Vikash Metal & Power Peer Comparison

NSE: VIKASHMET | BSE: 532677

₹0.55

₹0.02 (3.77%)

As on 17-Sep-2013IST

Market cap

₹4 Cr

Revenue (TTM)

₹-- Cr

P/E Ratio

P/B Ratio

-0.1

Div. Yield

0 %

Edit

	Vikash Metal & Power	KIOCL	Sandur Manganese	Rajputana Stainless	KIC Metaliks
Market cap (₹ Cr)	4	23,164	9,834	1,486	119
Revenue (₹ Cr)	--	681	5,328	932	859
Net Profit (₹ Cr)	-41.15	38.88	720.58	39.85	3.23
Net Margin (%)	-474.69	5.03	13.34	4.25	0.38
RoE (%)	--	2.29	24.13	30.17	1.86
Price to Earnings	--	595.79	13.71	29.83	36.79
Price-To-Book	-0.07	13.46	2.82	3.88	0.67

Income Statement (₹ Cr)

	Vikash Metal & Power	KIOCL	Sandur Manganese	Rajputana Stainless	KIC Metaliks
Operating Revenue	849.88	1,676.87	363.16	237.61	261.55
Total Income	851.45	1,794.65	366.51	237.94	266.58
Total Expenditure	799.44	1,656.94	222.71	215.46	235.68
EBITDA	50.44	19.93	140.45	22.15	25.87
Depreciation	8.86	37.07	13.66	3.93	4.12
EBIT	41.58	-17.14	126.79	18.22	21.75
Interest	28.24	0.70	2.36	9.05	8.82
Other Income	1.56	117.79	3.36	0.33	5.03
Exceptional Items	-0.01	-11.06	--	--	-0.02
Profit before Tax	14.90	99.95	127.78	9.49	17.95
Provision for Tax	4.65	23.68	44.62	3.35	2.77
Profit after Tax	10.25	76.27	83.16	6.15	15.18

	Vikash Metal & Power	KIOCL	Sandur Manganese	Rajputana Stainless	KIC Metaliks
Shareholder's Funds	100.67	1,998.52	286.36	36.44	61.44
Minority Interest	--	--	19.90	--	--
Non-Current Liabilities	261.44	95.69	6.15	23.01	38.06
Current Liabilities	322.40	218.20	176.17	116.02	175.65
Total Liabilities	684.51	2,326.92	507.39	175.47	275.15

	Vikash Metal & Power	KIOCL	Sandur Manganese	Rajputana Stainless	KIC Metaliks
Non-Current Assets	153.79	384.19	292.38	41.54	121.91
Current Assets	530.72	1,928.22	196.20	133.93	153.24
Total Assets	684.51	2,326.92	507.39	175.47	275.15
Total Debt*	389.20	110.21	12.25	95.19	171.47
Net Current Assets	208.32	1,710.02	20.04	17.92	-22.41
Contingent Liabilities	9.22	431.02	103.97	10.80	3.12

	Vikash Metal & Power	KIOCL	Sandur Manganese	Rajputana Stainless	KIC Metaliks
Cash From Operating Activities	59.39	36.73	55.58	-6.31	-19.54
Cash Flow from Investing Activities	-1.54	19.54	-67.06	-13.91	-64.11
Cash from Financing Activities	-61.54	-5.93	-8.25	21.05	77.16
Net Cash Inflow / Outflow	-3.69	50.35	-19.73	0.82	-6.49

	Vikash Metal & Power	KIOCL	Sandur Manganese	Rajputana Stainless	KIC Metaliks
ROCE (%)	9.47	4.99	49.92	16.35	14.44
ROE (%)	10.61	3.89	33.74	18.80	51.66
ROA (%)	1.45	3.33	18.58	3.96	4.23
EBIT Margin (%)	6.12	8.21	39.60	9.46	11.81
Net Margin (%)	1.20	4.25	22.69	2.58	5.69
Cash Profit Margin (%)	2.17	6.28	26.62	3.85	7.14

	Vikash Metal & Power	KIOCL	Sandur Manganese	Rajputana Stainless	KIC Metaliks
Revenue Growth (%)	22.84	81.27	23.45	-1.55	-37.01
EBIT Growth (%)	24.87	190.21	195.30	28.61	72.77
Net Profit Growth (%)	175.72	143.03	271.22	-8.99	67.40
EPS Growth (%)	175.72	143.03	259.39	-8.99	32.03
Book Value Growth (%)	8.74	3.66	38.66	20.74	116.47

	Vikash Metal & Power	KIOCL	Sandur Manganese	Rajputana Stainless	KIC Metaliks
Price / Earnings	4.23	0.00	0.34	0.00	1.92
Price / Book Value	0.43	0.00	1.82	0.00	3.62
Dividend Yield (%)	2.02	--	0.84	--	0.00
EV/EBITDA	7.98	-5.08	3.59	4.89	10.66
Market Cap (₹ Cr)	43.37	0.00	521.89	0.00	145.64

	Vikash Metal & Power	KIOCL	Sandur Manganese	Rajputana Stainless	KIC Metaliks
Debt to Equity	3.87	0.06	0.04	2.66	3.13
Short term debt to equity ratio	1.64	--	--	1.95	2.28
Current Ratio	1.65	8.84	1.11	1.15	0.87
Quick Ratio	1.27	7.76	0.82	0.47	0.38
Interest Coverage	1.53	144.75	55.11	2.05	3.04

	Vikash Metal & Power	KIOCL	Sandur Manganese	Rajputana Stainless	KIC Metaliks
Debtors to sales (%)	31.81	4.73	5.48	17.43	15.03
Asset Turnover	1.24	0.79	0.81	1.68	0.75
Receivable days	121.29	11.72	22.67	57.07	100.01
Inventory Days	40.21	57.12	33.78	88.77	176.84
Payable days	64.42	48.83	-988.76	58.09	229.69
Cash Conversion Cycle	97.08	20.01	1,045.20	87.75	47.16

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