Amrit Banaspati Peer Comparison

BSE: 531728

₹147.25

₹-0.45 (-0.30%)

As on 27-Feb-2013IST

Market cap

₹108 Cr

Revenue (TTM)

₹30 Cr

P/E Ratio

7.3

P/B Ratio

2.8

Div. Yield

0.7 %

Edit

	Amrit Banaspati	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Market cap (₹ Cr)	108	16,037	3,046	1,626	434
Revenue (₹ Cr)	30	4,309	2,785	197	103
Net Profit (₹ Cr)	11.19	972.25	206.89	-32.36	9.62
Net Margin (%)	21.33	21.57	7.30	-16.28	9.08
RoE (%)	6.00	8.99	13.91	-34.20	13.59
Price to Earnings	7.32	21.22	10.91	--	45.17
Price-To-Book	2.76	1.77	1.43	8.41	3.90

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Amrit Banaspati	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Operating Revenue	29.74	1,584.92	1,594.55	48.36	--
Total Income	52.48	1,671.73	1,659.39	50.51	--
Total Expenditure	35.80	1,220.52	1,390.89	51.08	--
EBITDA	-6.05	364.40	203.66	-2.73	--
Depreciation	0.52	83.71	24.02	5.06	--
EBIT	-6.58	280.68	179.64	-7.79	--
Interest	5.14	87.68	4.55	0.03	--
Other Income	22.74	86.82	64.84	2.15	--
Exceptional Items	0.02	--	--	--	--
Profit before Tax	11.04	279.82	239.92	-5.67	--
Provision for Tax	-0.16	-16.72	75.90	--	--
Profit after Tax	11.19	296.55	164.02	-5.67	--

Liabilities (₹ Cr)

	Amrit Banaspati	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Shareholder's Funds	220.15	3,222.46	1,238.74	-11.46	--
Minority Interest	--	274.96	--	--	--
Non-Current Liabilities	11.55	3,428.13	96.45	18.20	--
Current Liabilities	36.89	795.31	462.99	38.40	--
Total Liabilities	269.09	7,722.49	1,798.19	52.93	--

Assets (₹ Cr)

	Amrit Banaspati	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Non-Current Assets	252.73	6,189.91	697.21	34.33	--
Current Assets	15.86	1,530.95	1,100.98	10.82	--
Total Assets	269.09	7,722.49	1,798.19	52.93	--
Total Debt*	43.35	3,700.09	0.00	15.05	--
Net Current Assets	-21.03	735.65	637.99	-27.58	--
Contingent Liabilities	0.06	894.10	151.31	11.13	--

Cashflow (₹ Cr)

	Amrit Banaspati	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Cash From Operating Activities	-3.10	-126.02	150.30	0.30	--
Cash Flow from Investing Activities	26.17	-1,390.46	-70.78	0.14	--
Cash from Financing Activities	-24.82	2,016.07	-66.35	-0.18	--
Net Cash Inflow / Outflow	-1.75	499.60	13.17	0.26	--

Ratios

Profitability Ratios

	Amrit Banaspati	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
ROCE (%)	6.89	6.46	19.72	0.00	--
ROE (%)	6.00	9.67	14.37	0.00	--
ROA (%)	4.61	4.35	8.86	-11.81	--
EBIT Margin (%)	56.10	28.47	16.84	-1.20	--
Net Margin (%)	21.33	17.74	9.88	-11.23	--
Cash Profit Margin (%)	39.40	20.82	10.96	-1.26	--

Growth Ratios

	Amrit Banaspati	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Revenue Growth (%)	-17.76	-12.62	-51.06	-6.80	--
EBIT Growth (%)	36.59	6.39	-6.46	86.25	--
Net Profit Growth (%)	20.30	41.87	7.81	3.62	--
EPS Growth (%)	22.73	37.66	7.81	3.63	--
Book Value Growth (%)	43.32	10.73	18.73	53.94	--

Valuation Ratios

	Amrit Banaspati	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Price / Earnings	0.00	1.29	1.66	0.00	--
Price / Book Value	0.00	0.45	1.32	0.00	--
Dividend Yield (%)	--	1.83	3.49	--	--
EV/EBITDA	2.99	9.98	4.35	-34.01	--
Market Cap (₹ Cr)	0.00	1,463.35	1,633.80	0.00	--

Solvency Ratios

	Amrit Banaspati	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Debt to Equity	0.20	1.15	0.00	-1.31	--
Short term debt to equity ratio	0.15	0.05	--	-0.01	--
Current Ratio	0.43	1.93	2.38	0.28	--
Quick Ratio	0.31	1.41	2.12	0.22	--
Interest Coverage	3.15	4.19	53.73	-193.22	--

Operating Efficiency Ratios

	Amrit Banaspati	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Debtors to sales (%)	0.12	13.15	14.44	6.01	--
Asset Turnover	0.12	0.27	0.93	1.01	--
Receivable days	52.73	34.35	74.39	19.91	--
Inventory Days	27.02	103.79	46.41	19.64	--
Payable days	19.48	214.94	98.25	66.86	--
Cash Conversion Cycle	60.27	-76.79	22.56	-27.31	--