Market cap
₹2,093 Cr
Revenue (TTM)
₹377 Cr
P/E Ratio
--
P/B Ratio
17.8
Div. Yield
0 %
| TIL | BEML | Action Const | Indef Manufacturing | Tara Chand | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
2,093 | 17,472 | 14,651 | 687 | 372 |
Revenue (₹ Cr) |
377 | 4,536 | 3,414 | 202 | 291 |
Net Profit (₹ Cr) |
-30.00 | 178.46 | 436.87 | 23.22 | 22.95 |
Net Margin (%) |
-7.81 | 3.91 | 12.38 | 10.85 | 7.78 |
RoE (%) |
-26.33 | 6.22 | 23.03 | 9.28 | 16.28 |
Price to Earnings |
-- | 97.91 | 33.54 | 29.26 | 16.21 |
Price-To-Book |
17.79 | 6.01 | 6.88 | 2.50 | 2.47 |
Income Statement (₹ Cr)
| TIL | BEML | Action Const | Indef Manufacturing | Tara Chand | |
|---|---|---|---|---|---|
|
Operating Revenue
|
323.25 | 4,350.53 | 3,280.44 | 207.69 | 284.85 |
|
Total Income
|
337.36 | 4,379.97 | 3,390.50 | 215.88 | 288.13 |
|
Total Expenditure
|
317.63 | 4,045.04 | 2,776.49 | 184.43 | 181.19 |
|
EBITDA
|
5.62 | 305.49 | 503.95 | 23.27 | 103.66 |
|
Depreciation
|
7.35 | 83.48 | 35.19 | 6.47 | 59.19 |
|
EBIT
|
-1.73 | 222.01 | 468.76 | 16.80 | 44.46 |
|
Interest
|
47.44 | 51.89 | 22.11 | 0.38 | 10.56 |
|
Other Income
|
14.11 | 29.44 | 110.06 | 8.18 | 3.28 |
|
Exceptional Items
|
-5.58 | -- | -- | -0.62 | -- |
|
Profit before Tax
|
-40.64 | 199.56 | 556.71 | 23.99 | 37.19 |
|
Provision for Tax
|
-9.87 | 58.20 | 141.61 | 0.60 | 9.31 |
|
Profit after Tax
|
-30.77 | 141.36 | 415.10 | 23.39 | 27.87 |
Liabilities (₹ Cr)
| TIL | BEML | Action Const | Indef Manufacturing | Tara Chand | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
111.02 | 2,933.81 | 2,010.99 | 269.77 | 149.23 |
|
Minority Interest
|
-- | -0.70 | 0.07 | -0.86 | -- |
|
Non-Current Liabilities
|
30.87 | 1,040.26 | 22.12 | 7.97 | 284.89 |
|
Current Liabilities
|
438.45 | 2,865.66 | 1,218.17 | 55.35 | 82.37 |
|
Total Liabilities
|
687.04 | 7,010.55 | 3,251.35 | 332.23 | 516.49 |
Assets (₹ Cr)
| TIL | BEML | Action Const | Indef Manufacturing | Tara Chand | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
110.84 | 1,068.16 | 1,626.95 | 257.79 | 374.91 |
|
Current Assets
|
469.50 | 5,770.87 | 1,624.40 | 74.44 | 141.58 |
|
Total Assets
|
687.04 | 7,010.55 | 3,251.35 | 332.23 | 516.49 |
|
Total Debt*
|
366.25 | 291.99 | 0.11 | 0.00 | 138.46 |
|
Net Current Assets
|
31.05 | 2,905.21 | 406.23 | 19.09 | 59.21 |
|
Contingent Liabilities
|
137.36 | 489.66 | 35.04 | 20.39 | 0.85 |
Cashflow (₹ Cr)
| TIL | BEML | Action Const | Indef Manufacturing | Tara Chand | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-88.44 | 118.23 | 417.25 | 23.52 | 69.29 |
|
Cash Flow from Investing Activities
|
-17.47 | -354.25 | -349.87 | -14.53 | -78.30 |
|
Cash from Financing Activities
|
110.02 | 238.42 | -51.91 | -8.96 | 16.02 |
|
Net Cash Inflow / Outflow
|
4.11 | 2.40 | 15.47 | 0.04 | 7.01 |
Ratios
Profitability Ratios
| TIL | BEML | Action Const | Indef Manufacturing | Tara Chand | |
|---|---|---|---|---|---|
|
ROCE (%)
|
1.64 | 7.94 | 31.80 | 9.32 | 18.32 |
|
ROE (%)
|
-31.82 | 4.86 | 22.91 | 8.95 | 20.60 |
|
ROA (%)
|
-5.97 | 2.24 | 13.62 | 7.38 | 6.14 |
|
EBIT Margin (%)
|
6.10 | 7.70 | 18.72 | 15.14 | 37.54 |
|
Net Margin (%)
|
-9.12 | 3.23 | 12.24 | 10.84 | 9.67 |
|
Cash Profit Margin (%)
|
-7.17 | 5.17 | 13.73 | 14.38 | 26.02 |
Growth Ratios
| TIL | BEML | Action Const | Indef Manufacturing | Tara Chand | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
2.53 | 8.16 | -1.40 | 16.27 | 14.94 |
|
EBIT Growth (%)
|
-52.24 | -37.75 | 1.31 | -33.85 | 26.82 |
|
Net Profit Growth (%)
|
-1,175.87 | -51.67 | 1.43 | -31.52 | 12.12 |
|
EPS Growth (%)
|
-1,089.53 | -51.61 | 1.43 | -30.83 | 12.12 |
|
Book Value Growth (%)
|
34.80 | 1.61 | 24.53 | 6.67 | 22.97 |
Valuation Ratios
| TIL | BEML | Action Const | Indef Manufacturing | Tara Chand | |
|---|---|---|---|---|---|
|
Price / Earnings
|
0.00 | 80.46 | 21.49 | 28.49 | 15.20 |
|
Price / Book Value
|
10.34 | 3.88 | 4.44 | 2.50 | 2.84 |
|
Dividend Yield (%)
|
0.00 | 1.25 | 0.27 | 0.95 | 0.37 |
|
EV/EBITDA
|
75.89 | 34.77 | 14.40 | 21.19 | 5.01 |
|
Market Cap (₹ Cr)
|
1,147.76 | 11,390.98 | 8,918.85 | 673.12 | 423.60 |
Solvency Ratios
| TIL | BEML | Action Const | Indef Manufacturing | Tara Chand | |
|---|---|---|---|---|---|
|
Debt to Equity
|
3.30 | 0.10 | 0.00 | 0.00 | 0.93 |
|
Short term debt to equity ratio
|
1.93 | 0.10 | 0.00 | -- | 0.37 |
|
Current Ratio
|
1.07 | 2.01 | 1.33 | 1.34 | 1.72 |
|
Quick Ratio
|
0.65 | 1.20 | 0.84 | 0.80 | 1.71 |
|
Interest Coverage
|
0.14 | 4.85 | 26.18 | 64.21 | 4.52 |
Operating Efficiency Ratios
| TIL | BEML | Action Const | Indef Manufacturing | Tara Chand | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
65.35 | 52.28 | 8.67 | 15.38 | 32.58 |
|
Asset Turnover
|
0.63 | 0.69 | 1.08 | 0.66 | 0.74 |
|
Receivable days
|
193.12 | 166.55 | 30.54 | 56.21 | 83.33 |
|
Inventory Days
|
173.07 | 197.89 | 62.34 | 47.18 | 1.31 |
|
Payable days
|
164.32 | 138.89 | 142.17 | 90.74 | 336.61 |
|
Cash Conversion Cycle
|
201.88 | 225.55 | -49.29 | 12.65 | -251.97 |