Hindustan Wires Peer Comparison

BSE: 504713

₹39.90

₹-1.90 (-4.55%)

As on 27-Aug-2019IST

Market cap

₹39 Cr

Revenue (TTM)

₹35 Cr

P/E Ratio

8.9

P/B Ratio

0.9

Div. Yield

0 %

Edit

	Hindustan Wires	Usha Martin	Bansal Wire	Rajratan Global	Aeroflex Enterprises
Market cap (₹ Cr)	39	16,188	4,931	2,282	1,399
Revenue (₹ Cr)	35	3,837	4,389	1,228	752
Net Profit (₹ Cr)	5.24	488.56	142.12	79.63	174.13
Net Margin (%)	12.53	13.17	3.23	6.44	18.98
RoE (%)	7.48	17.40	10.40	12.71	19.51
Price to Earnings	8.87	31.93	34.69	28.66	9.28
Price-To-Book	0.94	4.71	3.40	3.41	1.52

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Hindustan Wires	Usha Martin	Bansal Wire	Rajratan Global	Aeroflex Enterprises
Operating Revenue	35.32	3,474.16	3,507.17	935.25	578.54
Total Income	41.84	3,513.55	3,516.61	936.92	606.09
Total Expenditure	33.11	2,877.10	3,238.40	808.29	475.11
EBITDA	2.21	597.06	268.77	126.96	103.43
Depreciation	0.25	97.86	29.99	23.11	15.27
EBIT	1.96	499.20	238.78	103.85	88.15
Interest	1.63	29.55	37.84	28.17	6.61
Other Income	6.52	39.39	9.45	1.67	27.55
Exceptional Items	--	--	-0.14	--	-0.13
Profit before Tax	6.85	526.85	210.25	77.35	108.97
Provision for Tax	1.61	120.53	63.88	18.56	28.24
Profit after Tax	5.24	406.32	146.37	58.79	80.73

Liabilities (₹ Cr)

	Hindustan Wires	Usha Martin	Bansal Wire	Rajratan Global	Aeroflex Enterprises
Shareholder's Funds	73.82	2,751.88	1,269.01	558.98	700.72
Minority Interest	--	-0.17	--	--	122.33
Non-Current Liabilities	1.03	376.66	203.83	133.62	23.73
Current Liabilities	19.68	702.11	694.90	284.29	128.32
Total Liabilities	94.53	3,830.48	2,167.74	976.89	975.10

Assets (₹ Cr)

	Hindustan Wires	Usha Martin	Bansal Wire	Rajratan Global	Aeroflex Enterprises
Non-Current Assets	25.35	1,839.23	898.28	612.38	356.70
Current Assets	69.18	1,983.33	1,269.46	364.51	618.40
Total Assets	94.53	3,830.48	2,167.74	976.89	975.10
Total Debt*	18.99	337.56	608.05	237.49	28.97
Net Current Assets	49.50	1,281.22	574.57	80.22	490.09
Contingent Liabilities	0.12	338.26	9.26	98.72	42.49

Cashflow (₹ Cr)

	Hindustan Wires	Usha Martin	Bansal Wire	Rajratan Global	Aeroflex Enterprises
Cash From Operating Activities	-0.61	421.76	-153.30	56.66	37.01
Cash Flow from Investing Activities	-14.56	-223.24	-444.19	-56.76	20.09
Cash from Financing Activities	8.16	-91.49	597.38	8.08	-98.89
Net Cash Inflow / Outflow	-7.01	107.03	-0.12	7.98	-41.79

Ratios

Profitability Ratios

	Hindustan Wires	Usha Martin	Bansal Wire	Rajratan Global	Aeroflex Enterprises
ROCE (%)	10.06	19.30	16.65	14.34	16.04
ROE (%)	7.48	15.84	17.31	11.27	11.97
ROA (%)	6.12	11.11	8.46	6.45	8.64
EBIT Margin (%)	24.70	18.32	7.93	13.75	22.64
Net Margin (%)	12.53	11.56	4.16	6.27	13.32
Cash Profit Margin (%)	15.54	14.36	5.03	8.66	16.59

Growth Ratios

	Hindustan Wires	Usha Martin	Bansal Wire	Rajratan Global	Aeroflex Enterprises
Revenue Growth (%)	0.34	7.72	42.22	5.03	15.56
EBIT Growth (%)	4.84	-0.37	86.40	-1.86	-62.75
Net Profit Growth (%)	-2.58	-4.20	94.53	-18.15	-70.56
EPS Growth (%)	-2.58	-3.85	59.93	-18.15	-79.40
Book Value Growth (%)	11.31	15.62	200.45	13.59	8.08

Valuation Ratios

	Hindustan Wires	Usha Martin	Bansal Wire	Rajratan Global	Aeroflex Enterprises
Price / Earnings	0.00	25.16	41.95	25.32	17.16
Price / Book Value	0.00	3.73	4.78	2.68	1.30
Dividend Yield (%)	--	0.89	0.00	0.68	0.37
EV/EBITDA	3.30	16.21	23.97	13.23	5.70
Market Cap (₹ Cr)	0.00	10,250.86	6,067.40	1,488.54	911.83

Solvency Ratios

	Hindustan Wires	Usha Martin	Bansal Wire	Rajratan Global	Aeroflex Enterprises
Debt to Equity	0.26	0.12	0.48	0.43	0.04
Short term debt to equity ratio	0.26	0.05	0.37	0.13	0.03
Current Ratio	3.52	2.82	1.83	1.28	4.82
Quick Ratio	3.52	1.42	0.91	0.89	3.80
Interest Coverage	5.21	18.83	6.56	3.75	17.50

Operating Efficiency Ratios

	Hindustan Wires	Usha Martin	Bansal Wire	Rajratan Global	Aeroflex Enterprises
Debtors to sales (%)	0.72	15.19	13.56	19.51	32.81
Asset Turnover	0.41	0.96	2.03	1.04	0.62
Receivable days	5.61	55.46	43.35	65.02	106.58
Inventory Days	0.00	97.44	49.54	35.22	69.28
Payable days	6.88	49.66	16.50	74.16	75.04
Cash Conversion Cycle	-1.26	103.24	76.39	26.08	100.81

Annual
Quarterly