Market cap
₹12 Cr
Revenue (TTM)
₹26 Cr
P/E Ratio
44.2
P/B Ratio
0.7
Div. Yield
0 %
| Bothra Metals | CMR Green Technologies | Belding India | Maan Aluminium | Manaksia Aluminium | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
12 | 5,024 | 1,491 | 723 | 253 |
Revenue (₹ Cr) |
26 | 6,666 | -- | 829 | 569 |
Net Profit (₹ Cr) |
0.36 | 155.04 | -0.91 | 13.40 | 8.85 |
Net Margin (%) |
1.38 | 2.32 | -220.87 | 1.60 | 1.55 |
RoE (%) |
2.06 | 11.91 | -0.17 | 5.80 | 6.31 |
Price to Earnings |
44.25 | 23.65 | -- | 53.96 | 28.57 |
Price-To-Book |
0.69 | 3.14 | 1.42 | 2.60 | 1.74 |
Income Statement (₹ Cr)
| Bothra Metals | CMR Green Technologies | Belding India | Maan Aluminium | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Operating Revenue
|
25.84 | 6,666.49 | 21.16 | 810.17 | 509.15 |
|
Total Income
|
25.91 | 6,696.66 | 21.24 | 815.49 | 510.16 |
|
Total Expenditure
|
24.56 | 6,361.09 | 20.69 | 785.07 | 466.24 |
|
EBITDA
|
1.28 | 305.39 | 0.47 | 25.09 | 42.91 |
|
Depreciation
|
0.22 | 62.69 | 0.13 | 5.52 | 8.33 |
|
EBIT
|
1.06 | 242.70 | 0.33 | 19.57 | 34.58 |
|
Interest
|
0.68 | 62.88 | 0.08 | 3.25 | 27.53 |
|
Other Income
|
0.07 | 30.18 | 0.08 | 5.33 | 1.02 |
|
Exceptional Items
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
0.46 | 205.06 | 0.33 | 21.65 | 8.07 |
|
Provision for Tax
|
0.10 | 50.02 | 0.09 | 6.14 | 2.02 |
|
Profit after Tax
|
0.36 | 155.04 | 0.24 | 15.51 | 6.05 |
Liabilities (₹ Cr)
| Bothra Metals | CMR Green Technologies | Belding India | Maan Aluminium | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
17.56 | 1,372.65 | 6.26 | 178.44 | 135.33 |
|
Minority Interest
|
-- | 148.64 | -- | -- | -- |
|
Non-Current Liabilities
|
0.61 | 269.21 | 0.25 | 16.79 | 61.96 |
|
Current Liabilities
|
13.22 | 1,022.94 | 0.51 | 104.40 | 306.96 |
|
Total Liabilities
|
31.38 | 2,813.44 | 7.02 | 299.63 | 504.26 |
Assets (₹ Cr)
| Bothra Metals | CMR Green Technologies | Belding India | Maan Aluminium | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
7.82 | 941.70 | 1.05 | 108.76 | 148.50 |
|
Current Assets
|
23.56 | 1,871.23 | 5.98 | 190.88 | 355.76 |
|
Total Assets
|
31.38 | 2,813.44 | 7.02 | 299.63 | 504.26 |
|
Total Debt*
|
11.47 | 894.03 | 0.00 | 89.58 | 239.02 |
|
Net Current Assets
|
10.34 | 848.29 | 5.46 | 86.47 | 48.80 |
|
Contingent Liabilities
|
19.27 | 130.99 | -- | 11.19 | 17.42 |
Cashflow (₹ Cr)
| Bothra Metals | CMR Green Technologies | Belding India | Maan Aluminium | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
3.22 | -92.00 | 2.36 | 0.19 | 0.97 |
|
Cash Flow from Investing Activities
|
-0.01 | -234.83 | -0.02 | -54.45 | -33.25 |
|
Cash from Financing Activities
|
-3.19 | 325.60 | -1.66 | 54.25 | 39.12 |
|
Net Cash Inflow / Outflow
|
0.02 | -1.23 | 0.68 | -0.02 | 6.83 |
Ratios
Profitability Ratios
| Bothra Metals | CMR Green Technologies | Belding India | Maan Aluminium | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
ROCE (%)
|
3.77 | 13.41 | 6.63 | 10.76 | 10.52 |
|
ROE (%)
|
2.06 | 11.91 | 3.93 | 9.08 | 4.56 |
|
ROA (%)
|
1.11 | 6.19 | 3.26 | 5.91 | 1.31 |
|
EBIT Margin (%)
|
5.23 | 5.03 | 2.56 | 3.75 | 8.63 |
|
Net Margin (%)
|
1.38 | 2.32 | 1.14 | 1.90 | 1.19 |
|
Cash Profit Margin (%)
|
2.23 | 3.27 | 1.77 | 2.55 | 2.82 |
Growth Ratios
| Bothra Metals | CMR Green Technologies | Belding India | Maan Aluminium | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-9.42 | 12.00 | -18.05 | -14.99 | 17.72 |
|
EBIT Growth (%)
|
-14.50 | 42.98 | -37.41 | -41.88 | 22.02 |
|
Net Profit Growth (%)
|
25.16 | 118.49 | 10.74 | -52.65 | 18.88 |
|
EPS Growth (%)
|
25.18 | 116.87 | 10.74 | -52.65 | 18.88 |
|
Book Value Growth (%)
|
2.08 | 11.43 | 4.00 | 9.41 | 4.25 |
Valuation Ratios
| Bothra Metals | CMR Green Technologies | Belding India | Maan Aluminium | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Price / Earnings
|
59.88 | 0.00 | 164.38 | 26.74 | 19.97 |
|
Price / Book Value
|
1.22 | 0.00 | 3.16 | 2.32 | 0.89 |
|
Dividend Yield (%)
|
0.00 | -- | 0.00 | 0.00 | 0.38 |
|
EV/EBITDA
|
24.25 | 2.77 | 35.26 | 16.56 | 7.71 |
|
Market Cap (₹ Cr)
|
21.39 | 0.00 | 19.82 | 414.72 | 120.72 |
Solvency Ratios
| Bothra Metals | CMR Green Technologies | Belding India | Maan Aluminium | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.65 | 0.65 | 0.00 | 0.50 | 1.77 |
|
Short term debt to equity ratio
|
0.65 | 0.46 | -- | 0.42 | 1.28 |
|
Current Ratio
|
1.78 | 1.83 | 11.70 | 1.83 | 1.16 |
|
Quick Ratio
|
1.76 | 1.02 | 7.98 | 1.27 | 0.49 |
|
Interest Coverage
|
1.68 | 4.26 | 5.00 | 7.65 | 1.29 |
Operating Efficiency Ratios
| Bothra Metals | CMR Green Technologies | Belding India | Maan Aluminium | Manaksia Aluminium | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
87.97 | 11.81 | 15.34 | 12.89 | 10.42 |
|
Asset Turnover
|
0.80 | 2.66 | 2.86 | 3.14 | 1.10 |
|
Receivable days
|
335.05 | 38.73 | 59.90 | 42.95 | 36.01 |
|
Inventory Days
|
4.43 | 39.61 | 40.34 | 21.76 | 130.13 |
|
Payable days
|
7.06 | 12.69 | 3.21 | 10.52 | 101.82 |
|
Cash Conversion Cycle
|
332.42 | 65.65 | 97.03 | 54.19 | 64.32 |