Line up to six companies across valuation, growth, profitability, leverage, ownership and technicals. Best and worst per row are highlighted.
| Metric | MAZDOCK | COCHINSHIP | SWANDEF | LAXMIPATI | HRYNSHP |
|---|---|---|---|---|---|
| Size & Price | |||||
| Market capitalisation | ₹83,262 Cr | ₹33,861 Cr | ₹14,325 Cr | ₹249 Cr | ₹61 Cr |
| Enterprise value | ₹83,702 Cr | ₹34,960 Cr | ₹17,050 Cr | — | ₹64 Cr |
| Revenue (TTM) | ₹13,323 Cr | ₹5,047 Cr | ₹312 Cr | ₹72 Cr | ₹169 Cr |
| EBITDA (TTM) | ₹2,571 Cr | ₹763 Cr | ₹-299 Cr | ₹13 Cr | ₹3 Cr |
| PAT (TTM) | ₹2,854 Cr | ₹680 Cr | ₹-237 Cr | ₹27 Cr | ₹2 Cr |
| Current price | ₹2,064.00 | ₹1,287.00 | ₹2,718.20 | ₹428.45 | ₹97.98 |
| 1-day change | -2.32% | -2.13% | -1.39% | — | +2.06% |
| Avg volume (30d) | — | — | — | — | — |
| 52-week high | — | — | — | — | — |
| 52-week low | — | — | — | — | — |
| Distance from 52w high | — | — | — | — | — |
| Distance from 52w low | — | — | — | — | — |
| Valuation | |||||
| Price to earnings | 29.2× | 49.8× | — | 9.2× | 32.1× |
| Price to book | 8.5× | 5.8× | 205.6× | — | 0.4× |
| Price to sales | 6.2× | 6.7× | 45.9× | 3.5× | 0.4× |
| EV / EBITDA | 32.6× | 45.8× | -57.0× | — | 19.2× |
| Dividend yield | 1.01% | 0.7% | 0% | 0% | 0% |
| Earnings yield | 3.43% | 2.01% | — | 10.88% | 3.11% |
| PEG ratio | 0.91 | 1.51 | — | — | — |
| Book value / share | ₹241.8 | ₹223.2 | ₹13.2 | — | ₹223.5 |
| EPS (TTM) | ₹70.7 | ₹25.9 | ₹-45.0 | ₹46.6 | ₹3.1 |
| Growth | |||||
| Sales growth (1y) | 13.8% | 4.2% | 3,913.4% | 43.7% | 13.5% |
| Sales growth (3y CAGR) | 18.4% | 28.5% | — | 67.9% | — |
| Sales growth (5y CAGR) | 26.3% | 12.2% | — | 30.9% | — |
| Profit growth (1y) | 7% | -13.4% | — | 316% | -80.3% |
| Profit growth (3y CAGR) | 32.2% | 33% | — | — | — |
| Profit growth (5y CAGR) | 38.1% | 3.3% | — | — | — |
| Qtr sales growth (YoY) | 12.1% | 2.4% | 7,188.1% | — | — |
| Qtr profit growth (YoY) | 21.7% | -19.4% | — | — | — |
| Profitability | |||||
| Operating margin | 17.4% | 16.2% | -109.8% | 17.5% | 2% |
| Net margin | 19.8% | 14.3% | -80.1% | 37.6% | 1.1% |
| Return on equity | 29.2% | 12.5% | -123.7% | — | 1.4% |
| Return on capital employed | 32.3% | 17.2% | -7.9% | — | 4.5% |
| Return on assets | 9.4% | 4.9% | -7.1% | 41.8% | 0.9% |
| ROE (3y avg) | 32.8% | 14.9% | -65.3% | — | 1% |
| ROCE (3y avg) | 37.1% | 19.5% | -6.3% | — | 4.9% |
| Leverage & Quality | |||||
| Debt to equity | 0.05 | 0.19 | 39.13 | — | 0.03 |
| Interest coverage | 46.2× | 11.8× | -17.5× | 4.7× | 6.7× |
| Current ratio | 1.4 | 1.33 | 4.49 | 1.78 | — |
| Working capital days | -21 | 250 | 725 | — | — |
| Ownership | |||||
| Promoter holding | 81.2% | 67.9% | 89.9% | 73.5% | 75% |
| Promoter pledge | 0% | 0% | 0% | 0% | 0% |
| FII holding | 1.7% | 2.8% | 0.7% | 0% | 0% |
| DII holding | 5% | 7% | 1.9% | 0% | 0% |
| Public holding | 12.1% | 22.3% | 7.5% | 26.6% | 25.1% |
| Promoter holding change (1y) | 0% | 0% | -5.01% | — | 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 | MAZDOCKNo filing this year | COCHINSHIPNo filing this year | SWANDEFMar 2017 · 2017-03-31Standalone | LAXMIPATINo filing this year | HRYNSHPMar 2017 · 2017-03-31Standalone |
|---|---|---|---|---|---|
| Revenue | — | — | 520 | — | 252 |
| COGS | — | — | — | — | -293 |
| Operating expenses | — | — | 498 | — | 580 |
| Operating profit (EBITDA) | — | — | 22 | — | -34 |
| OPM % | — | — | 4.3% | — | -13.7% |
| Depreciation | — | — | 201 | — | 2 |
| Interest | — | — | 573 | — | 8 |
| Other income | — | — | 45 | — | 57 |
| Profit before tax | — | — | -706 | — | 9 |
| Tax | — | — | -183 | — | -1 |
| Tax % | — | — | -25.9% | — | -6.9% |
| PAT | — | — | -523 | — | 9 |
| PAT margin % | — | — | -100.7% | — | 3.8% |
| EPS (₹) | — | — | -7.1 | — | 15.3 |
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.