Universal Prime Aluminium Peer Comparison

BSE: 504673

₹3.14

₹0.00 (0.00%)

As on 11-Jun-2021IST

Market cap

₹3 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

277.1

P/B Ratio

0.4

Div. Yield

0 %

Edit

	Universal Prime Aluminium	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Market cap (₹ Cr)	3	16,424	13,698	9,537	7,491
Revenue (₹ Cr)	--	5,808	4,437	7,589	6,962
Net Profit (₹ Cr)	1.15	799.43	434.14	564.01	345.04
Net Margin (%)	47.20	13.52	9.63	7.41	4.91
RoE (%)	6.59	14.86	13.57	21.11	10.43
Price to Earnings	277.05	20.36	31.43	16.91	21.71
Price-To-Book	0.40	2.78	3.98	3.14	1.91

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Universal Prime Aluminium	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Operating Revenue	0.00	5,375.73	4,292.73	5,999.73	6,564.23
Total Income	2.44	5,471.71	4,308.34	6,012.37	6,616.81
Total Expenditure	0.76	4,182.02	3,598.30	5,058.92	5,808.06
EBITDA	-0.76	1,193.71	694.43	940.81	756.17
Depreciation	0.01	155.18	119.96	286.74	255.83
EBIT	-0.78	1,038.52	574.47	654.07	500.34
Interest	0.01	55.39	21.99	563.50	144.44
Other Income	2.44	95.98	15.62	12.63	52.58
Exceptional Items	--	0.70	--	--	--
Profit before Tax	1.65	1,092.03	568.09	103.20	408.48
Provision for Tax	0.50	279.04	167.35	-9.47	114.45
Profit after Tax	1.15	812.99	400.74	112.68	294.03

Liabilities (₹ Cr)

	Universal Prime Aluminium	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Shareholder's Funds	17.21	4,905.98	2,842.56	2,375.57	3,435.16
Minority Interest	--	31.11	--	--	--
Non-Current Liabilities	0.19	282.06	294.74	2,375.52	675.74
Current Liabilities	3.15	939.77	411.05	930.31	2,237.82
Total Liabilities	20.54	6,158.92	3,548.35	5,741.46	6,348.72

Assets (₹ Cr)

	Universal Prime Aluminium	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Non-Current Assets	17.83	3,890.21	2,170.98	3,633.32	3,977.36
Current Assets	2.71	2,268.71	1,377.37	2,048.08	2,371.36
Total Assets	20.54	6,158.92	3,548.35	5,741.46	6,348.72
Total Debt*	1.84	310.30	377.67	2,738.35	1,275.86
Net Current Assets	-0.44	1,328.94	966.32	1,117.77	133.54
Contingent Liabilities	0.01	268.76	106.31	158.51	544.14

Cashflow (₹ Cr)

	Universal Prime Aluminium	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Cash From Operating Activities	0.16	898.25	578.80	1,388.49	655.94
Cash Flow from Investing Activities	0.95	-436.31	-459.90	-236.18	-474.55
Cash from Financing Activities	--	-252.38	-113.89	-1,085.97	-173.11
Net Cash Inflow / Outflow	1.11	209.56	5.01	66.33	8.28

Ratios

Profitability Ratios

	Universal Prime Aluminium	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
ROCE (%)	9.04	23.50	19.24	12.58	12.07
ROE (%)	6.59	17.35	15.14	4.86	8.86
ROA (%)	5.94	13.89	11.99	1.92	4.80
EBIT Margin (%)	--	23.99	16.54	15.89	12.32
Net Margin (%)	47.20	14.86	9.30	1.87	4.44
Cash Profit Margin (%)	--	18.01	12.13	6.66	8.38

Growth Ratios

	Universal Prime Aluminium	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Revenue Growth (%)	--	-1.46	1.55	1.12	6.80
EBIT Growth (%)	6.48	-9.56	56.04	-8.87	-7.67
Net Profit Growth (%)	-1.49	-13.10	77.84	-46.34	-1.22
EPS Growth (%)	75.65	-11.70	77.83	-46.34	-1.51
Book Value Growth (%)	-3.01	8.57	15.99	4.96	6.30

Valuation Ratios

	Universal Prime Aluminium	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Price / Earnings	0.00	13.60	22.99	25.82	26.32
Price / Book Value	0.00	2.26	3.24	1.22	2.26
Dividend Yield (%)	--	0.69	0.33	0.00	1.17
EV/EBITDA	2.74	8.26	13.15	5.72	11.06
Market Cap (₹ Cr)	--	11,041.21	9,214.34	2,909.27	7,739.88

Solvency Ratios

	Universal Prime Aluminium	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Debt to Equity	0.11	0.06	0.13	1.15	0.37
Short term debt to equity ratio	0.11	0.06	0.10	--	0.17
Current Ratio	0.86	2.41	3.35	2.20	1.06
Quick Ratio	0.86	1.42	2.29	0.90	0.56
Interest Coverage	115.33	20.71	26.83	1.18	3.83

Operating Efficiency Ratios

	Universal Prime Aluminium	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Debtors to sales (%)	--	2.46	2.10	6.68	15.91
Asset Turnover	0.00	0.92	1.28	1.02	1.07
Receivable days	--	11.69	8.47	24.93	53.95
Inventory Days	--	62.20	37.21	82.39	59.87
Payable days	--	60.77	8.72	36.82	51.70
Cash Conversion Cycle	--	13.11	36.96	70.50	62.13