| mln. INR | 2011 | 2012 | 2013 | 2014 | 2015 | 2015/2014 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 3,076 | 2,829 | 2,829 | 2,858 | 2,953 | 3.3% |
| EBITDA | 341 | 14 | 216 | 167 | ||
| Net Income | 66 | -168 | 0 | 6 | -14 | -332.8% |
| Balance Sheet | ||||||
| Cash | 24 | 15 | ||||
| Short Term Debt | 513 | 436 | ||||
| Long Term Debt | 1,047 | 804 | ||||
| Cash flow | ||||||
| Capex | 22 | 14 | ||||
| Ratios | ||||||
| Revenue growth | -12.4% | -8.0% | 0.0% | 1.0% | 3.3% | |
| EBITDA growth | 46.1% | -95.9% | 1,437.0% | |||
| EBITDA Margin | 11.1% | 0.5% | 7.6% | 0.0% | 5.7% | 5.7% |
| Net Income Margin | 2.1% | -5.9% | 0.0% | 0.2% | -0.5% | -0.7% |
| CAPEX, % of revenue | 0.7% | 0.5% | 0.0% | |||
| ROIC | 10.5% | -4.7% | 0.0% | |||
| ROE | 13.3% | -38.1% | 0.0% | |||
| Net Debt/EBITDA | 4.5x | 87.3x | 0.0x | 0.0x | 0.0x | |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Olympia Industries ($OLYMPTX) | -99.6% | -58.0% | -96.6% | 74,809.1% | |
| Gujarat Cotex ($GUJCOTEX) | -6.2% | -66.0% | 176.2% | -52.0% | |
| T T ($TTL) | -39.2% | -21.8% | 28.7% | 47.8% | |
| Filatex India ($FILATEX) | -74.3% | -2.7% | 158.7% | 44.5% | |
| Gtn Textiles ($GTNTEX) | -27.7% | -8.8% | 51.2% | 39.4% | |
| Median (73 companies) | -31.2% | 5.0% | 10.0% | 14.4% | 2.5% |
| Shree Rajasthan Syntex ($SHRAJSYNQ) | -8.0% | 0.0% | 1.0% | 3.3% | |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Ruby Mills ($RUBYMILLS) | 25.2% | 28.3% | 25.1% | 28.6% | 29.3% |
| Vardhman Textiles ($VTL) | 24.9% | 13.8% | 20.1% | 24.3% | 16.5% |
| Welspun India ($WELSPUNIND) | 13.3% | 12.2% | 16.8% | 22.6% | 24.1% |
| Nitin Spinners ($NITINSPIN) | 23.7% | 10.5% | 19.7% | 19.3% | 17.0% |
| Shri Dinesh Mills ($SHRIDINE) | 24.7% | 22.4% | 18.5% | 18.7% | |
| Median (54 companies) | 12.9% | 6.5% | 9.5% | 9.8% | 10.1% |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Jindal Worldwide ($JINDWORLD) | 3.6% | 3.0% | 10.5% | 20.7% | |
| SRF ($SRF) | 0.0% | 0.0% | 18.7% | 20.0% | 11.4% |
| Welspun India ($WELSPUNIND) | 11.3% | 5.6% | 7.8% | 16.4% | 10.9% |
| Sel Manufacturing Company ($SELMCL) | 54.2% | 53.9% | 25.1% | 14.0% | |
| Grasim Industries ($GRASIM) | 7.8% | 17.7% | 21.7% | 11.6% | 10.2% |
| Median (21 companies) | 4.5% | 3.4% | 5.6% | 6.8% | 6.9% |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Nitin Spinners ($NITINSPIN) | 13.8% | 6.0% | 19.5% | 21.5% | 17.5% |
| Sutlej Textiles & Industries ($SUTLEJTEX) | 16.0% | 9.5% | 13.6% | 19.8% | 14.6% |
| Vardhman Textiles ($VTL) | 15.5% | 6.6% | 11.9% | 17.3% | 8.5% |
| Maral Overseas ($MARALOVER) | 4.6% | 14.1% | 16.0% | ||
| Rswm ($RSWM) | 17.4% | 2.2% | 15.2% | 15.5% | 11.8% |
| Median (126 companies) | 10.1% | 3.6% | 9.2% | 9.2% | 9.1% |
| Shree Rajasthan Syntex ($SHRAJSYNQ) | 10.5% | -4.7% | |||
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Jaybharat Textiles & Real Estate ($JAYTEX) | 8.4x | 10.9x | 53.6x | 23.8x | |
| Sree Jayalakshmi Autospin ($SREEJAYA) | 3.4x | 9.7x | 12.8x | ||
| Bombay Rayon Fashions ($BRFL) | 5.9x | 4.9x | 4.9x | 11.6x | 10.0x |
| Sel Manufacturing Company ($SELMCL) | 5.6x | 9.4x | 6.6x | 11.5x | |
| Ruby Mills ($RUBYMILLS) | 15.9x | 12.6x | 15.3x | 10.8x | 8.6x |
| Median (70 companies) | 3.7x | 3.8x | 3.2x | 0.0x | 0.0x |