Stelco Strips Peer Comparison

BSE: 513530

₹4.10

₹0.00 (0.00%)

As on 18-Dec-2013IST

Market cap

₹4 Cr

Revenue (TTM)

₹9 Cr

P/E Ratio

--

P/B Ratio

-0.1

Div. Yield

0 %

Edit

	Stelco Strips	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Market cap (₹ Cr)	4	62,630	30,695	19,722	15,086
Revenue (₹ Cr)	--	17,300	19,574	18,263	--
Net Profit (₹ Cr)	-0.17	1,405.08	1,120.14	597.08	-0.04
Net Margin (%)	--	8.05	5.67	3.25	--
RoE (%)	--	26.62	9.97	5.30	--
Price to Earnings	--	27.12	27.33	30.18	--
Price-To-Book	-0.11	6.54	2.58	1.56	26.19

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Stelco Strips	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Operating Revenue	8.88	8,976.58	677.87	6,036.40	--
Total Income	9.57	9,244.16	691.84	6,137.82	--
Total Expenditure	12.14	8,119.52	556.13	5,368.01	--
EBITDA	-3.25	857.06	121.74	668.39	--
Depreciation	2.56	351.52	51.44	181.77	--
EBIT	-5.82	505.53	70.31	486.62	--
Interest	0.03	399.92	50.08	165.47	--
Other Income	0.69	267.58	13.96	101.43	--
Exceptional Items	--	--	--	-140.80	--
Profit before Tax	-5.16	373.19	34.18	281.78	--
Provision for Tax	-0.04	150.28	4.01	93.33	--
Profit after Tax	-5.16	222.92	30.17	188.45	--

Liabilities (₹ Cr)

	Stelco Strips	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Shareholder's Funds	-29.19	4,093.27	407.87	3,722.63	--
Minority Interest	--	343.27	--	30.80	--
Non-Current Liabilities	3.50	5,621.77	338.57	2,064.72	--
Current Liabilities	85.06	5,739.38	307.14	3,507.34	--
Total Liabilities	59.37	15,797.69	1,053.57	9,325.49	--

Assets (₹ Cr)

	Stelco Strips	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Non-Current Assets	52.96	7,935.68	643.68	4,526.50	--
Current Assets	6.41	7,862.01	409.89	4,798.99	--
Total Assets	59.37	15,797.69	1,053.57	9,325.49	--
Total Debt*	83.57	6,129.11	521.81	3,586.52	--
Net Current Assets	-78.65	2,122.63	102.75	1,291.64	--
Contingent Liabilities	3.53	4,192.68	70.43	2,194.89	--

Cashflow (₹ Cr)

	Stelco Strips	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Cash From Operating Activities	2.82	1,428.65	164.02	-295.83	--
Cash Flow from Investing Activities	-1.30	-2,205.39	-182.33	-601.18	--
Cash from Financing Activities	-1.47	963.42	34.96	979.25	--
Net Cash Inflow / Outflow	0.05	186.68	16.65	82.24	--

Ratios

Profitability Ratios

	Stelco Strips	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
ROCE (%)	-8.96	8.88	9.84	6.55	--
ROE (%)	0.00	5.97	7.90	4.86	--
ROA (%)	-8.19	1.67	3.13	2.22	--
EBIT Margin (%)	-28.89	12.53	20.02	12.75	--
Net Margin (%)	-53.91	2.41	4.36	3.07	--
Cash Profit Margin (%)	-26.86	6.15	11.06	5.94	--

Growth Ratios

	Stelco Strips	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Revenue Growth (%)	-79.93	11.90	36.27	31.62	--
EBIT Growth (%)	93.95	-18.41	29.85	-16.57	--
Net Profit Growth (%)	90.11	-64.24	-27.74	-57.60	--
EPS Growth (%)	90.11	-66.14	-32.44	-57.13	--
Book Value Growth (%)	-24.19	21.36	14.67	-9.18	--

Valuation Ratios

	Stelco Strips	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Price / Earnings	0.00	12.88	0.00	25.43	--
Price / Book Value	-0.13	0.75	0.00	1.30	--
Dividend Yield (%)	0.00	0.37	--	0.57	--
EV/EBITDA	-34.01	7.27	3.85	10.52	--
Market Cap (₹ Cr)	3.80	3,072.78	0.00	4,809.20	--

Solvency Ratios

	Stelco Strips	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Debt to Equity	-2.86	1.50	1.28	0.97	--
Short term debt to equity ratio	-2.86	0.19	0.32	0.44	--
Current Ratio	0.08	1.37	1.33	1.37	--
Quick Ratio	0.03	0.92	0.72	0.76	--
Interest Coverage	-169.20	1.93	1.68	2.70	--

Operating Efficiency Ratios

	Stelco Strips	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Debtors to sales (%)	28.03	17.00	11.17	25.76	--
Asset Turnover	0.15	0.70	0.76	0.73	--
Receivable days	0.00	54.98	40.88	83.49	--
Inventory Days	180.85	86.15	91.21	112.81	--
Payable days	87.24	44.27	43.74	57.18	--
Cash Conversion Cycle	93.61	96.86	88.35	139.12	--

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

Annual
Quarterly