax	25.24	8.49	262.12	79.29	117.31
Provision for Tax	-0.31	2.05	88.67	3.88	31.73
Profit after Tax	25.55	6.44	173.45	75.41	85.58

	Southern Ispat	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Shareholder's Funds	397.80	113.73	909.34	410.32	760.19
Minority Interest	--	--	--	--	221.01
Non-Current Liabilities	0.23	8.50	56.17	482.10	85.52
Current Liabilities	45.54	37.34	261.49	549.96	415.13
Total Liabilities	443.57	159.57	1,227.01	1,442.38	1,481.85

	Southern Ispat	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Non-Current Assets	25.56	85.27	491.50	897.60	1,040.36
Current Assets	416.74	74.30	735.51	544.78	441.49
Total Assets	443.57	159.57	1,227.01	1,442.38	1,481.85
Total Debt*	3.20	24.60	38.84	734.70	132.73
Net Current Assets	371.20	36.96	474.01	-5.18	26.36
Contingent Liabilities	3.12	11.90	143.29	61.65	48.21

	Southern Ispat	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Cash From Operating Activities	3.60	12.96	148.46	43.68	155.56
Cash Flow from Investing Activities	-3.07	-8.88	-50.95	-272.07	-55.77
Cash from Financing Activities	-0.55	-6.19	-73.77	214.33	-101.00
Net Cash Inflow / Outflow	-0.02	-2.10	23.74	-14.06	-1.21

	Southern Ispat	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
ROCE (%)	6.79	8.00	28.63	11.27	16.30
ROE (%)	6.80	7.06	19.07	21.00	11.55
ROA (%)	6.21	3.97	14.14	6.10	5.73
EBIT Margin (%)	4.07	18.86	19.30	14.95	14.50
Net Margin (%)	3.81	6.29	10.12	8.27	6.00
Cash Profit Margin (%)	4.04	12.39	12.97	11.23	8.88

	Southern Ispat	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Revenue Growth (%)	32.37	-15.36	0.00	61.84	10.45
EBIT Growth (%)	-8.91	-9.65	29.22	121.33	21.75
Net Profit Growth (%)	-10.02	11.15	0.00	791.68	10.17
EPS Growth (%)	-10.02	-11.08	0.00	747.14	5.68
Book Value Growth (%)	11.77	65.20	0.00	28.42	5.25

	Southern Ispat	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Price / Earnings	0.67	0.00	12.41	3.08	8.36
Price / Book Value	0.04	0.00	3.55	2.88	0.68
Dividend Yield (%)	0.00	--	0.80	0.47	3.77
EV/EBITDA	0.73	1.51	9.79	13.98	2.66
Market Cap (₹ Cr)	17.18	0.00	3,228.90	1,160.88	515.51

	Southern Ispat	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Debt to Equity	0.01	0.22	0.04	1.82	0.17
Short term debt to equity ratio	0.01	0.18	0.02	0.63	0.10
Current Ratio	9.15	1.99	2.81	0.99	1.06
Quick Ratio	9.10	1.13	1.50	0.67	0.78
Interest Coverage	51.36	4.31	28.97	3.47	4.94

	Southern Ispat	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Debtors to sales (%)	61.73	31.47	13.18	32.94	12.90
Asset Turnover	1.63	0.64	1.43	0.77	1.03
Receivable days	198.84	111.97	46.22	83.16	43.41
Inventory Days	0.86	107.73	71.28	63.71	33.22
Payable days	15.70	113.31	41.35	94.01	51.13
Cash Conversion Cycle	184.00	106.40	76.15	52.86	25.50

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