Aryavan Atomix Peer Comparison

BSE: 539455

₹70.81

₹0.27 (0.38%)

As on 22-Sep-2026IST

Market cap

₹49 Cr

Revenue (TTM)

₹62 Cr

P/E Ratio

16.2

P/B Ratio

1.5

Div. Yield

0 %

Edit

	Aryavan Atomix	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Market cap (₹ Cr)	49	15,673	13,163	8,774	7,918
Revenue (₹ Cr)	62	5,808	4,437	7,589	6,962
Net Profit (₹ Cr)	3.16	799.43	434.14	564.01	345.04
Net Margin (%)	4.91	13.52	9.63	7.41	4.91
RoE (%)	9.79	14.86	13.57	21.11	10.43
Price to Earnings	16.16	19.43	30.20	15.56	22.95
Price-To-Book	1.52	2.65	3.83	2.89	2.01

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Aryavan Atomix	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Operating Revenue	35.68	5,807.87	4,436.81	7,589.03	6,961.99
Total Income	37.98	5,912.84	4,507.89	7,609.05	7,033.32
Total Expenditure	33.37	4,545.16	3,782.12	6,180.47	6,121.39
EBITDA	2.31	1,262.71	654.69	1,408.56	840.60
Depreciation	0.00	184.52	128.78	303.14	272.07
EBIT	2.31	1,078.19	525.91	1,105.42	568.53
Interest	0.25	63.54	44.52	372.37	120.84
Other Income	2.30	104.97	71.08	20.02	71.33
Exceptional Items	0.00	-18.29	0.00	-10.04	-46.99
Profit before Tax	4.35	1,101.33	552.48	743.03	472.03
Provision for Tax	0.98	301.90	118.34	179.02	126.99
Profit after Tax	3.37	799.43	434.14	564.01	345.04

Liabilities (₹ Cr)

	Aryavan Atomix	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Shareholder's Funds	21.30	5,808.16	3,316.24	2,841.36	3,713.38
Minority Interest	0.00	-1.16	0.00	0.00	0.00
Non-Current Liabilities	0.00	579.15	273.22	1,417.89	533.08
Current Liabilities	6.06	867.99	680.17	1,710.89	2,312.61
Total Liabilities	--	6,158.92	--	5,741.46	--

Assets (₹ Cr)

	Aryavan Atomix	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Non-Current Assets	8.80	4,298.76	2,207.34	3,323.33	3,943.87
Current Assets	18.57	2,640.10	2,007.43	2,379.03	2,450.68
Total Assets	--	6,158.92	--	5,741.46	--
Total Debt*	--	310.30	--	2,738.35	--
Net Current Assets	12.50	1,772.11	1,327.27	668.14	138.07
Contingent Liabilities	--	268.76	--	158.51	--

Cashflow (₹ Cr)

	Aryavan Atomix	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Cash From Operating Activities	--	898.25	--	1,388.49	--
Cash Flow from Investing Activities	--	-436.31	--	-236.18	--
Cash from Financing Activities	--	-252.38	--	-1,085.97	--
Net Cash Inflow / Outflow	--	209.56	--	66.33	--

Ratios

Profitability Ratios

	Aryavan Atomix	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
ROCE (%)	--	23.50	--	12.58	--
ROE (%)	9.79	14.86	13.57	21.11	10.43
ROA (%)	14.67	11.88	11.11	9.63	5.35
EBIT Margin (%)	6.47	18.56	11.85	14.57	8.17
Net Margin (%)	8.88	13.52	9.63	7.41	4.91
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

Growth Ratios

	Aryavan Atomix	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Revenue Growth (%)	-0.51	8.43	4.13	22.18	3.78
EBIT Growth (%)	56.51	13.57	-13.08	39.06	7.92
Net Profit Growth (%)	81.73	9.60	-4.09	137.60	-25.36
EPS Growth (%)	61.32	10.37	-3.72	140.77	-17.07
Book Value Growth (%)	--	8.57	--	4.96	--

Valuation Ratios

	Aryavan Atomix	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Price / Earnings	14.67	19.05	30.25	15.42	20.80
Price / Book Value	2.26	2.65	3.83	2.90	2.01
Dividend Yield (%)	0.00	0.43	0.37	0.00	1.25
EV/EBITDA	21.34	11.82	20.17	7.56	10.51
Market Cap (₹ Cr)	--	11,041.21	--	2,909.27	--

Solvency Ratios

	Aryavan Atomix	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Debt to Equity	0.00	0.04	0.03	0.46	0.06
Short term debt to equity ratio	--	0.06	--	--	--
Current Ratio	3.06	3.04	2.95	1.39	1.06
Quick Ratio	3.06	1.97	2.14	0.58	0.60
Interest Coverage	18.56	18.33	13.41	3.00	4.91

Operating Efficiency Ratios

	Aryavan Atomix	Godawari Power	Gallantt Ispat	Jayaswal Neco	Kirloskar Ferrous
Debtors to sales (%)	36.23	2.26	4.00	6.18	15.66
Asset Turnover	1.55	0.86	1.14	1.30	1.08
Receivable days	--	11.69	--	24.93	--
Inventory Days	--	62.20	--	82.39	--
Payable days	--	60.77	--	36.82	--
Cash Conversion Cycle	--	13.11	--	70.50	--

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