Apollo Tricoat [Merged] Peer Comparison

BSE: 538566

₹1,059.75

₹0.05 (0.00%)

As on 02-Nov-2022IST

Market cap

₹6,443 Cr

Revenue (TTM)

₹2,944 Cr

P/E Ratio

52.5

P/B Ratio

13.6

Div. Yield

0 %

Edit

	Apollo Tricoat [Merged]	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Market cap (₹ Cr)	6,443	73,757	30,896	18,715	12,883
Revenue (₹ Cr)	2,944	17,300	19,574	18,263	13,938
Net Profit (₹ Cr)	122.66	1,405.08	1,120.14	597.08	83.67
Net Margin (%)	4.16	8.05	5.67	3.25	0.60
RoE (%)	29.58	26.62	9.97	5.30	0.64
Price to Earnings	52.54	31.94	27.51	28.64	153.97
Price-To-Book	13.58	7.70	2.60	1.48	0.97

Income Statement (₹ Cr)

	Apollo Tricoat [Merged]	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Operating Revenue	2,732.11	6,505.11	10,393.96	13,298.42	0.00
Total Income	2,734.51	7,066.01	10,508.59	13,497.61	0.00
Total Expenditure	2,523.46	6,043.09	7,848.84	11,943.03	0.00
EBITDA	208.65	462.02	2,545.12	1,355.39	-0.01
Depreciation	19.08	254.75	272.40	472.99	--
EBIT	189.57	207.27	2,272.72	882.41	-0.01
Interest	4.96	101.89	23.16	460.12	0.00
Other Income	2.40	560.90	114.63	199.18	0.00
Exceptional Items	--	137.61	--	--	--
Profit before Tax	187.01	660.56	2,364.33	621.47	-0.01
Provision for Tax	47.36	216.39	640.15	245.58	--
Profit after Tax	139.65	444.17	1,724.18	375.89	-0.01

	Apollo Tricoat [Merged]	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Shareholder's Funds	444.00	4,428.32	5,834.67	7,364.18	17,048.58
Minority Interest	--	99.23	3.99	-515.04	--
Non-Current Liabilities	74.92	1,685.42	436.51	2,455.24	2,153.56
Current Liabilities	221.71	3,107.19	2,149.85	7,138.84	1,302.36
Total Liabilities	740.63	9,320.16	8,425.02	16,443.22	20,504.50

	Apollo Tricoat [Merged]	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Non-Current Assets	503.18	4,852.64	3,751.30	9,176.11	20,411.94
Current Assets	237.45	4,465.99	4,673.72	7,267.11	92.56
Total Assets	740.63	9,320.16	8,425.02	16,443.22	20,504.50
Total Debt*	48.99	2,021.44	533.67	5,787.21	1,668.22
Net Current Assets	15.74	1,358.80	2,523.87	128.27	-1,209.80
Contingent Liabilities	--	264.81	410.37	2,475.19	978.74

	Apollo Tricoat [Merged]	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Cash From Operating Activities	238.41	218.47	1,561.20	73.47	742.77
Cash Flow from Investing Activities	-176.91	-209.09	-1,799.94	-191.31	-1,890.99
Cash from Financing Activities	-18.21	452.74	166.80	61.00	1,144.47
Net Cash Inflow / Outflow	43.29	462.12	-71.94	-56.83	-3.75

	Apollo Tricoat [Merged]	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
ROCE (%)	38.94	13.27	44.25	8.58	0.00
ROE (%)	31.45	10.47	36.42	5.24	0.00
ROA (%)	18.86	5.17	24.92	2.33	0.00
EBIT Margin (%)	7.72	15.72	25.59	11.69	--
Net Margin (%)	5.11	6.29	16.41	2.78	-4,199.59
Cash Profit Margin (%)	5.71	10.74	19.21	6.38	--

	Apollo Tricoat [Merged]	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Revenue Growth (%)	0.00	-9.05	65.06	24.71	--
EBIT Growth (%)	119.53	-11.20	87.64	7.14	2.11
Net Profit Growth (%)	0.00	-46.98	104.40	14.69	100.00
EPS Growth (%)	0.00	-42.85	87.28	29.14	100.00
Book Value Growth (%)	0.00	8.56	60.56	5.46	1,72,90,83,794.67

	Apollo Tricoat [Merged]	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Price / Earnings	37.22	9.96	5.35	6.99	0.00
Price / Book Value	11.72	0.99	1.58	0.39	0.00
Dividend Yield (%)	0.00	2.99	1.37	2.22	--
EV/EBITDA	24.58	5.56	3.55	5.14	-7.83
Market Cap (₹ Cr)	5,201.66	4,369.78	9,233.90	2,879.11	--

	Apollo Tricoat [Merged]	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Debt to Equity	0.11	0.46	0.09	0.79	0.12
Short term debt to equity ratio	--	0.12	0.07	0.47	--
Current Ratio	1.07	1.44	2.17	1.02	0.07
Quick Ratio	0.69	1.11	1.22	0.49	0.04
Interest Coverage	38.70	7.48	103.09	2.35	-110.43

	Apollo Tricoat [Merged]	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Debtors to sales (%)	1.37	12.49	3.62	13.58	--
Asset Turnover	3.75	0.76	1.50	0.82	0.00
Receivable days	4.90	41.54	15.97	53.95	--
Inventory Days	11.00	62.60	54.21	91.59	--
Payable days	19.48	32.48	45.13	80.30	--
Cash Conversion Cycle	-3.58	71.65	25.05	65.24	--

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