Splendid Metal Products Peer Comparison

NSE: SMPL | BSE: 513414

₹0.50

₹0.05 (11.11%)

As on 18-Jun-2021IST

Market cap

₹10 Cr

Revenue (TTM)

₹18 Cr

P/E Ratio

P/B Ratio

-0

Div. Yield

0 %

Edit

	Splendid Metal Products	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Market cap (₹ Cr)	10	1,308	860	738	569
Revenue (₹ Cr)	18	2,597	354	1,397	178
Net Profit (₹ Cr)	-34.13	62.85	33.12	14.27	24.39
Net Margin (%)	-183.55	2.42	9.26	1.02	13.67
RoE (%)	--	25.98	21.36	36.27	13.78
Price to Earnings	--	20.81	25.96	17.99	23.32
Price-To-Book	-0.01	3.96	4.98	--	3.07

Income Statement (₹ Cr)

	Splendid Metal Products	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Operating Revenue	31.38	562.36	195.23	--	93.21
Total Income	33.02	563.26	197.32	--	93.86
Total Expenditure	71.75	547.38	166.89	--	55.03
EBITDA	-40.37	14.98	28.34	--	38.18
Depreciation	39.53	5.16	7.55	--	1.10
EBIT	-79.90	9.81	20.80	--	37.08
Interest	0.04	9.55	7.64	--	0.17
Other Income	1.65	0.91	2.09	--	0.66
Exceptional Items	-0.54	--	-3.48	--	--
Profit before Tax	-78.83	1.17	11.76	--	37.57
Provision for Tax	-12.30	0.14	4.10	--	9.53
Profit after Tax	-66.53	1.04	7.66	--	28.04

	Splendid Metal Products	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Shareholder's Funds	-1,258.18	122.95	49.09	--	51.03
Minority Interest	5.86	--	--	--	--
Non-Current Liabilities	-351.19	20.04	26.13	--	3.67
Current Liabilities	2,596.02	59.34	89.53	--	36.77
Total Liabilities	1,348.15	203.60	164.74	--	91.46

	Splendid Metal Products	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Non-Current Assets	441.79	82.71	76.57	--	49.19
Current Assets	550.72	119.62	88.17	--	42.27
Total Assets	1,348.15	203.60	164.74	--	91.46
Total Debt*	2,428.61	66.05	84.85	--	0.70
Net Current Assets	-2,045.30	60.28	-1.36	--	5.50
Contingent Liabilities	1,032.62	18.23	1.87	--	2.08

	Splendid Metal Products	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Cash From Operating Activities	-0.88	48.59	34.81	--	17.43
Cash Flow from Investing Activities	2.17	-12.54	-8.19	--	-20.20
Cash from Financing Activities	-1.52	-35.28	-28.61	--	0.55
Net Cash Inflow / Outflow	-0.23	0.77	-1.98	--	-2.22

	Splendid Metal Products	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
ROCE (%)	-6.54	5.05	14.00	--	151.77
ROE (%)	0.00	0.85	15.98	--	125.96
ROA (%)	-6.53	0.46	4.44	--	41.23
EBIT Margin (%)	-123.43	2.82	15.59	--	41.67
Net Margin (%)	-201.46	0.18	3.88	--	29.87
Cash Profit Margin (%)	-86.06	0.86	7.79	--	31.27

	Splendid Metal Products	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Revenue Growth (%)	-93.15	-1.21	1.98	--	63.17
EBIT Growth (%)	96.23	-21.23	6.24	--	--
Net Profit Growth (%)	92.27	-83.63	-17.94	--	3,064.42
EPS Growth (%)	92.32	-83.63	-17.94	--	3,063.55
Book Value Growth (%)	-5.71	0.86	4.85	--	884.72

	Splendid Metal Products	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Price / Earnings	0.00	44.87	9.09	--	0.00
Price / Book Value	0.00	0.38	1.42	--	0.00
Dividend Yield (%)	0.00	0.00	2.48	--	--
EV/EBITDA	-62.83	6.85	5.00	--	0.31
Market Cap (₹ Cr)	5.72	46.55	69.60	--	0.00

	Splendid Metal Products	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Debt to Equity	-1.93	0.54	1.73	--	0.01
Short term debt to equity ratio	-1.93	0.33	1.01	--	0.01
Current Ratio	0.21	2.02	0.98	--	1.15
Quick Ratio	0.21	1.06	0.54	--	0.93
Interest Coverage	-1,935.93	1.12	2.54	--	227.99

	Splendid Metal Products	Bhagyanagar India	Pradeep Metals	Sunlite Recycling	Modern Malleables
Debtors to sales (%)	1,482.75	8.37	21.06	--	22.74
Asset Turnover	0.03	3.22	1.13	--	1.37
Receivable days	5,414.89	21.45	80.75	--	71.38
Inventory Days	227.15	39.18	77.30	--	36.13
Payable days	1,581.37	4.88	63.69	--	294.90
Cash Conversion Cycle	4,060.67	55.75	94.36	--	-187.40

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