Pennar Engineered Peer Comparison
NSE: PENPEBS | BSE: 539333
₹62.85
As on 06-Jun-2019IST
Market cap
₹219 Cr
Revenue (TTM)
₹605 Cr
P/E Ratio
14.2
P/B Ratio
1.1
Div. Yield
0 %
| Pennar Engineered | NBCC (India) | Kalpataru Project | IRB Infra Dev | Cemindia Projects | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
219 | 23,922 | 23,974 | 23,359 | 21,807 |
Revenue (₹ Cr) |
605 | 12,752 | 27,380 | 7,686 | 10,185 |
Net Profit (₹ Cr) |
15.42 | 765.12 | 1,128.57 | 954.14 | 601.20 |
Net Margin (%) |
2.48 | 5.86 | 4.10 | 12.14 | 5.81 |
RoE (%) |
7.86 | 24.04 | 14.91 | 4.76 | 27.06 |
Price to Earnings |
14.19 | 32.21 | 21.09 | 24.48 | 36.25 |
Price-To-Book |
1.08 | 7.53 | 2.96 | 1.07 | 8.58 |
Income Statement (₹ Cr)
| Pennar Engineered | NBCC (India) | Kalpataru Project | IRB Infra Dev | Cemindia Projects | |
|---|---|---|---|---|---|
|
Operating Revenue
|
510.36 | 8,447.09 | 8,704.42 | 5,694.10 | 2,060.51 |
|
Total Income
|
522.26 | 8,772.52 | 8,740.52 | 5,862.77 | 2,095.77 |
|
Total Expenditure
|
476.67 | 7,996.26 | 7,595.02 | 3,005.40 | 1,789.04 |
|
EBITDA
|
33.69 | 450.83 | 1,109.39 | 2,688.70 | 271.47 |
|
Depreciation
|
5.97 | 5.90 | 191.51 | 544.05 | 57.74 |
|
EBIT
|
27.72 | 444.92 | 917.88 | 2,144.65 | 213.72 |
|
Interest
|
15.66 | 186.55 | 476.22 | 976.00 | 87.58 |
|
Other Income
|
11.90 | 325.43 | 36.10 | 168.67 | 35.26 |
|
Exceptional Items
|
-- | -0.13 | -- | 126.69 | -21.84 |
|
Profit before Tax
|
23.96 | 584.25 | 460.92 | 1,464.01 | 125.74 |
|
Provision for Tax
|
8.16 | 188.53 | 182.66 | 544.35 | 52.82 |
|
Profit after Tax
|
15.80 | 395.72 | 278.26 | 919.66 | 72.93 |
Liabilities (₹ Cr)
| Pennar Engineered | NBCC (India) | Kalpataru Project | IRB Infra Dev | Cemindia Projects | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
187.21 | 2,066.19 | 2,673.41 | 5,692.52 | 617.28 |
|
Minority Interest
|
-- | 154.01 | 146.39 | -- | 0.88 |
|
Non-Current Liabilities
|
1.11 | 387.93 | 3,416.48 | 27,157.21 | 34.01 |
|
Current Liabilities
|
320.31 | 10,290.63 | 6,018.35 | 7,218.68 | 1,740.85 |
|
Total Liabilities
|
515.13 | 13,089.70 | 12,385.01 | 40,388.91 | 2,394.73 |
Assets (₹ Cr)
| Pennar Engineered | NBCC (India) | Kalpataru Project | IRB Infra Dev | Cemindia Projects | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
77.44 | 731.58 | 4,313.02 | 37,551.81 | 720.42 |
|
Current Assets
|
431.19 | 12,167.19 | 7,926.09 | 2,516.59 | 1,672.60 |
|
Total Assets
|
515.13 | 13,089.70 | 12,385.01 | 40,388.91 | 2,394.73 |
|
Total Debt*
|
75.66 | 0.00 | 3,319.06 | 13,831.50 | 488.60 |
|
Net Current Assets
|
110.88 | 1,876.56 | 1,907.74 | -4,702.08 | -68.25 |
|
Contingent Liabilities
|
0.36 | 1,294.53 | 555.38 | 1,106.09 | 2,400.25 |
Cashflow (₹ Cr)
| Pennar Engineered | NBCC (India) | Kalpataru Project | IRB Infra Dev | Cemindia Projects | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
12.66 | 906.74 | 649.59 | 2,132.33 | 68.20 |
|
Cash Flow from Investing Activities
|
-24.08 | -474.23 | -700.04 | -2,621.47 | -157.08 |
|
Cash from Financing Activities
|
5.15 | -247.35 | 65.80 | 410.16 | 39.58 |
|
Net Cash Inflow / Outflow
|
-6.27 | 185.16 | 15.35 | -78.99 | -49.31 |
Ratios
Profitability Ratios
| Pennar Engineered | NBCC (India) | Kalpataru Project | IRB Infra Dev | Cemindia Projects | |
|---|---|---|---|---|---|
|
ROCE (%)
|
16.17 | 40.94 | 16.64 | 12.59 | 21.18 |
|
ROE (%)
|
8.80 | 21.05 | 10.92 | 16.78 | 12.47 |
|
ROA (%)
|
3.06 | 3.71 | 2.49 | 2.13 | 3.40 |
|
EBIT Margin (%)
|
8.93 | 9.19 | 13.16 | 50.18 | 14.89 |
|
Net Margin (%)
|
3.03 | 4.51 | 3.18 | 15.69 | 3.48 |
|
Cash Profit Margin (%)
|
4.19 | 4.75 | 5.37 | 25.71 | 6.34 |
Growth Ratios
| Pennar Engineered | NBCC (India) | Kalpataru Project | IRB Infra Dev | Cemindia Projects | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.74 | 13.77 | 15.87 | -2.60 | -29.86 |
|
EBIT Growth (%)
|
-0.28 | 27.02 | 17.19 | -10.16 | 5.20 |
|
Net Profit Growth (%)
|
-7.87 | 21.58 | 76.91 | 28.55 | 42.38 |
|
EPS Growth (%)
|
-7.87 | 6.64 | 50.53 | 28.54 | 43.21 |
|
Book Value Growth (%)
|
8.97 | 21.98 | 10.38 | 7.98 | 11.82 |
Valuation Ratios
| Pennar Engineered | NBCC (India) | Kalpataru Project | IRB Infra Dev | Cemindia Projects | |
|---|---|---|---|---|---|
|
Price / Earnings
|
17.28 | 15.10 | 26.32 | 0.85 | 46.42 |
|
Price / Book Value
|
1.46 | 8.29 | 2.76 | 1.38 | 5.48 |
|
Dividend Yield (%)
|
0.00 | 0.88 | 0.52 | 2.24 | 0.18 |
|
EV/EBITDA
|
7.46 | 16.00 | 9.10 | 7.14 | 12.24 |
|
Market Cap (₹ Cr)
|
272.96 | 17,131.54 | 7,388.35 | 7,839.07 | 3,380.12 |
Solvency Ratios
| Pennar Engineered | NBCC (India) | Kalpataru Project | IRB Infra Dev | Cemindia Projects | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.40 | 0.00 | 1.24 | 2.43 | 0.79 |
|
Short term debt to equity ratio
|
0.40 | -- | 0.23 | 0.20 | 0.68 |
|
Current Ratio
|
1.35 | 1.18 | 1.32 | 0.35 | 0.96 |
|
Quick Ratio
|
0.70 | 1.02 | 1.15 | 0.28 | 0.87 |
|
Interest Coverage
|
2.53 | 4.13 | 1.97 | 2.50 | 2.44 |
Operating Efficiency Ratios
| Pennar Engineered | NBCC (India) | Kalpataru Project | IRB Infra Dev | Cemindia Projects | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
17.63 | 31.41 | 45.44 | 2.33 | 11.64 |
|
Asset Turnover
|
1.01 | 0.79 | 0.78 | 0.13 | 0.96 |
|
Receivable days
|
57.19 | 112.78 | 153.42 | 6.51 | 40.26 |
|
Inventory Days
|
145.13 | 69.77 | 40.18 | 26.92 | 23.74 |
|
Payable days
|
125.99 | 0.00 | 244.33 | 2,141.14 | 362.32 |
|
Cash Conversion Cycle
|
76.34 | 182.56 | -50.73 | -2,107.71 | -298.33 |