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	Vedanta Iron And Steel
Market cap (₹ Cr)	6,443	67,358	30,083	19,770	13,878
Revenue (₹ Cr)	2,944	17,300	19,574	18,263	--
Net Profit (₹ Cr)	122.66	1,405.08	1,120.14	597.08	-0.04
Net Margin (%)	4.16	8.05	5.67	3.25	--
RoE (%)	29.58	26.62	9.97	5.30	--
Price to Earnings	52.54	29.17	26.78	30.25	--
Price-To-Book	13.58	7.03	2.53	1.56	24.10

Income Statement (₹ Cr)

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

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

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

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

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

	Apollo Tricoat [Merged]	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Revenue Growth (%)	0.00	-9.05	65.06	24.71	--
EBIT Growth (%)	119.53	-11.20	87.64	7.14	--
Net Profit Growth (%)	0.00	-46.98	104.40	14.69	--
EPS Growth (%)	0.00	-42.85	87.28	29.14	--
Book Value Growth (%)	0.00	8.56	60.56	5.46	--

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

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

	Apollo Tricoat [Merged]	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Debtors to sales (%)	1.37	12.49	3.62	13.58	--
Asset Turnover	3.75	0.76	1.50	0.82	--
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.