Tirupati Ind Peer Comparison

BSE: 531547

₹2.35

₹-0.07 (-2.84%)

As on 12-Feb-2019IST

Market cap

₹2 Cr

Revenue (TTM)

₹34 Cr

P/E Ratio

--

P/B Ratio

0.6

Div. Yield

0 %

Edit

	Tirupati Ind	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Market cap (₹ Cr)	2	6,932	3,944	1,134	1,066
Revenue (₹ Cr)	34	24,435	2,410	702	2,707
Net Profit (₹ Cr)	-32.27	421.34	322.14	18.08	128.48
Net Margin (%)	-49.14	1.72	13.08	2.57	4.73
RoE (%)	--	31.88	15.38	24.45	13.22
Price to Earnings	--	16.49	12.24	29.67	9.14
Price-To-Book	0.56	4.48	1.75	8.62	1.13

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Tirupati Ind	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Operating Revenue	47.94	4,303.79	101.15	--	659.88
Total Income	49.67	4,324.60	103.07	--	664.55
Total Expenditure	46.83	4,219.68	97.59	--	623.27
EBITDA	1.11	84.11	3.56	--	36.61
Depreciation	0.09	20.70	0.37	--	8.51
EBIT	1.02	63.41	3.19	--	28.10
Interest	1.02	53.44	1.82	--	21.36
Other Income	1.73	20.81	1.92	--	4.67
Exceptional Items	0.04	--	--	--	-0.13
Profit before Tax	1.73	30.78	3.29	--	11.29
Provision for Tax	0.70	10.77	0.03	--	1.53
Profit after Tax	1.04	20.01	3.26	--	9.76

Liabilities (₹ Cr)

	Tirupati Ind	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Shareholder's Funds	20.48	206.39	17.14	--	97.66
Minority Interest	--	--	1.28	--	--
Non-Current Liabilities	0.16	35.94	8.81	--	126.98
Current Liabilities	23.75	1,046.53	42.82	--	256.19
Total Liabilities	44.46	1,288.86	77.15	--	480.83

Assets (₹ Cr)

	Tirupati Ind	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Non-Current Assets	1.37	205.91	8.53	--	143.22
Current Assets	43.03	1,082.95	61.51	--	337.62
Total Assets	44.46	1,288.86	77.15	--	480.83
Total Debt*	9.15	292.06	48.46	--	217.14
Net Current Assets	19.28	36.42	18.69	--	81.43
Contingent Liabilities	0.79	163.48	--	--	--

Cashflow (₹ Cr)

	Tirupati Ind	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Cash From Operating Activities	-2.06	-7.44	-20.20	--	64.80
Cash Flow from Investing Activities	0.00	11.38	-1.87	--	-45.20
Cash from Financing Activities	2.19	32.52	14.03	--	-6.20
Net Cash Inflow / Outflow	0.13	36.46	-8.05	--	13.39

Ratios

Profitability Ratios

	Tirupati Ind	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
ROCE (%)	10.01	18.50	7.80	--	10.39
ROE (%)	6.27	10.19	19.10	--	10.05
ROA (%)	2.67	1.56	4.66	--	2.03
EBIT Margin (%)	5.92	2.44	5.42	--	6.26
Net Margin (%)	2.09	0.46	3.17	--	1.47
Cash Profit Margin (%)	2.34	0.94	3.28	--	2.72

Growth Ratios

	Tirupati Ind	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Revenue Growth (%)	-18.50	18.50	0.00	--	0.00
EBIT Growth (%)	-28.60	33.12	117.20	--	-28.46
Net Profit Growth (%)	-31.65	112.69	0.00	--	0.00
EPS Growth (%)	-31.65	112.70	0.00	--	0.00
Book Value Growth (%)	6.47	10.75	0.00	--	0.00

Valuation Ratios

	Tirupati Ind	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Price / Earnings	18.05	16.88	0.00	--	0.91
Price / Book Value	1.10	1.65	0.00	--	0.89
Dividend Yield (%)	0.00	0.00	--	--	1.64
EV/EBITDA	9.75	3.75	9.34	--	6.90
Market Cap (₹ Cr)	18.70	339.57	0.00	--	86.44

Solvency Ratios

	Tirupati Ind	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Debt to Equity	0.54	1.42	2.83	--	2.23
Short term debt to equity ratio	0.44	1.22	1.94	--	0.95
Current Ratio	1.81	1.03	1.44	--	1.32
Quick Ratio	1.02	0.70	1.31	--	0.38
Interest Coverage	2.70	1.58	2.81	--	1.53

Operating Efficiency Ratios

	Tirupati Ind	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Debtors to sales (%)	47.77	8.97	16.52	--	7.14
Asset Turnover	1.24	3.37	1.58	--	1.40
Receivable days	158.71	28.79	55.09	--	25.61
Inventory Days	117.94	30.55	17.41	--	131.19
Payable days	60.94	71.53	219.49	--	93.33
Cash Conversion Cycle	215.72	-12.19	-146.99	--	63.47

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