| mln. INR | 2011 | 2012 | 2013 | 2014 | 2015 | 2015/2014 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 1,381 | 1,820 | 1,537 | 1,860 | 1,676 | -9.9% |
| EBITDA | 212 | 279 | 190 | 305 | 257 | -15.7% |
| Net Income | 39 | 61 | 11 | 62 | 54 | -13.1% |
| Balance Sheet | ||||||
| Cash | 131 | 44 | ||||
| Short Term Debt | 300 | 354 | ||||
| Long Term Debt | 593 | 450 | ||||
| Cash flow | ||||||
| Capex | 70 | 19 | ||||
| Ratios | ||||||
| Revenue growth | 35.8% | 31.8% | -15.5% | 21.0% | -9.9% | |
| EBITDA growth | 9.2% | 31.6% | -32.0% | 60.5% | -15.7% | |
| EBITDA Margin | 15.4% | 15.3% | 12.3% | 16.4% | 15.3% | -1.1% |
| Net Income Margin | 2.8% | 3.4% | 0.7% | 3.3% | 3.2% | -0.1% |
| CAPEX, % of revenue | 5.1% | 1.0% | 0.0% | |||
| ROIC | 7.0% | 10.5% | 0.0% | |||
| ROE | 4.0% | 6.2% | 0.0% | |||
| Net Debt/EBITDA | 3.6x | 2.7x | 0.0x | 0.0x | 0.0x | 0.0x |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Ifgl Refractories ($IFGLREFRAC) | 28.2% | 11.2% | 15.9% | 1.2% | |
| Vesuvius India ($VESUVIUS) | -34.2% | 4.1% | 6.9% | 8.4% | |
| Vhcl Industries ($VHCLINDUS) | 110.4% | 3.8% | -77.8% | ||
| Graphite India ($GRPHIDM) | 32.5% | 1.9% | 3.1% | -14.9% | |
| Heg ($HEG) | 27.9% | 13.6% | -9.8% | -15.9% | |
| Median (7 companies) | -27.7% | 28.0% | 11.2% | 3.1% | -15.4% |
| Amd Industries ($AMDIND) | 31.8% | -15.5% | 21.0% | -9.9% | |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Snl Bearings ($SNL) | 29.0% | ||||
| Heg ($HEG) | 20.7% | 17.0% | 18.1% | 16.9% | 16.3% |
| Ifgl Refractories ($IFGLREFRAC) | 8.6% | 13.2% | 8.5% | 15.1% | 11.3% |
| Graphite India ($GRPHIDM) | 21.7% | 16.9% | 14.1% | 12.7% | 8.2% |
| Insilco ($INSILCO) | -3.2% | ||||
| Median (5 companies) | 15.5% | 13.2% | 8.5% | 13.9% | 11.3% |
| Amd Industries ($AMDIND) | 15.4% | 15.3% | 12.3% | 16.4% | 15.3% |
| Top | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Heg ($HEG) | 7.3% | 14.4% | 9.3% | 18.7% | 2.6% |
| Ifgl Refractories ($IFGLREFRAC) | 3.3% | 0.8% | 2.9% | 1.3% | 2.5% |
| Insilco ($INSILCO) | 1.6% | ||||
| Graphite India ($GRPHIDM) | 6.8% | 7.1% | 2.7% | 1.2% | 1.6% |
| Median (4 companies) | 6.9% | 5.6% | 2.9% | 2.9% | 2.1% |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Snl Bearings ($SNL) | 54.6% | 61.1% | 48.2% | 31.9% | |
| Ifgl Refractories ($IFGLREFRAC) | 11.8% | 20.0% | 11.7% | 23.5% | 15.7% |
| Vhcl Industries ($VHCLINDUS) | 56.8% | 22.6% | 20.2% | ||
| Vesuvius India ($VESUVIUS) | 23.1% | 25.0% | 25.0% | 19.3% | |
| Heg ($HEG) | 9.8% | 9.0% | 10.4% | 8.3% | 5.5% |
| Median (13 companies) | 13.3% | 16.4% | 12.3% | 19.8% | 5.5% |
| Amd Industries ($AMDIND) | 7.0% | 10.5% | |||
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Vhcl Industries ($VHCLINDUS) | 1.4x | 2.6x | 4.0x | ||
| Heg ($HEG) | 3.9x | 5.2x | 4.1x | 3.3x | 4.1x |
| Graphite India ($GRPHIDM) | 1.0x | 2.0x | 2.7x | 1.7x | 2.4x |
| Snl Bearings ($SNL) | 0.3x | 0.2x | 0.6x | 1.1x | 0.0x |
| Ifgl Refractories ($IFGLREFRAC) | 2.9x | 1.2x | 2.1x | 0.7x | 0.9x |
| Median (8 companies) | 1.0x | 1.2x | 2.4x | 0.9x | 1.6x |
| Amd Industries ($AMDIND) | 3.6x | 2.7x | 0.0x | 0.0x | 0.0x |