Market cap
₹26 Cr
Revenue (TTM)
₹102 Cr
P/E Ratio
10.5
P/B Ratio
1.1
Div. Yield
0 %
| Hawa Engineers | Aeroflex Ind | Motherson Wiring | Force Motors | HBL Power Systems | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
26 | 6,406 | 25,837 | 24,771 | 22,098 |
Revenue (₹ Cr) |
102 | 599 | 13,683 | 10,043 | 2,988 |
Net Profit (₹ Cr) |
2.48 | 89.48 | 685.43 | 1,179.44 | 566.01 |
Net Margin (%) |
2.41 | 14.88 | 5.01 | 11.58 | 18.53 |
RoE (%) |
10.82 | 18.94 | 31.86 | 23.46 | 24.65 |
Price to Earnings |
10.53 | 71.59 | 37.69 | 20.73 | 37.71 |
Price-To-Book |
1.11 | 12.88 | 12.07 | 5.34 | 8.88 |
Income Statement (₹ Cr)
| Hawa Engineers | Aeroflex Ind | Motherson Wiring | Force Motors | HBL Power Systems | |
|---|---|---|---|---|---|
|
Operating Revenue
|
121.06 | 376.23 | 9,319.40 | 8,071.73 | 1,967.20 |
|
Total Income
|
122.10 | 378.76 | 9,332.20 | 8,128.29 | 1,992.99 |
|
Total Expenditure
|
115.86 | 296.60 | 8,323.10 | 6,979.01 | 1,574.85 |
|
EBITDA
|
5.20 | 79.62 | 996.30 | 1,092.72 | 392.35 |
|
Depreciation
|
0.90 | 11.27 | 178.90 | 280.24 | 44.20 |
|
EBIT
|
4.30 | 68.35 | 817.40 | 812.48 | 348.15 |
|
Interest
|
2.98 | 0.94 | 24.70 | 25.87 | 13.02 |
|
Other Income
|
1.04 | 2.53 | 12.80 | 56.56 | 25.79 |
|
Exceptional Items
|
-- | -- | -- | 394.57 | -0.98 |
|
Profit before Tax
|
2.36 | 69.95 | 805.50 | 1,238.26 | 373.85 |
|
Provision for Tax
|
0.77 | 17.44 | 199.60 | 437.40 | 97.37 |
|
Profit after Tax
|
1.60 | 52.51 | 605.90 | 800.86 | 276.48 |
Liabilities (₹ Cr)
| Hawa Engineers | Aeroflex Ind | Motherson Wiring | Force Motors | HBL Power Systems | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
19.82 | 342.42 | 1,698.30 | 3,033.43 | 1,482.75 |
|
Minority Interest
|
-- | -- | -- | 2.33 | -0.42 |
|
Non-Current Liabilities
|
10.65 | 1.89 | 166.30 | 372.98 | 71.06 |
|
Current Liabilities
|
30.66 | 82.24 | 1,806.80 | 1,725.24 | 639.81 |
|
Total Liabilities
|
61.13 | 426.55 | 3,728.80 | 5,133.98 | 2,193.20 |
Assets (₹ Cr)
| Hawa Engineers | Aeroflex Ind | Motherson Wiring | Force Motors | HBL Power Systems | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
5.24 | 187.43 | 818.40 | 2,553.62 | 760.78 |
|
Current Assets
|
55.88 | 239.12 | 2,853.00 | 2,580.36 | 1,432.42 |
|
Total Assets
|
61.13 | 426.55 | 3,728.80 | 5,133.98 | 2,193.20 |
|
Total Debt*
|
16.21 | 0.58 | 9.50 | 17.43 | 54.74 |
|
Net Current Assets
|
25.23 | 156.88 | 1,046.20 | 855.12 | 792.61 |
|
Contingent Liabilities
|
9.09 | 47.44 | 43.50 | 118.28 | 269.83 |
Cashflow (₹ Cr)
| Hawa Engineers | Aeroflex Ind | Motherson Wiring | Force Motors | HBL Power Systems | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
6.52 | 26.58 | 364.80 | 1,546.47 | 246.74 |
|
Cash Flow from Investing Activities
|
-0.57 | -73.65 | -60.10 | -926.23 | -319.89 |
|
Cash from Financing Activities
|
-5.91 | -3.13 | -457.40 | -561.84 | -33.37 |
|
Net Cash Inflow / Outflow
|
0.04 | -50.20 | -152.70 | 58.40 | -106.52 |
Ratios
Profitability Ratios
| Hawa Engineers | Aeroflex Ind | Motherson Wiring | Force Motors | HBL Power Systems | |
|---|---|---|---|---|---|
|
ROCE (%)
|
14.55 | 22.28 | 48.93 | 43.36 | 27.46 |
|
ROE (%)
|
8.39 | 16.52 | 35.90 | 30.29 | 20.46 |
|
ROA (%)
|
2.50 | 13.10 | 17.93 | 16.77 | 13.95 |
|
EBIT Margin (%)
|
5.15 | 21.84 | 10.83 | 14.24 | 21.26 |
|
Net Margin (%)
|
1.31 | 13.86 | 6.49 | 9.85 | 13.87 |
|
Cash Profit Margin (%)
|
2.06 | 16.95 | 8.42 | 13.39 | 16.30 |
Growth Ratios
| Hawa Engineers | Aeroflex Ind | Motherson Wiring | Force Motors | HBL Power Systems | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.19 | 18.35 | 11.91 | 15.44 | -11.92 |
|
EBIT Growth (%)
|
3.22 | 24.21 | -1.08 | 21.26 | -5.26 |
|
Net Profit Growth (%)
|
-11.30 | 25.81 | -5.08 | 106.30 | -1.38 |
|
EPS Growth (%)
|
-11.30 | 25.81 | -5.07 | 106.33 | -1.41 |
|
Book Value Growth (%)
|
8.76 | 16.81 | 1.28 | 34.51 | 21.48 |
Valuation Ratios
| Hawa Engineers | Aeroflex Ind | Motherson Wiring | Force Motors | HBL Power Systems | |
|---|---|---|---|---|---|
|
Price / Earnings
|
23.20 | 41.91 | 25.32 | 14.89 | 47.26 |
|
Price / Book Value
|
1.87 | 6.43 | 13.55 | 3.93 | 8.83 |
|
Dividend Yield (%)
|
0.00 | 0.18 | 1.63 | 0.44 | 0.21 |
|
EV/EBITDA
|
7.01 | 26.46 | 22.58 | 9.95 | 31.09 |
|
Market Cap (₹ Cr)
|
37.03 | 2,200.41 | 23,016.12 | 11,922.75 | 13,087.98 |
Solvency Ratios
| Hawa Engineers | Aeroflex Ind | Motherson Wiring | Force Motors | HBL Power Systems | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.82 | 0.00 | 0.01 | 0.01 | 0.04 |
|
Short term debt to equity ratio
|
0.76 | -- | -- | -- | 0.02 |
|
Current Ratio
|
1.82 | 2.91 | 1.58 | 1.50 | 2.24 |
|
Quick Ratio
|
1.20 | 2.10 | 0.87 | 0.81 | 1.40 |
|
Interest Coverage
|
1.79 | 75.56 | 33.61 | 48.86 | 29.71 |
Operating Efficiency Ratios
| Hawa Engineers | Aeroflex Ind | Motherson Wiring | Force Motors | HBL Power Systems | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
16.75 | 30.97 | 13.35 | 2.16 | 18.98 |
|
Asset Turnover
|
1.90 | 0.94 | 2.76 | 1.69 | 0.99 |
|
Receivable days
|
61.73 | 102.47 | 41.90 | 6.29 | 67.32 |
|
Inventory Days
|
59.08 | 60.94 | 47.44 | 53.06 | 89.64 |
|
Payable days
|
61.66 | 93.06 | 63.17 | 50.26 | 58.58 |
|
Cash Conversion Cycle
|
59.15 | 70.35 | 26.16 | 9.10 | 98.38 |