Market cap
₹37 Cr
Revenue (TTM)
₹193 Cr
P/E Ratio
20.8
P/B Ratio
1.4
Div. Yield
0 %
| Sudal | Belding India | Maan Aluminium | PG Foils | Manaksia Aluminium | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
37 | 1,153 | 612 | 221 | 198 |
Revenue (₹ Cr) |
193 | 7 | 829 | 362 | 563 |
Net Profit (₹ Cr) |
1.80 | -15.55 | 13.40 | -3.20 | 9.09 |
Net Margin (%) |
0.93 | -91.05 | 1.60 | -0.85 | 1.61 |
RoE (%) |
7.24 | -1.37 | 5.80 | -0.95 | 6.33 |
Price to Earnings |
20.77 | -- | 45.66 | -- | 21.76 |
Price-To-Book |
1.39 | 1.11 | 2.20 | 0.64 | 1.36 |
Income Statement (₹ Cr)
| Sudal | Belding India | Maan Aluminium | PG Foils | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Operating Revenue
|
192.94 | 0.00 | 829.38 | 362.28 | 562.64 |
|
Total Income
|
193.41 | 0.66 | 839.61 | 376.26 | 563.76 |
|
Total Expenditure
|
177.16 | 1.94 | 808.86 | 359.17 | 510.24 |
|
EBITDA
|
15.78 | -1.94 | 20.52 | 3.11 | 52.40 |
|
Depreciation
|
6.19 | 0.00 | 7.64 | 6.06 | 10.17 |
|
EBIT
|
9.59 | -1.94 | 12.88 | -2.95 | 42.23 |
|
Interest
|
2.07 | 0.47 | 4.71 | 11.66 | 29.70 |
|
Other Income
|
0.47 | 0.66 | 10.23 | 13.98 | 1.12 |
|
Exceptional Items
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
7.99 | -1.74 | 18.40 | -0.63 | 13.66 |
|
Provision for Tax
|
6.19 | -0.23 | 5.00 | 2.57 | 4.56 |
|
Profit after Tax
|
1.80 | -1.51 | 13.40 | -3.20 | 9.09 |
Liabilities (₹ Cr)
| Sudal | Belding India | Maan Aluminium | PG Foils | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
23.83 | 1,050.97 | 274.75 | 329.90 | 145.01 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
14.00 | 26.20 | 15.14 | 9.09 | 85.05 |
|
Current Liabilities
|
25.67 | 1.88 | 73.24 | 164.85 | 334.24 |
|
Total Liabilities
|
63.50 | -- | 363.13 | 503.84 | 556.97 |
Assets (₹ Cr)
| Sudal | Belding India | Maan Aluminium | PG Foils | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
30.59 | 1,076.46 | 122.10 | 64.47 | 165.19 |
|
Current Assets
|
29.72 | 1.51 | 222.19 | 432.90 | 389.34 |
|
Total Assets
|
63.50 | -- | 363.13 | 503.84 | 556.97 |
|
Total Debt*
|
16.04 | -- | 53.94 | 141.45 | 241.08 |
|
Net Current Assets
|
4.05 | -0.37 | 148.95 | 268.06 | 55.10 |
|
Contingent Liabilities
|
33.14 | -- | 19.79 | 57.71 | 43.75 |
Cashflow (₹ Cr)
| Sudal | Belding India | Maan Aluminium | PG Foils | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
8.43 | -- | 17.91 | -109.87 | 39.74 |
|
Cash Flow from Investing Activities
|
-1.81 | -- | -59.90 | 13.12 | -17.82 |
|
Cash from Financing Activities
|
-7.50 | -- | 42.05 | 87.15 | -26.50 |
|
Net Cash Inflow / Outflow
|
-0.88 | -- | 0.05 | -9.60 | -4.59 |
Ratios
Profitability Ratios
| Sudal | Belding India | Maan Aluminium | PG Foils | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
ROCE (%)
|
14.81 | -- | 7.75 | 0.87 | 10.15 |
|
ROE (%)
|
7.24 | -0.14 | 5.80 | -0.95 | 6.33 |
|
ROA (%)
|
2.82 | -0.28 | 4.04 | -0.69 | 1.66 |
|
EBIT Margin (%)
|
4.97 | -258.98 | 1.55 | -0.81 | 7.51 |
|
Net Margin (%)
|
0.93 | -228.70 | 1.60 | -0.85 | 1.61 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Sudal | Belding India | Maan Aluminium | PG Foils | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
19.09 | 37.42 | -1.80 | -18.64 | 3.72 |
|
EBIT Growth (%)
|
6.03 | -- | -32.21 | -229.31 | 17.32 |
|
Net Profit Growth (%)
|
-58.53 | -1,414.00 | -9.76 | -114.60 | 43.89 |
|
EPS Growth (%)
|
-58.53 | 21.58 | -12.94 | -114.60 | 43.89 |
|
Book Value Growth (%)
|
-4.15 | -- | 53.98 | -2.35 | 5.19 |
Valuation Ratios
| Sudal | Belding India | Maan Aluminium | PG Foils | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Price / Earnings
|
20.77 | -761.34 | 42.67 | -69.00 | 21.76 |
|
Price / Book Value
|
1.39 | 1.10 | 2.20 | 0.64 | 1.36 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.17 |
|
EV/EBITDA
|
3.30 | -533.45 | 30.15 | 75.28 | 8.03 |
|
Market Cap (₹ Cr)
|
39.33 | -- | 721.93 | 236.61 | 142.61 |
Solvency Ratios
| Sudal | Belding India | Maan Aluminium | PG Foils | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.40 | 0.02 | 0.03 | 0.00 | 0.49 |
|
Short term debt to equity ratio
|
0.10 | -- | 0.15 | 0.43 | 1.07 |
|
Current Ratio
|
1.16 | 0.81 | 3.03 | 2.63 | 1.16 |
|
Quick Ratio
|
0.69 | 0.81 | 2.12 | 1.68 | 0.48 |
|
Interest Coverage
|
4.87 | -2.75 | 4.91 | 0.95 | 1.46 |
Operating Efficiency Ratios
| Sudal | Belding India | Maan Aluminium | PG Foils | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
7.04 | 162.45 | 10.94 | 16.33 | 16.16 |
|
Asset Turnover
|
3.02 | 0.00 | 2.50 | 0.78 | 1.02 |
|
Receivable days
|
24.89 | -- | 43.15 | 76.94 | 44.64 |
|
Inventory Days
|
23.66 | -- | 27.69 | 138.08 | 134.96 |
|
Payable days
|
33.25 | -- | 10.72 | 12.34 | 107.33 |
|
Cash Conversion Cycle
|
15.30 | -- | 60.12 | 202.69 | 72.27 |