Line up to six companies across valuation, growth, profitability, leverage, ownership and technicals. Best and worst per row are highlighted.
| Metric | KPRMILL | WELSPUNLIV | VTL | TRIDENT | ICIL |
|---|---|---|---|---|---|
| Size & Price | |||||
| Market capitalisation | ₹36,607 Cr | ₹22,941 Cr | ₹15,322 Cr | ₹11,293 Cr | ₹8,789 Cr |
| Enterprise value | ₹37,203 Cr | ₹24,744 Cr | ₹17,177 Cr | ₹13,061 Cr | ₹9,862 Cr |
| Revenue (TTM) | ₹6,820 Cr | ₹9,934 Cr | ₹10,186 Cr | ₹6,781 Cr | ₹4,390 Cr |
| EBITDA (TTM) | ₹1,332 Cr | ₹884 Cr | ₹1,387 Cr | ₹877 Cr | ₹424 Cr |
| PAT (TTM) | ₹912 Cr | ₹278 Cr | ₹848 Cr | ₹395 Cr | ₹151 Cr |
| Current price | ₹1,071.60 | ₹239.05 | ₹529.75 | ₹22.20 | ₹444.00 |
| 1-day change | -2.89% | +5.03% | -0.88% | -1.16% | -3.62% |
| Avg volume (30d) | — | — | — | — | — |
| 52-week high | — | — | — | — | — |
| 52-week low | — | — | — | — | — |
| Distance from 52w high | — | — | — | — | — |
| Distance from 52w low | — | — | — | — | — |
| Valuation | |||||
| Price to earnings | 40.1× | 82.6× | 18.1× | 28.6× | 58.2× |
| Price to book | 6.4× | 4.7× | 1.4× | 2.4× | 3.7× |
| Price to sales | 5.4× | 2.3× | 1.5× | 1.7× | 2.0× |
| EV / EBITDA | 27.9× | 28.0× | 12.4× | 14.9× | 23.2× |
| Dividend yield | 0.7% | 0.04% | 1.89% | 4.51% | 0.34% |
| Earnings yield | 2.49% | 1.21% | 5.53% | 3.5% | 1.72% |
| PEG ratio | 19.1 | 88.68 | — | — | — |
| Book value / share | ₹166.7 | ₹51.3 | ₹369.4 | ₹9.4 | ₹118.9 |
| EPS (TTM) | ₹26.7 | ₹2.9 | ₹29.8 | ₹0.8 | ₹7.6 |
| Growth | |||||
| Sales growth (1y) | 4.1% | -10.9% | 0.9% | -4.1% | -0.2% |
| Sales growth (3y CAGR) | 2.4% | 5.1% | -0.9% | 1.9% | 11.2% |
| Sales growth (5y CAGR) | 13.5% | 5.1% | 10% | 8.1% | 10.5% |
| Profit growth (1y) | 6.3% | -68% | -15.6% | 2% | -48.5% |
| Profit growth (3y CAGR) | 2.1% | 0.9% | -2.1% | -5.1% | -22.9% |
| Profit growth (5y CAGR) | 11% | -17.6% | 12.7% | 4.4% | -12.8% |
| Qtr sales growth (YoY) | 9.6% | 23.7% | 13.3% | 4.7% | 25.9% |
| Qtr profit growth (YoY) | 21.6% | 82.1% | 51.5% | 13% | 67.3% |
| Profitability | |||||
| Operating margin | 19.1% | 8.4% | 12.6% | 13% | 9.5% |
| Net margin | 13% | 2.3% | 7.6% | 5.6% | 3.1% |
| Return on equity | 16.2% | 4.2% | 7.3% | 8% | 5.5% |
| Return on capital employed | 21.4% | 6.6% | 8.6% | 10.6% | 10% |
| Return on assets | 12.7% | 2% | 5.4% | 5% | 2.8% |
| ROE (3y avg) | 17.9% | 11.2% | 7.9% | 8.2% | 11.4% |
| ROCE (3y avg) | 22.8% | 13.5% | 9.7% | 10.7% | 16.8% |
| Leverage & Quality | |||||
| Debt to equity | 0.1 | 0.37 | 0.18 | 0.37 | 0.46 |
| Interest coverage | 23.0× | 2.9× | 10.8× | 5.5× | 2.2× |
| Current ratio | 4.37 | 1.58 | 4.15 | 1.57 | 1.71 |
| Working capital days | 181 | 108 | 259 | 103 | 215 |
| Ownership | |||||
| Promoter holding | 67.5% | 66.4% | 65.1% | 73.7% | 58.7% |
| Promoter pledge | 0% | 0% | 0% | 0% | 0% |
| FII holding | 7% | 5.2% | 6.1% | 3.2% | 10.1% |
| DII holding | 19.3% | 11.4% | 14.7% | 0.3% | 5.8% |
| Public holding | 6.2% | 16.7% | 14.2% | 22.9% | 25.3% |
| Promoter holding change (1y) | 0% | 0.12% | 0.87% | 0% | 0% |
| Technical | |||||
| 50-day moving average | — | — | — | — | — |
| 200-day moving average | — | — | — | — | — |
| Price vs 50 DMA | — | — | — | — | — |
| Price vs 200 DMA | — | — | — | — | — |
| RSI (14) | — | — | — | — | — |
| Return (1m) | — | — | — | — | — |
| Return (3m) | — | — | — | — | — |
| Return (6m) | — | — | — | — | — |
| Return (1y) | — | — | — | — | — |
| Return (3y CAGR) | — | — | — | — | — |
| Relative strength (1y) | — | — | — | — | — |
| Volatility (1y) | — | — | — | — | — |
| Beta | — | — | — | — | — |
best in row weakest in rowRows without a better/worse direction aren't highlighted.
| Line item | KPRMILLMar 2016 · 2016-03-31Consolidated | WELSPUNLIVMar 2016 · 2016-03-31Standalone | VTLMar 2016 · 2016-03-31Consolidated | TRIDENTMar 2016 · 2016-03-31Standalone | ICILMar 2016 · 2016-03-31Standalone |
|---|---|---|---|---|---|
| Revenue | 2,601 | 4,651 | 5,895 | 3,683 | 2,071 |
| COGS | 1,584 | -2,203 | 2,827 | -1,736 | -1 |
| Gross profit | 1,017 | — | 3,068 | — | — |
| Operating expenses | 538 | 5,837 | 1,892 | 4,700 | 1,637 |
| Operating profit (EBITDA) | 479 | 1,017 | 1,176 | 719 | 435 |
| OPM % | 18.4% | 21.9% | 20% | 19.5% | 21% |
| Depreciation | 152 | 326 | 374 | 338 | — |
| Interest | 57 | 154 | 89 | 136 | 52 |
| Other income | 23 | 94 | 110 | 10 | — |
| Profit before tax | 283 | 848 | 872 | 277 | 383 |
| Tax | 73 | 246 | 247 | 48 | 132 |
| Tax % | 25.8% | 29.1% | 28.4% | 17.5% | 34.6% |
| PAT | 210 | 602 | 624 | 228 | 251 |
| PAT margin % | 8.1% | 12.9% | 10.6% | 6.2% | 12.1% |
| EPS (₹) | — | 46 | — | 4.5 | 63.5 |
A blank means that line was not filed or cannot be derived for that company. Compare periods and basis labels before reading across a row.