Market cap
₹3,533 Cr
Revenue (TTM)
₹2,314 Cr
P/E Ratio
30.8
P/B Ratio
2.3
Div. Yield
0.1 %
| JTL | Maharashtra Seamless | Man | Electrosteel Castings | Sambhv Steel Tubes | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
3,533 | 8,856 | 5,759 | 5,042 | 3,753 |
Revenue (₹ Cr) |
2,314 | 4,620 | 3,875 | 5,786 | 2,587 |
Net Profit (₹ Cr) |
121.78 | 751.25 | 204.30 | 120.76 | 164.80 |
Net Margin (%) |
5.24 | 14.96 | 5.26 | 2.01 | 6.34 |
RoE (%) |
8.37 | 11.00 | 10.08 | 2.49 | 16.49 |
Price to Earnings |
30.80 | 12.01 | 28.19 | 41.77 | 22.77 |
Price-To-Book |
2.32 | 1.24 | 2.68 | 0.84 | 3.38 |
Income Statement (₹ Cr)
| JTL | Maharashtra Seamless | Man | Electrosteel Castings | Sambhv Steel Tubes | |
|---|---|---|---|---|---|
|
Operating Revenue
|
1,916.31 | 5,268.66 | 3,505.35 | 7,319.97 | 1,511.36 |
|
Total Income
|
1,938.76 | 5,472.01 | 3,557.17 | 7,458.83 | 1,516.70 |
|
Total Expenditure
|
1,793.36 | 4,354.53 | 3,203.94 | 6,299.95 | 1,356.87 |
|
EBITDA
|
122.96 | 914.13 | 301.41 | 1,020.02 | 154.48 |
|
Depreciation
|
9.27 | 100.92 | 45.25 | 142.05 | 34.35 |
|
EBIT
|
113.69 | 813.21 | 256.17 | 877.97 | 120.13 |
|
Interest
|
4.52 | 2.76 | 99.63 | 160.71 | 47.29 |
|
Other Income
|
22.45 | 203.35 | 51.82 | 138.86 | 5.35 |
|
Exceptional Items
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
131.61 | 1,000.21 | 208.35 | 856.12 | 78.18 |
|
Provision for Tax
|
32.79 | 222.86 | 55.18 | 146.40 | 20.91 |
|
Profit after Tax
|
98.83 | 777.35 | 153.17 | 709.71 | 57.27 |
Liabilities (₹ Cr)
| JTL | Maharashtra Seamless | Man | Electrosteel Castings | Sambhv Steel Tubes | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,218.31 | 6,339.94 | 1,607.26 | 5,781.59 | 495.34 |
|
Minority Interest
|
0.34 | -- | -- | 1.13 | -- |
|
Non-Current Liabilities
|
17.85 | 422.01 | 186.94 | 1,133.61 | 364.75 |
|
Current Liabilities
|
102.60 | 271.31 | 1,984.94 | 2,778.98 | 553.35 |
|
Total Liabilities
|
1,339.10 | 7,033.26 | 3,779.15 | 9,695.32 | 1,413.44 |
Assets (₹ Cr)
| JTL | Maharashtra Seamless | Man | Electrosteel Castings | Sambhv Steel Tubes | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
367.64 | 2,598.42 | 1,028.57 | 5,039.97 | 880.52 |
|
Current Assets
|
971.46 | 4,434.84 | 2,750.57 | 4,655.34 | 532.92 |
|
Total Assets
|
1,339.10 | 7,033.26 | 3,779.15 | 9,695.32 | 1,413.44 |
|
Total Debt*
|
76.17 | 0.10 | 455.95 | 2,059.68 | 504.43 |
|
Net Current Assets
|
868.86 | 4,163.53 | 765.63 | 1,876.36 | -20.43 |
|
Contingent Liabilities
|
27.31 | 767.59 | 173.32 | 184.27 | 5.78 |
Cashflow (₹ Cr)
| JTL | Maharashtra Seamless | Man | Electrosteel Castings | Sambhv Steel Tubes | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-245.69 | 609.62 | 67.99 | 480.45 | 126.19 |
|
Cash Flow from Investing Activities
|
-188.05 | -486.01 | -41.33 | -141.90 | -233.16 |
|
Cash from Financing Activities
|
406.94 | -136.37 | 29.63 | -454.40 | 104.54 |
|
Net Cash Inflow / Outflow
|
-26.80 | -12.76 | 56.29 | -115.85 | -2.43 |
Ratios
Profitability Ratios
| JTL | Maharashtra Seamless | Man | Electrosteel Castings | Sambhv Steel Tubes | |
|---|---|---|---|---|---|
|
ROCE (%)
|
13.03 | 16.63 | 16.31 | 13.36 | 12.55 |
|
ROE (%)
|
12.43 | 12.89 | 10.25 | 13.03 | 11.56 |
|
ROA (%)
|
9.06 | 11.42 | 4.95 | 7.55 | 4.05 |
|
EBIT Margin (%)
|
7.59 | 21.21 | 10.08 | 15.83 | 10.58 |
|
Net Margin (%)
|
5.10 | 14.21 | 4.31 | 9.52 | 3.78 |
|
Cash Profit Margin (%)
|
5.64 | 16.67 | 5.66 | 11.64 | 5.96 |
Growth Ratios
| JTL | Maharashtra Seamless | Man | Electrosteel Castings | Sambhv Steel Tubes | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-6.10 | -2.51 | 11.56 | -2.11 | 0.00 |
|
EBIT Growth (%)
|
-9.61 | -18.05 | 20.46 | -9.51 | 37.29 |
|
Net Profit Growth (%)
|
-12.55 | -18.32 | 45.68 | -4.11 | 0.00 |
|
EPS Growth (%)
|
-21.25 | -18.27 | 45.68 | -4.10 | 0.00 |
|
Book Value Growth (%)
|
93.94 | 10.64 | 14.53 | 13.08 | 0.00 |
Valuation Ratios
| JTL | Maharashtra Seamless | Man | Electrosteel Castings | Sambhv Steel Tubes | |
|---|---|---|---|---|---|
|
Price / Earnings
|
30.23 | 11.76 | 11.27 | 8.56 | 0.00 |
|
Price / Book Value
|
2.85 | 1.44 | 1.08 | 1.05 | 0.00 |
|
Dividend Yield (%)
|
0.16 | 1.47 | 0.00 | 1.42 | -- |
|
EV/EBITDA
|
20.54 | 8.14 | 5.10 | 6.84 | 4.56 |
|
Market Cap (₹ Cr)
|
2,986.95 | 9,143.23 | 1,725.69 | 6,075.57 | 0.00 |
Solvency Ratios
| JTL | Maharashtra Seamless | Man | Electrosteel Castings | Sambhv Steel Tubes | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.07 | 0.00 | 0.29 | 0.36 | 1.02 |
|
Short term debt to equity ratio
|
0.05 | -- | 0.17 | 0.28 | 0.25 |
|
Current Ratio
|
9.47 | 16.35 | 1.39 | 1.68 | 0.96 |
|
Quick Ratio
|
7.35 | 11.40 | 0.75 | 0.79 | 0.50 |
|
Interest Coverage
|
30.09 | 363.39 | 3.09 | 6.33 | 2.65 |
Operating Efficiency Ratios
| JTL | Maharashtra Seamless | Man | Electrosteel Castings | Sambhv Steel Tubes | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
14.61 | 12.40 | 25.56 | 20.26 | 9.74 |
|
Asset Turnover
|
1.76 | 0.77 | 1.13 | 0.78 | 1.09 |
|
Receivable days
|
45.01 | 40.59 | 65.13 | 71.00 | 34.93 |
|
Inventory Days
|
35.03 | 101.07 | 99.66 | 118.11 | 60.26 |
|
Payable days
|
5.11 | 24.48 | 127.87 | 54.42 | 111.34 |
|
Cash Conversion Cycle
|
74.92 | 117.18 | 36.91 | 134.69 | -16.15 |