Vardhman Peer Comparison

BSE: 513534

₹1.52

₹0.07 (4.83%)

As on 24-Dec-2019IST

Market cap

₹1 Cr

Revenue (TTM)

₹458 Cr

P/E Ratio

0

P/B Ratio

-0.1

Div. Yield

0 %

Edit

	Vardhman	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Market cap (₹ Cr)	1	61,881	30,420	19,358	14,750
Revenue (₹ Cr)	458	17,300	19,574	18,263	--
Net Profit (₹ Cr)	3.26	1,405.08	1,120.14	597.08	-0.04
Net Margin (%)	0.71	8.05	5.67	3.25	--
RoE (%)	4.19	26.62	9.97	5.30	--
Price to Earnings	0.05	26.80	27.08	29.62	--
Price-To-Book	-0.14	6.46	2.56	1.53	25.61

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Vardhman	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Operating Revenue	458.16	9,758.10	12,658.07	17,868.07	--
Total Income	460.04	10,115.16	12,762.54	18,121.15	--
Total Expenditure	453.04	9,310.61	11,158.66	16,263.86	--
EBITDA	5.12	447.49	1,499.41	1,604.21	--
Depreciation	3.22	302.97	473.97	470.33	--
EBIT	1.90	144.52	1,025.44	1,133.88	--
Interest	0.51	243.16	93.18	641.97	--
Other Income	1.88	357.06	104.47	253.08	--
Exceptional Items	--	--	0.03	-25.04	--
Profit before Tax	3.26	333.63	1,036.90	719.49	--
Provision for Tax	--	134.46	193.41	267.70	--
Profit after Tax	3.26	199.17	843.49	451.79	--

Liabilities (₹ Cr)

	Vardhman	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Shareholder's Funds	85.69	4,732.05	7,275.96	7,920.92	--
Minority Interest	--	112.09	385.62	-642.01	--
Non-Current Liabilities	0.93	2,264.32	877.01	2,637.30	--
Current Liabilities	24.54	8,284.67	3,554.59	7,966.63	--
Total Liabilities	111.15	15,393.13	12,093.18	17,882.83	--

Assets (₹ Cr)

	Vardhman	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Non-Current Assets	41.38	5,623.28	7,859.59	8,979.45	--
Current Assets	69.77	9,768.20	4,233.59	8,903.39	--
Total Assets	111.15	15,393.13	12,093.18	17,882.83	--
Total Debt*	0.00	3,316.21	1,161.78	4,782.21	--
Net Current Assets	45.23	1,483.53	679.00	936.76	--
Contingent Liabilities	--	278.48	352.90	3,232.68	--

Cashflow (₹ Cr)

	Vardhman	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Cash From Operating Activities	-1.53	-185.13	1,518.33	1,615.84	--
Cash Flow from Investing Activities	0.53	-416.66	-1,943.92	-70.65	--
Cash from Financing Activities	-1.89	908.76	424.48	-1,966.45	--
Net Cash Inflow / Outflow	-2.89	306.97	-1.11	-421.26	--

Ratios

Profitability Ratios

	Vardhman	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
ROCE (%)	4.46	7.96	15.27	10.53	--
ROE (%)	4.19	4.36	12.87	5.91	--
ROA (%)	2.77	1.61	8.22	2.63	--
EBIT Margin (%)	1.53	8.24	12.67	10.39	--
Net Margin (%)	0.71	1.97	6.61	2.49	--
Cash Profit Margin (%)	1.42	5.15	10.41	5.16	--

Growth Ratios

	Vardhman	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Revenue Growth (%)	3.38	50.01	21.78	34.36	--
EBIT Growth (%)	-54.98	-21.35	-39.70	19.47	--
Net Profit Growth (%)	-69.99	-55.16	-51.08	20.19	--
EPS Growth (%)	-97.87	-53.00	-50.56	56.39	--
Book Value Growth (%)	22.09	6.80	24.70	7.56	--

Valuation Ratios

	Vardhman	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Price / Earnings	0.00	25.43	7.89	7.23	--
Price / Book Value	0.00	1.11	0.92	0.59	--
Dividend Yield (%)	--	2.49	1.71	2.06	--
EV/EBITDA	6.78	9.16	4.80	4.97	--
Market Cap (₹ Cr)	0.00	5,255.71	6,725.23	4,654.63	--

Solvency Ratios

	Vardhman	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Debt to Equity	0.00	0.70	0.16	0.60	--
Short term debt to equity ratio	--	0.09	0.11	0.32	--
Current Ratio	2.84	1.18	1.19	1.12	--
Quick Ratio	0.97	0.49	0.57	0.60	--
Interest Coverage	7.38	2.37	12.13	2.12	--

Operating Efficiency Ratios

	Vardhman	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Debtors to sales (%)	1.46	11.69	4.81	19.94	--
Asset Turnover	3.89	0.79	1.23	1.04	--
Receivable days	4.92	36.53	14.21	54.83	--
Inventory Days	38.25	125.41	61.58	80.28	--
Payable days	17.30	44.28	55.58	74.10	--
Cash Conversion Cycle	25.87	117.66	20.21	61.02	--