Sanghvi Forging & Engineering Peer Comparison

NSE: SANGHVIFOR | BSE: 533411

₹16.40

₹-0.85 (-4.93%)

As on 30-Apr-2021IST

Market cap

₹25 Cr

Revenue (TTM)

₹125 Cr

P/E Ratio

--

P/B Ratio

-0.7

Div. Yield

0 %

Edit

	Sanghvi Forging & Engineering	Happy Forgings	Balu Forge	Amic Forging	Behari Lal Engineering
Market cap (₹ Cr)	25	18,441	6,675	2,585	1,915
Revenue (₹ Cr)	125	1,765	1,175	142	534
Net Profit (₹ Cr)	9.25	351.47	267.96	28.27	64.64
Net Margin (%)	7.33	19.54	22.15	19.79	11.83
RoE (%)	9.12	15.93	18.85	21.15	23.60
Price to Earnings	--	52.47	24.91	91.43	29.63
Price-To-Book	-0.69	8.07	4.02	9.64	4.58

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Sanghvi Forging & Engineering	Happy Forgings	Balu Forge	Amic Forging	Behari Lal Engineering
Operating Revenue	124.55	1,546.34	1,107.37	141.78	534.03
Total Income	126.09	1,577.15	1,142.49	142.82	546.52
Total Expenditure	111.92	1,075.65	810.03	99.03	444.82
EBITDA	12.63	470.69	297.34	42.76	89.20
Depreciation	4.60	89.04	9.96	3.59	13.25
EBIT	8.03	381.65	287.38	39.17	75.95
Interest	0.33	10.47	16.45	0.48	1.86
Other Income	1.55	30.81	35.12	1.03	12.49
Exceptional Items	--	--	--	--	--
Profit before Tax	9.25	401.98	306.05	39.72	86.58
Provision for Tax	--	100.35	47.16	11.45	21.95
Profit after Tax	9.25	301.63	258.89	28.27	64.64

Liabilities (₹ Cr)

	Sanghvi Forging & Engineering	Happy Forgings	Balu Forge	Amic Forging	Behari Lal Engineering
Shareholder's Funds	106.07	2,128.13	1,594.52	212.39	306.10
Minority Interest	--	--	--	0.30	--
Non-Current Liabilities	4.54	48.99	30.10	2.25	3.04
Current Liabilities	25.73	455.69	224.09	40.17	58.73
Total Liabilities	136.33	2,632.81	1,850.78	255.55	367.87

Assets (₹ Cr)

	Sanghvi Forging & Engineering	Happy Forgings	Balu Forge	Amic Forging	Behari Lal Engineering
Non-Current Assets	49.14	1,561.71	1,054.87	160.87	116.69
Current Assets	87.19	1,071.10	793.84	93.05	251.18
Total Assets	136.33	2,632.81	1,850.78	255.55	367.87
Total Debt*	0.00	329.62	126.72	5.64	17.78
Net Current Assets	61.46	615.41	569.75	52.88	192.45
Contingent Liabilities	5.60	28.49	--	--	3.56

Cashflow (₹ Cr)

	Sanghvi Forging & Engineering	Happy Forgings	Balu Forge	Amic Forging	Behari Lal Engineering
Cash From Operating Activities	2.70	444.67	31.70	8.86	27.54
Cash Flow from Investing Activities	-1.11	-496.83	-353.96	-86.80	-37.57
Cash from Financing Activities	-0.60	64.93	314.84	65.18	8.71
Net Cash Inflow / Outflow	1.00	12.77	-7.42	-12.76	-1.32

Ratios

Profitability Ratios

	Sanghvi Forging & Engineering	Happy Forgings	Balu Forge	Amic Forging	Behari Lal Engineering
ROCE (%)	9.44	18.19	22.95	23.57	30.87
ROE (%)	9.12	15.23	20.24	21.15	23.60
ROA (%)	7.02	12.44	16.71	13.86	19.47
EBIT Margin (%)	11.38	32.43	30.02	30.88	19.04
Net Margin (%)	7.33	19.12	22.66	19.79	11.83
Cash Profit Margin (%)	11.01	25.10	24.28	22.47	14.59

Growth Ratios

	Sanghvi Forging & Engineering	Happy Forgings	Balu Forge	Amic Forging	Behari Lal Engineering
Revenue Growth (%)	14.59	9.76	19.89	16.87	5.14
EBIT Growth (%)	39.26	12.91	23.94	-10.09	24.93
Net Profit Growth (%)	67.06	12.79	27.00	-20.50	22.07
EPS Growth (%)	67.08	12.66	15.88	-22.42	22.07
Book Value Growth (%)	9.69	15.29	65.50	67.16	26.69

Valuation Ratios

	Sanghvi Forging & Engineering	Happy Forgings	Balu Forge	Amic Forging	Behari Lal Engineering
Price / Earnings	0.00	36.22	18.11	48.87	0.00
Price / Book Value	0.00	5.15	2.94	8.26	0.00
Dividend Yield (%)	--	0.35	0.04	0.00	--
EV/EBITDA	5.11	22.34	14.22	31.53	0.14
Market Cap (₹ Cr)	0.00	10,924.40	4,688.81	1,381.71	0.00

Solvency Ratios

	Sanghvi Forging & Engineering	Happy Forgings	Balu Forge	Amic Forging	Behari Lal Engineering
Debt to Equity	0.00	0.16	0.08	0.03	0.06
Short term debt to equity ratio	--	0.15	0.07	--	0.06
Current Ratio	3.39	2.35	3.54	2.32	4.28
Quick Ratio	2.36	1.84	2.89	1.63	2.94
Interest Coverage	29.10	39.38	19.60	83.71	47.58

Operating Efficiency Ratios

	Sanghvi Forging & Engineering	Happy Forgings	Balu Forge	Amic Forging	Behari Lal Engineering
Debtors to sales (%)	32.37	25.53	38.39	37.36	17.93
Asset Turnover	0.95	0.64	0.71	0.70	1.61
Receivable days	104.81	96.31	123.99	103.50	59.52
Inventory Days	76.58	54.55	40.11	56.46	63.39
Payable days	122.01	30.27	46.57	84.04	28.96
Cash Conversion Cycle	59.38	120.58	117.53	75.92	93.94