| mln. INR | 2011 | 2012 | 2013 | 2014 | 2015 | 2015/2014 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 1,868 | 2,056 | 2,116 | 1,648 | 1,599 | -3.0% |
| EBITDA | 41 | 50 | 86 | 77 | ||
| Net Income | 12 | 18 | 9 | 9 | 5 | -42.9% |
| Balance Sheet | ||||||
| Cash | 12 | 3 | 23 | |||
| Short Term Debt | 0 | 264 | 337 | |||
| Long Term Debt | 209 | 89 | 67 | |||
| Cash flow | ||||||
| Ratios | ||||||
| Revenue growth | 0.4% | 10.1% | 2.9% | -22.1% | -3.0% | |
| EBITDA growth | 4.4% | 20.3% | 74.0% | |||
| EBITDA Margin | 2.2% | 2.4% | 4.1% | 0.0% | 4.8% | 4.8% |
| Net Income Margin | 0.7% | 0.9% | 0.4% | 0.6% | 0.3% | -0.2% |
| ROIC | 6.9% | 6.8% | 10.6% | 0.0% | ||
| ROE | 4.6% | 6.3% | 3.1% | 0.0% | ||
| Net Debt/EBITDA | 4.8x | 7.1x | 4.4x | 0.0x | 0.0x | |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Uttam Galva Steels ($UTTAMSTL) | 12.0% | 11.0% | -13.2% | 55.0% | |
| Modern Steels ($MDRNSTL) | -2.6% | -22.7% | 0.7% | 20.3% | |
| Maithan Alloys ($MAITHANALL) | -1.5% | 59.1% | 1.1% | 15.0% | |
| Pennar Industries ($PENIND) | 0.9% | -8.5% | 0.5% | 12.7% | |
| Vaswani Industries ($VASWANI) | 51.4% | -2.1% | 5.6% | 12.6% | |
| Median (31 companies) | 22.4% | 12.5% | 8.8% | 3.4% | 0.4% |
| Garg Furnace ($GARGFUR) | 10.1% | 2.9% | -22.1% | -3.0% | |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Jindal Steel & Power ($JINDALSTEL) | 48.3% | 37.5% | 30.5% | 28.1% | 29.8% |
| Sarda Energy & Minerals ($SARDAEN) | 15.2% | 16.3% | 21.5% | 21.3% | 21.5% |
| Bhushan Steel ($BHUSANSTL) | 29.0% | 31.2% | 32.3% | 28.1% | 20.4% |
| Jsw Steel ($JSWSTEEL) | 20.2% | 17.8% | 17.1% | 17.9% | 17.7% |
| Tata Metaliks ($TATAMETALI) | 3.2% | -9.6% | 0.9% | 6.8% | 14.6% |
| Median (27 companies) | 13.4% | 9.5% | 9.2% | 7.2% | 9.0% |
| Garg Furnace ($GARGFUR) | 2.2% | 2.4% | 4.1% | 4.8% | |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Jindal Steel & Power ($JINDALSTEL) | 64.7% | 34.2% | 47.6% | 69.6% | 26.4% |
| Jayaswal Neco Industries ($JAYNECOIND) | 27.9% | 20.4% | 44.0% | 31.1% | 17.3% |
| Steel Authority Of India ($SAIL) | 25.3% | 20.9% | 20.7% | 19.3% | 16.9% |
| Bhushan Steel ($BHUSANSTL) | 81.1% | 47.2% | 44.0% | 50.4% | 16.2% |
| Jsw Steel ($JSWSTEEL) | 22.0% | 11.9% | 14.7% | 11.3% | 12.7% |
| Median (18 companies) | 12.1% | 9.1% | 11.0% | 7.1% | 4.9% |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Tata Metaliks ($TATAMETALI) | 3.1% | -23.5% | -3.7% | 19.9% | 57.4% |
| Pennar Industries ($PENIND) | 31.6% | 26.8% | 18.4% | 12.3% | 15.7% |
| Maithan Alloys ($MAITHANALL) | 34.5% | 16.3% | 15.1% | 5.5% | 15.3% |
| Kirloskar Ferrous Industries ($KIRLFER) | 20.0% | 19.1% | 16.8% | 12.4% | 14.7% |
| Gallantt Metal ($GALLANTT) | 9.7% | 8.7% | 11.7% | 8.5% | 11.7% |
| Median (37 companies) | 9.6% | 7.2% | 5.5% | 5.8% | 5.0% |
| Garg Furnace ($GARGFUR) | 6.9% | 6.8% | 10.6% | ||
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Visa Steel ($VISASTEEL) | 6.9x | 20.1x | 24.4x | 187.1x | |
| Ismt ($ISMTLTD) | 4.4x | 5.3x | 9.8x | 19.9x | 48.3x |
| Kic Metaliks ($KAJARIR) | 6.6x | 9.2x | 3.0x | 18.2x | 19.8x |
| Bhushan Steel ($BHUSANSTL) | 8.1x | 6.3x | 8.6x | 12.9x | 17.7x |
| Prakash Industries ($PRAKASH) | 1.8x | 2.5x | 2.8x | 2.5x | 11.9x |
| Median (25 companies) | 3.6x | 4.2x | 4.3x | 3.3x | 2.5x |
| Garg Furnace ($GARGFUR) | 4.8x | 7.1x | 4.4x | 0.0x | |