Line up to six companies across valuation, growth, profitability, leverage, ownership and technicals. Best and worst per row are highlighted.
| Metric | BERGEPAINT | KANSAINER | JSWDULUX | INDIGOPNTS | SIRCA |
|---|---|---|---|---|---|
| Size & Price | |||||
| Market capitalisation | ₹52,750 Cr | ₹14,174 Cr | ₹13,744 Cr | ₹5,025 Cr | ₹2,281 Cr |
| Enterprise value | ₹53,385 Cr | ₹14,257 Cr | ₹13,744 Cr | ₹5,027 Cr | ₹2,313 Cr |
| Revenue (TTM) | ₹12,263 Cr | ₹8,263 Cr | ₹3,591 Cr | ₹1,466 Cr | ₹508 Cr |
| EBITDA (TTM) | ₹1,912 Cr | ₹1,000 Cr | ₹489 Cr | ₹273 Cr | ₹100 Cr |
| PAT (TTM) | ₹1,217 Cr | ₹600 Cr | ₹1,963 Cr | ₹163 Cr | ₹67 Cr |
| Current price | ₹452.40 | ₹175.27 | ₹3,020.60 | ₹1,053.50 | ₹401.55 |
| 1-day change | -0.67% | -1.53% | -1.9% | -3.44% | -2.08% |
| Avg volume (30d) | — | — | — | — | — |
| 52-week high | — | — | — | — | — |
| 52-week low | — | — | — | — | — |
| Distance from 52w high | — | — | — | — | — |
| Distance from 52w low | — | — | — | — | — |
| Valuation | |||||
| Price to earnings | 43.4× | 23.6× | 7.0× | 30.8× | 34.0× |
| Price to book | 7.6× | 2.1× | 5.6× | 4.4× | 4.8× |
| Price to sales | 4.3× | 1.7× | 3.8× | 3.4× | 4.5× |
| EV / EBITDA | 27.9× | 14.3× | 28.1× | 18.4× | 23.1× |
| Dividend yield | 0.88% | 1.43% | 7.81% | 0.47% | 0.87% |
| Earnings yield | 2.31% | 4.23% | 14.28% | 3.25% | 2.94% |
| PEG ratio | 4.59 | 3.12 | 0.09 | — | 2.8 |
| Book value / share | ₹59.3 | ₹83.0 | ₹538.3 | ₹241.9 | ₹83.7 |
| EPS (TTM) | ₹10.4 | ₹7.4 | ₹430.9 | ₹34.2 | ₹11.8 |
| Growth | |||||
| Sales growth (1y) | 2.9% | 2.9% | -12% | 4.8% | 31.7% |
| Sales growth (3y CAGR) | 4% | 2.2% | -1.8% | — | 22.5% |
| Sales growth (5y CAGR) | 11.7% | 9.7% | 8.3% | — | — |
| Profit growth (1y) | -4.5% | -48.4% | 359.6% | 4.1% | 32.5% |
| Profit growth (3y CAGR) | 9.5% | 7.6% | 80.6% | — | 12.1% |
| Profit growth (5y CAGR) | 9.4% | 2.2% | 56.9% | — | — |
| Qtr sales growth (YoY) | 12% | 9.8% | -3% | 19.7% | 13.8% |
| Qtr profit growth (YoY) | 28.6% | 5.9% | -12.4% | 60% | 14.2% |
| Profitability | |||||
| Operating margin | 15.4% | 12.1% | 14.1% | 18.1% | 20.1% |
| Net margin | 9.5% | 7.2% | 54.8% | 10.5% | 13.2% |
| Return on equity | 17.2% | 9% | 104.4% | 13.5% | 15.8% |
| Return on capital employed | 21.7% | 12.9% | 25.4% | 17.6% | 20.3% |
| Return on assets | 11.2% | 6.6% | 52% | 9.1% | 11% |
| ROE (3y avg) | 20.5% | 17.2% | 56.3% | 14.8% | 16.2% |
| ROCE (3y avg) | 25.3% | 14.7% | 34.5% | 18.8% | 21% |
| Leverage & Quality | |||||
| Debt to equity | 0.09 | 0.01 | 0 | 0 | 0.07 |
| Interest coverage | 26.9× | 27.6× | 43.9× | 71.1× | 18.8× |
| Current ratio | 2.12 | 3.48 | 1.56 | 2.05 | 5.21 |
| Working capital days | 83 | 92 | 29 | 55 | 193 |
| Ownership | |||||
| Promoter holding | 75% | 75% | 61.2% | 53.9% | 65.2% |
| Promoter pledge | 0% | 0% | 0% | 0% | 0% |
| FII holding | 4.8% | 4% | 8.5% | 5.7% | 6.1% |
| DII holding | 11.8% | 11.9% | 22% | 25.3% | 3.5% |
| Public holding | 8.4% | 9.1% | 8.3% | 15.1% | 25.2% |
| Promoter holding change (1y) | 0% | -0.02% | -13.56% | -0.04% | -2.36% |
| 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 | BERGEPAINTMar 2020 · 2020-03-31Consolidated | KANSAINERMar 2020 · 2020-03-31Consolidated | JSWDULUXMar 2020 · 2020-03-31Standalone | INDIGOPNTSNo filing this year | SIRCAMar 2020 · 2020-03-31Standalone |
|---|---|---|---|---|---|
| Revenue | 6,366 | 5,280 | 2,662 | — | 135 |
| COGS | 3,726 | 3,259 | 1,443 | — | 71 |
| Gross profit | 2,640 | 2,021 | 1,219 | — | 64 |
| Operating expenses | 1,587 | 1,217 | 840 | — | 33 |
| Operating profit (EBITDA) | 1,053 | 804 | 379 | — | 31 |
| OPM % | 16.5% | 15.2% | 14.2% | — | 23% |
| Depreciation | 191 | 142 | 79 | — | 2 |
| Interest | 47 | 21 | 9 | — | 0 |
| Other income | 69 | 26 | 32 | — | 6 |
| Profit before tax | 883 | 667 | 323 | — | 34 |
| Tax | 227 | 151 | 86 | — | 9 |
| Tax % | 25.7% | 22.7% | 26.5% | — | 26.4% |
| PAT | 656 | 516 | 237 | — | 25 |
| PAT margin % | 10.3% | 9.8% | 8.9% | — | 18.6% |
| EPS (₹) | 6.8 | 9.7 | 52.1 | — | 9.2 |
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.