| mln. INR | 2011 | 2012 | 2013 | 2014 | 2015 | 2015/2014 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 2,518 | 4,038 | 3,073 | 2,478 | 3,368 | 35.9% |
| EBITDA | 326 | 630 | 417 | 327 | 405 | 23.9% |
| Net Income | 85 | 224 | 98 | 42 | 93 | 121.8% |
| Balance Sheet | ||||||
| Cash | 10 | 6 | 63 | 95 | -100.0% | |
| Short Term Debt | 752 | 1,363 | 1,305 | 941 | -100.0% | |
| Long Term Debt | 205 | 167 | 142 | 211 | -100.0% | |
| Cash flow | ||||||
| Capex | 21 | 199 | ||||
| Ratios | ||||||
| Revenue growth | -38.4% | 60.4% | -23.9% | -19.4% | 35.9% | |
| EBITDA growth | 46.4% | 93.2% | -33.8% | -21.6% | 23.9% | |
| EBITDA Margin | 12.9% | 15.6% | 13.6% | 13.2% | 12.0% | -1.2% |
| Net Income Margin | 3.4% | 5.6% | 3.2% | 1.7% | 2.8% | 1.1% |
| CAPEX, % of revenue | 0.8% | 4.9% | 0.0% | |||
| ROIC | 17.2% | 26.4% | 12.8% | 9.7% | -9.7% | |
| ROE | 13.4% | 26.7% | 9.4% | 3.8% | -3.8% | |
| Net Debt/EBITDA | 2.9x | 2.4x | 3.3x | 3.2x | 0.0x | -3.2x |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Birla Ericsson Optical ($BIRLAERIC) | -78.0% | 13.1% | 64.8% | 134.7% | |
| Diamond Power Infrastructure ($DIAPOWER) | -52.4% | 32.7% | 27.9% | 23.1% | |
| Genus Power Infrastructures ($GENUSPOWER) | -34.5% | -1.2% | -7.5% | 17.4% | |
| Ultracab (India) ($ULTRACAB) | 49.2% | 43.1% | 26.2% | 10.5% | |
| Salzer Electronics ($SALZER) | -46.1% | 23.4% | 2.6% | 6.9% | |
| Median (13 companies) | -8.7% | 13.1% | -2.2% | 0.4% | |
| Pitti Laminations ($PITTILAM) | 60.4% | -23.9% | -19.4% | 35.9% | |
| Top | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Malvica Engineering ($MALVICAE) | 0.0% | 0.0% | 0.0% | 0.0% | |
| Median (1 company) | 0.0% | 0.0% | 0.0% | 0.0% | |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Genus Power Infrastructures ($GENUSPOWER) | 14.4% | 14.1% | 11.0% | 13.8% | |
| Ultracab (India) ($ULTRACAB) | 9.8% | 10.0% | 7.9% | 13.0% | |
| Salzer Electronics ($SALZER) | 14.3% | 12.9% | 12.5% | 12.4% | |
| Birla Ericsson Optical ($BIRLAERIC) | -3.3% | 2.6% | 9.0% | 12.3% | |
| Cords Cable Industries ($CORDSCABLE) | 9.1% | 9.9% | 9.9% | 9.8% | |
| Median (11 companies) | 7.2% | 9.9% | 8.9% | 8.9% | |
| Pitti Laminations ($PITTILAM) | 12.9% | 15.6% | 13.6% | 13.2% | 12.0% |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Indosolar ($INDOSOLAR) | 24.2% | 311.2% | 148.3% | 42.3% | |
| Easun Reyrolle ($EASUNREYRL) | 19.3% | 26.5% | 30.7% | 19.4% | |
| Diamond Power Infrastructure ($DIAPOWER) | 6.8% | 8.4% | |||
| Salzer Electronics ($SALZER) | 5.7% | 6.8% | 5.6% | 4.1% | |
| Birla Ericsson Optical ($BIRLAERIC) | 9.4% | 1.3% | 4.4% | 4.0% | |
| Median (8 companies) | 6.3% | 3.1% | 4.4% | 4.1% | |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Birla Ericsson Optical ($BIRLAERIC) | -6.6% | -2.2% | 8.2% | 27.3% | |
| Ultracab (India) ($ULTRACAB) | 14.3% | 14.8% | 11.6% | 18.4% | |
| Salzer Electronics ($SALZER) | 14.6% | 14.6% | 12.7% | 13.0% | |
| Genus Power Infrastructures ($GENUSPOWER) | 15.2% | 12.4% | 8.0% | 12.2% | |
| Diamond Power Infrastructure ($DIAPOWER) | 19.6% | 16.1% | 11.7% | 11.3% | |
| Median (22 companies) | 10.2% | 7.7% | 8.2% | 11.3% | 0.0% |
| Pitti Laminations ($PITTILAM) | 17.2% | 26.4% | 12.8% | 9.7% | |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Easun Reyrolle ($EASUNREYRL) | 11.1x | 19.4x | 11.3x | 11.6x | |
| Hbl Power Systems ($HBLPOWER) | 8.6x | 4.1x | 4.4x | 6.8x | |
| Diamond Power Infrastructure ($DIAPOWER) | 2.5x | 3.3x | 5.2x | 4.8x | |
| Ultracab (India) ($ULTRACAB) | 4.8x | 4.9x | 5.2x | 3.8x | |
| Genus Power Infrastructures ($GENUSPOWER) | 2.8x | 3.2x | 3.9x | 2.9x | |
| Median (11 companies) | 3.0x | 3.4x | 4.2x | 2.6x | |
| Pitti Laminations ($PITTILAM) | 2.9x | 2.4x | 3.3x | 3.2x | 0.0x |