Vimal Oil & Foods Peer Comparison

NSE: VIMALOIL | BSE: 519373

₹3.15

₹-0.10 (-3.08%)

As on 30-Jan-2020IST

Market cap

₹5 Cr

Revenue (TTM)

₹21 Cr

P/E Ratio

P/B Ratio

-0

Div. Yield

0 %

Edit

	Vimal Oil & Foods	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Market cap (₹ Cr)	5	6,849	3,722	1,033	1,043
Revenue (₹ Cr)	21	24,435	2,410	702	2,707
Net Profit (₹ Cr)	-6.17	421.34	322.14	18.08	128.48
Net Margin (%)	-29.57	1.72	13.08	2.57	4.73
RoE (%)	--	31.88	15.38	24.45	13.22
Price to Earnings	--	16.29	11.55	27.04	8.94
Price-To-Book	-0.01	4.43	1.66	7.86	1.10

Income Statement (₹ Cr)

	Vimal Oil & Foods	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Operating Revenue	20.72	4,545.80	156.15	226.84	890.51
Total Income	21.14	4,555.74	156.59	226.99	898.06
Total Expenditure	17.79	4,428.14	138.70	221.68	816.83
EBITDA	2.93	117.66	17.46	5.16	73.68
Depreciation	4.57	29.83	4.77	0.43	10.85
EBIT	-1.64	87.83	12.69	4.73	62.82
Interest	1.23	83.71	10.35	3.02	18.62
Other Income	0.42	9.94	0.44	0.15	7.56
Exceptional Items	-10.70	--	--	--	--
Profit before Tax	-13.15	14.06	2.77	1.86	51.76
Provision for Tax	-0.98	3.18	1.69	0.60	10.48
Profit after Tax	-12.16	10.88	1.08	1.26	41.28

	Vimal Oil & Foods	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Shareholder's Funds	-693.55	234.67	44.86	20.60	182.76
Minority Interest	--	--	--	--	0.11
Non-Current Liabilities	9.48	56.74	32.01	7.87	99.49
Current Liabilities	720.24	1,007.15	113.48	20.64	277.91
Total Liabilities	36.39	1,298.56	190.35	49.11	560.26

	Vimal Oil & Foods	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Non-Current Assets	15.88	239.55	68.00	19.42	166.85
Current Assets	20.29	1,059.01	122.35	29.69	388.13
Total Assets	36.39	1,298.56	190.35	49.11	560.26
Total Debt*	710.70	311.26	100.03	25.75	192.04
Net Current Assets	-699.95	51.87	8.87	9.05	110.22
Contingent Liabilities	9.13	216.29	25.00	--	8.08

	Vimal Oil & Foods	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Cash From Operating Activities	12.12	101.71	-20.66	3.17	52.65
Cash Flow from Investing Activities	-1.87	-14.89	-10.24	-1.42	-18.94
Cash from Financing Activities	-10.51	-98.48	7.64	-1.74	-25.45
Net Cash Inflow / Outflow	-0.26	-11.66	-23.26	0.01	8.26

	Vimal Oil & Foods	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
ROCE (%)	-69.36	17.58	13.11	15.53	19.20
ROE (%)	0.00	4.77	5.50	21.53	27.17
ROA (%)	-32.70	0.84	0.62	3.05	7.82
EBIT Margin (%)	16.16	2.81	11.46	2.34	9.12
Net Margin (%)	-57.53	0.24	0.69	0.56	4.60
Cash Profit Margin (%)	-36.65	0.90	3.74	0.75	5.82

	Vimal Oil & Foods	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Revenue Growth (%)	-95.60	-10.17	-21.18	71.30	5.10
EBIT Growth (%)	102.45	8.49	102.57	33.75	51.66
Net Profit Growth (%)	93.71	-29.62	-1.04	114.85	131.44
EPS Growth (%)	93.71	-29.62	-1.05	114.85	107.24
Book Value Growth (%)	-1.79	6.01	28.33	24.13	43.47

	Vimal Oil & Foods	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Price / Earnings	0.00	14.46	116.64	0.00	0.42
Price / Book Value	-0.02	0.67	5.71	0.00	0.97
Dividend Yield (%)	0.00	0.00	0.00	--	1.21
EV/EBITDA	214.70	2.73	12.63	5.68	4.33
Market Cap (₹ Cr)	12.69	158.19	125.94	0.00	172.94

	Vimal Oil & Foods	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Debt to Equity	-1.02	1.33	4.54	3.69	1.07
Short term debt to equity ratio	-1.01	1.02	1.54	0.84	0.49
Current Ratio	0.03	1.05	1.08	1.44	1.40
Quick Ratio	0.03	0.58	0.58	0.42	0.44
Interest Coverage	-9.70	1.17	1.27	1.62	3.78

	Vimal Oil & Foods	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Debtors to sales (%)	54.65	7.44	23.85	2.90	6.92
Asset Turnover	0.56	3.49	0.90	5.49	1.70
Receivable days	180.64	28.72	93.63	10.85	21.12
Inventory Days	3.39	35.59	75.72	33.61	107.66
Payable days	57.15	61.52	146.42	3.31	65.57
Cash Conversion Cycle	10.20	2.79	22.93	41.15	63.21

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