Tulsi Extrusions Peer Comparison

NSE: TULSI | BSE: 532948

₹0.99

₹0.04 (4.21%)

As on 22-Jul-2019IST

Market cap

₹3 Cr

Revenue (TTM)

₹35 Cr

P/E Ratio

P/B Ratio

-0

Div. Yield

0 %

Edit

	Tulsi Extrusions	Finolex	Prince Pipes	Apollo Pipes	Indian Hume Pipe
Market cap (₹ Cr)	3	9,983	3,326	2,872	2,064
Revenue (₹ Cr)	35	3,954	2,627	1,125	1,301
Net Profit (₹ Cr)	-12.16	577.83	102.11	-14.61	142.76
Net Margin (%)	-34.39	13.84	3.87	-1.29	10.57
RoE (%)	-28.55	10.15	6.46	-1.12	6.47
Price to Earnings	--	16.22	32.57	--	14.46
Price-To-Book	-0.04	1.58	1.98	3.69	1.37

Income Statement (₹ Cr)

	Tulsi Extrusions	Finolex	Prince Pipes	Apollo Pipes	Indian Hume Pipe
Operating Revenue	35.14	4,317.43	2,568.75	986.95	1,388.64
Total Income	35.35	4,497.38	2,584.84	990.85	1,397.64
Total Expenditure	35.55	3,732.58	2,261.33	890.40	1,206.64
EBITDA	-0.41	584.85	307.42	96.55	181.99
Depreciation	10.41	116.02	91.17	29.86	13.89
EBIT	-10.82	468.83	216.25	66.69	168.10
Interest	1.56	36.45	6.50	5.77	73.61
Other Income	0.22	179.95	16.09	3.90	9.00
Exceptional Items	0.00	--	17.93	--	--
Profit before Tax	-12.16	650.55	243.77	64.83	103.49
Provision for Tax	0.00	176.96	61.27	22.00	25.87
Profit after Tax	-12.16	473.59	182.50	42.82	77.63

	Tulsi Extrusions	Finolex	Prince Pipes	Apollo Pipes	Indian Hume Pipe
Shareholder's Funds	36.90	5,634.27	1,544.41	574.05	829.26
Minority Interest	0.00	--	--	94.03	--
Non-Current Liabilities	0.09	320.05	65.62	-20.08	142.79
Current Liabilities	49.19	1,103.53	513.21	340.50	1,169.54
Total Liabilities	88.77	7,057.85	2,123.23	1,016.34	2,145.34

	Tulsi Extrusions	Finolex	Prince Pipes	Apollo Pipes	Indian Hume Pipe
Non-Current Assets	37.79	3,855.58	876.72	601.43	337.93
Current Assets	48.10	3,199.39	1,246.51	383.77	1,803.66
Total Assets	88.77	7,057.85	2,123.23	1,016.34	2,145.34
Total Debt*	0.26	381.95	114.44	68.76	499.67
Net Current Assets	-1.10	2,095.86	733.30	43.28	634.12
Contingent Liabilities	--	76.99	6.18	56.34	108.29

	Tulsi Extrusions	Finolex	Prince Pipes	Apollo Pipes	Indian Hume Pipe
Cash From Operating Activities	-40.83	353.30	32.90	124.66	213.04
Cash Flow from Investing Activities	20.93	-82.97	-125.76	-214.01	-67.85
Cash from Financing Activities	19.50	-276.74	47.53	-63.69	-37.28
Net Cash Inflow / Outflow	-0.40	-6.41	-45.33	-153.04	107.90

	Tulsi Extrusions	Finolex	Prince Pipes	Apollo Pipes	Indian Hume Pipe
ROCE (%)	-3.14	12.00	16.25	20.17	13.34
ROE (%)	-28.55	8.99	12.55	15.68	10.18
ROA (%)	-13.37	7.10	9.01	7.72	3.56
EBIT Margin (%)	-30.79	17.71	12.59	10.18	13.75
Net Margin (%)	-34.39	10.53	7.06	4.32	5.55
Cash Profit Margin (%)	0.00	13.66	10.23	7.36	6.59

	Tulsi Extrusions	Finolex	Prince Pipes	Apollo Pipes	Indian Hume Pipe
Revenue Growth (%)	-9.63	-1.81	-5.24	311.76	-10.00
EBIT Growth (%)	-81.01	84.98	24.97	-27.47	15.83
Net Profit Growth (%)	-44.52	88.91	50.30	173.76	39.36
EPS Growth (%)	-44.52	88.91	50.30	105.48	28.16
Book Value Growth (%)	-52.06	14.91	13.23	1,280.44	19.26

	Tulsi Extrusions	Finolex	Prince Pipes	Apollo Pipes	Indian Hume Pipe
Price / Earnings	0.00	32.20	33.29	58.70	17.29
Price / Book Value	0.00	2.71	3.93	4.92	1.62
Dividend Yield (%)	--	1.01	0.18	0.16	0.59
EV/EBITDA	10.83	20.40	18.89	25.04	9.42
Market Cap (₹ Cr)	0.00	15,251.75	6,074.83	2,503.10	1,341.84

	Tulsi Extrusions	Finolex	Prince Pipes	Apollo Pipes	Indian Hume Pipe
Debt to Equity	0.00	0.07	0.07	0.14	0.60
Short term debt to equity ratio	0.00	0.07	0.06	0.11	0.58
Current Ratio	0.98	2.90	2.43	1.13	1.54
Quick Ratio	0.57	2.24	1.58	0.54	1.42
Interest Coverage	-6.81	18.85	38.50	12.24	2.41

	Tulsi Extrusions	Finolex	Prince Pipes	Apollo Pipes	Indian Hume Pipe
Debtors to sales (%)	58.58	10.60	22.77	8.06	47.62
Asset Turnover	0.39	0.65	1.32	1.78	0.64
Receivable days	249.11	31.92	68.20	21.04	184.46
Inventory Days	81.19	59.23	58.90	40.94	28.70
Payable days	235.20	39.11	57.11	47.58	635.02
Cash Conversion Cycle	95.10	52.04	69.99	14.40	-421.87

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