Line up to six companies across valuation, growth, profitability, leverage, ownership and technicals. Best and worst per row are highlighted.
| Metric | TMCV | ASHOKLEY | ESCORTS | BEML | ACE |
|---|---|---|---|---|---|
| Size & Price | |||||
| Market capitalisation | ₹1,53,008 Cr | ₹88,390 Cr | ₹29,847 Cr | ₹16,346 Cr | ₹14,438 Cr |
| Enterprise value | ₹1,57,825 Cr | ₹1,52,326 Cr | ₹29,883 Cr | ₹16,653 Cr | ₹14,439 Cr |
| Revenue (TTM) | ₹87,197 Cr | ₹57,723 Cr | ₹12,248 Cr | ₹4,536 Cr | ₹3,414 Cr |
| EBITDA (TTM) | ₹8,812 Cr | ₹10,982 Cr | ₹1,529 Cr | ₹350 Cr | ₹529 Cr |
| PAT (TTM) | ₹4,191 Cr | ₹3,476 Cr | ₹1,383 Cr | ₹82 Cr | ₹437 Cr |
| Current price | ₹415.50 | ₹150.48 | ₹2,667.30 | ₹1,962.30 | ₹1,212.30 |
| 1-day change | -1.46% | -2.41% | -1.76% | -1.51% | -1.6% |
| Avg volume (30d) | — | — | — | — | — |
| 52-week high | — | — | — | — | — |
| 52-week low | — | — | — | — | — |
| Distance from 52w high | — | — | — | — | — |
| Distance from 52w low | — | — | — | — | — |
| Valuation | |||||
| Price to earnings | 36.5× | 25.4× | 21.6× | 199.0× | 33.1× |
| Price to book | 12.0× | 6.2× | 2.4× | 5.6× | 7.2× |
| Price to sales | 1.8× | 1.5× | 2.4× | 3.6× | 4.2× |
| EV / EBITDA | 17.9× | 13.9× | 19.5× | 47.5× | 27.3× |
| Dividend yield | 0.96% | 2.33% | 2.59% | 0.87% | 0.17% |
| Earnings yield | 2.74% | 3.93% | 4.63% | 0.5% | 3.03% |
| PEG ratio | — | 0.62 | 0.39 | — | 0.97 |
| Book value / share | ₹34.6 | ₹24.2 | ₹1,105.9 | ₹351.2 | ₹168.8 |
| EPS (TTM) | ₹11.4 | ₹5.9 | ₹123.6 | ₹9.8 | ₹36.7 |
| Growth | |||||
| Sales growth (1y) | — | 16.1% | 12.7% | 8.2% | -1.4% |
| Sales growth (3y CAGR) | — | 10.6% | 11% | 3.7% | 15% |
| Sales growth (5y CAGR) | — | 23.7% | 10.5% | 4.1% | 21.7% |
| Profit growth (1y) | — | 11.7% | 89.3% | -51.6% | 1.4% |
| Profit growth (3y CAGR) | — | 40.9% | 55.5% | -3.6% | 34.2% |
| Profit growth (5y CAGR) | — | — | 22.4% | 15.6% | 39.1% |
| Qtr sales growth (YoY) | — | 11.6% | 28.3% | 29.3% | 20.5% |
| Qtr profit growth (YoY) | — | 1.5% | -72.4% | — | 22.3% |
| Profitability | |||||
| Operating margin | 9.1% | 19.1% | 13% | 6.9% | 15.4% |
| Net margin | 3.6% | 6.6% | 20.8% | 3.3% | 12.7% |
| Return on equity | 24% | 26.2% | 21.1% | 4.9% | 22.9% |
| Return on capital employed | 31.3% | 16.6% | 15.4% | 6% | 31.6% |
| Return on assets | 5.8% | 3.7% | 15.2% | 2% | 12.8% |
| ROE (3y avg) | 24% | 27.9% | 15.4% | 8.8% | 27.4% |
| ROCE (3y avg) | 31.3% | 17.9% | 15% | 10.2% | 37.9% |
| Leverage & Quality | |||||
| Debt to equity | 0.38 | 4.49 | 0 | 0.1 | 0 |
| Interest coverage | 7.8× | 2.2× | 88.5× | 5.4× | 26.2× |
| Current ratio | 0.76 | 1.32 | 3.25 | 2.01 | 1.33 |
| Working capital days | -54 | -30 | 5 | 401 | -20 |
| Ownership | |||||
| Promoter holding | 42.6% | 51.5% | 68% | 54% | 65.4% |
| Promoter pledge | 0% | 0% | 0% | 0% | 0% |
| FII holding | 18.6% | 20.7% | 6.4% | 5.5% | 7.8% |
| DII holding | 18.2% | 15.8% | 10.7% | 19.4% | 2.6% |
| Public holding | 20.4% | 12% | 13.3% | 21.1% | 24.1% |
| Promoter holding change (1y) | — | -0.01% | 0% | 0.17% | 0.01% |
| 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 | TMCVNo filing this year | ASHOKLEYMar 2017 · 2017-03-31Consolidated | ESCORTSMar 2017 · 2017-03-31Consolidated | BEMLMar 2017 · 2017-03-31Standalone | ACEMar 2017 · 2017-03-31Consolidated |
|---|---|---|---|---|---|
| Revenue | — | 24,190 | 4,220 | 2,770 | 797 |
| COGS | — | 664 | 2,831 | -1,222 | 529 |
| Gross profit | — | 23,526 | 1,388 | — | 268 |
| Operating expenses | — | — | 1,079 | 3,861 | 229 |
| Operating profit (EBITDA) | — | — | 310 | 132 | 39 |
| OPM % | — | — | 7.3% | 4.8% | 5% |
| Depreciation | — | 573 | 63 | 62 | 12 |
| Interest | — | 1,049 | 32 | 48 | 16 |
| Other income | — | 155 | 58 | 62 | 8 |
| Profit before tax | — | 1,833 | — | 98 | 19 |
| Tax | — | 196 | 77 | — | 5 |
| Tax % | — | 10.7% | — | — | 27.1% |
| PAT | — | 1,633 | 131 | 84 | 14 |
| PAT margin % | — | 6.8% | 3.1% | 3.1% | 1.8% |
| EPS (₹) | — | — | 20.9 | 20.3 | — |
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.