Shantai Peer Comparison

BSE: 512297

₹95.50

₹0.92 (0.97%)

As on 02-Nov-2026IST

Market cap

₹72 Cr

Revenue (TTM)

₹3 Cr

P/E Ratio

--

P/B Ratio

11.5

Div. Yield

0 %

Edit

	Shantai	Lakshmi Machine	Harish Textile	Motherson Wiring	Force Motors
Market cap (₹ Cr)	72	18,243	22	25,917	24,969
Revenue (₹ Cr)	3	3,684	156	13,683	10,043
Net Profit (₹ Cr)	-1.51	205.10	6.29	685.43	1,179.44
Net Margin (%)	-47.50	5.36	4.02	5.01	11.58
RoE (%)	-23.04	7.22	39.59	31.86	23.46
Price to Earnings	--	88.95	3.44	37.81	20.89
Price-To-Book	11.50	6.00	1.25	12.11	5.38

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Shantai	Lakshmi Machine	Harish Textile	Motherson Wiring	Force Motors
Operating Revenue	20.25	3,012.01	132.03	9,319.40	8,071.73
Total Income	20.34	3,141.93	132.60	9,332.20	8,128.29
Total Expenditure	20.01	2,878.04	126.74	8,323.10	6,979.01
EBITDA	0.24	133.97	5.29	996.30	1,092.72
Depreciation	0.00	112.60	1.68	178.90	280.24
EBIT	0.24	21.37	3.61	817.40	812.48
Interest	0.00	--	4.03	24.70	25.87
Other Income	0.09	129.92	0.57	12.80	56.56
Exceptional Items	0.00	--	--	--	394.57
Profit before Tax	0.33	151.29	0.16	805.50	1,238.26
Provision for Tax	0.02	48.68	-0.08	199.60	437.40
Profit after Tax	0.31	102.61	0.24	605.90	800.86

Liabilities (₹ Cr)

	Shantai	Lakshmi Machine	Harish Textile	Motherson Wiring	Force Motors
Shareholder's Funds	7.67	2,777.42	8.89	1,698.30	3,033.43
Minority Interest	--	--	--	--	2.33
Non-Current Liabilities	3.01	224.46	2.66	166.30	372.98
Current Liabilities	4.07	1,270.32	64.76	1,806.80	1,725.24
Total Liabilities	14.78	4,272.20	76.31	3,728.80	5,133.98

Assets (₹ Cr)

	Shantai	Lakshmi Machine	Harish Textile	Motherson Wiring	Force Motors
Non-Current Assets	0.01	1,367.55	32.94	818.40	2,553.62
Current Assets	14.73	2,904.65	43.37	2,853.00	2,580.36
Total Assets	14.78	4,272.20	76.31	3,728.80	5,133.98
Total Debt*	2.90	0.00	31.57	9.50	17.43
Net Current Assets	10.66	1,634.33	-21.39	1,046.20	855.12
Contingent Liabilities	--	80.79	0.70	43.50	118.28

Cashflow (₹ Cr)

	Shantai	Lakshmi Machine	Harish Textile	Motherson Wiring	Force Motors
Cash From Operating Activities	-2.96	29.04	10.67	364.80	1,546.47
Cash Flow from Investing Activities	0.00	72.84	-2.40	-60.10	-926.23
Cash from Financing Activities	2.98	-80.37	-8.40	-457.40	-561.84
Net Cash Inflow / Outflow	0.02	21.51	-0.13	-152.70	58.40

Ratios

Profitability Ratios

	Shantai	Lakshmi Machine	Harish Textile	Motherson Wiring	Force Motors
ROCE (%)	3.63	5.52	9.83	48.93	43.36
ROE (%)	4.08	3.74	2.68	35.90	30.29
ROA (%)	2.76	2.41	0.31	17.93	16.77
EBIT Margin (%)	1.62	8.76	4.44	10.83	14.24
Net Margin (%)	1.51	3.27	0.18	6.49	9.85
Cash Profit Margin (%)	1.52	7.15	1.45	8.42	13.39

Growth Ratios

	Shantai	Lakshmi Machine	Harish Textile	Motherson Wiring	Force Motors
Revenue Growth (%)	1,467.44	-35.86	0.75	11.91	15.44
EBIT Growth (%)	627.74	-54.38	-15.08	-1.08	21.26
Net Profit Growth (%)	585.42	-72.54	163.20	-5.08	106.30
EPS Growth (%)	585.61	-72.54	163.20	-5.07	106.33
Book Value Growth (%)	4.16	2.73	2.16	1.28	34.51

Valuation Ratios

	Shantai	Lakshmi Machine	Harish Textile	Motherson Wiring	Force Motors
Price / Earnings	6.57	166.38	100.86	25.32	14.89
Price / Book Value	1.31	6.15	2.67	13.55	3.93
Dividend Yield (%)	0.00	0.19	0.00	1.63	0.44
EV/EBITDA	37.96	59.57	9.42	22.58	9.95
Market Cap (₹ Cr)	10.06	17,072.07	23.75	23,016.12	11,922.75

Solvency Ratios

	Shantai	Lakshmi Machine	Harish Textile	Motherson Wiring	Force Motors
Debt to Equity	0.38	0.00	3.55	0.01	0.01
Short term debt to equity ratio	--	--	2.83	--	--
Current Ratio	3.62	2.29	0.67	1.58	1.50
Quick Ratio	3.56	1.84	0.46	0.87	0.81
Interest Coverage	1,084.67	--	1.04	33.61	48.86

Operating Efficiency Ratios

	Shantai	Lakshmi Machine	Harish Textile	Motherson Wiring	Force Motors
Debtors to sales (%)	60.19	5.87	20.01	13.35	2.16
Asset Turnover	1.82	0.71	1.72	2.76	1.69
Receivable days	122.63	18.57	67.40	41.90	6.29
Inventory Days	41.88	72.16	40.59	47.44	53.06
Payable days	34.19	104.22	94.19	63.17	50.26
Cash Conversion Cycle	130.33	-13.49	13.80	26.16	9.10

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

Annual
Quarterly