| mln. INR | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 828 | 848 | 847 | 1,013 | 1,182 | 16.7% |
| EBITDA | 98 | 53 | 97 | 128 | 151 | 17.5% |
| Net Income | 6 | -42 | -28 | -5 | 1 | |
| Balance Sheet | ||||||
| Cash | 15 | 4 | ||||
| Short Term Debt | 228 | 236 | ||||
| Long Term Debt | 183 | 124 | ||||
| Cash flow | ||||||
| Capex | 117 | |||||
| Ratios | ||||||
| Revenue growth | 4.0% | 2.4% | -0.1% | 19.5% | 16.7% | |
| EBITDA growth | -21.8% | -45.2% | 81.5% | 32.0% | 17.5% | |
| EBITDA Margin | 11.8% | 6.3% | 11.5% | 12.7% | 12.7% | 0.1% |
| Net Income Margin | 0.7% | -4.9% | -3.3% | -0.5% | 0.1% | 0.6% |
| CAPEX, % of revenue | 14.1% | |||||
| ROIC | 4.8% | -1.3% | ||||
| ROE | 1.2% | -9.0% | ||||
| Net Debt/EBITDA | 4.1x | 6.7x | 0.0x | 0.0x | 0.0x | |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Spectra Industries ($SPECTRA) | 16.4% | 40.2% | -10.1% | 57.1% | - |
| Simmonds Marshall ($SIMMOND) | - | 4.6% | 13.4% | 28.5% | 0.1% |
| India Nippon Electricals ($INDNIPPON) | 13.6% | 3.2% | -2.4% | 24.8% | - |
| Amara Raja Batteries ($AMARAJABAT) | - | 25.1% | 16.1% | 22.6% | 11.4% |
| Enkei Wheels (India) ($ENKEIWHEL) | - | 1.3% | 11.7% | 21.6% | 0.4% |
| Median (38 companies) | 17.9% | 2.7% | 5.0% | 8.7% | 0.8% |
| Ip Rings ($IPRINGLTD) | - | 2.4% | -0.1% | 19.5% | 16.7% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Ist ($ISTLTD) | - | - | - | 71.6% | - |
| Tube Investments Of India ($TUBEINVEST) | 18.4% | 24.4% | 28.3% | 30.0% | 21.4% |
| Shivam Autotech ($SHIVAMAUTO) | 24.1% | 24.1% | 20.6% | 18.7% | - |
| Amara Raja Batteries ($AMARAJABAT) | 14.9% | 15.7% | 14.2% | 17.0% | 17.6% |
| Suprajit Engineering ($SUPRAJIT) | 16.2% | 17.0% | 17.2% | 16.2% | - |
| Median (45 companies) | 10.8% | 9.9% | 10.1% | 9.9% | 10.9% |
| Ip Rings ($IPRINGLTD) | 11.8% | 6.3% | 11.5% | 12.7% | 12.7% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Amtek Auto ($AMTEKAUTO) | 18.9% | - | 27.1% | 30.3% | - |
| Jbm Auto ($JBMA) | 9.8% | 8.4% | - | 14.4% | - |
| Rico Auto Industries ($RICOAUTO) | 5.8% | 10.9% | 5.7% | 14.2% | 7.4% |
| Shivam Autotech ($SHIVAMAUTO) | 11.6% | 4.1% | 4.9% | 12.5% | - |
| Amara Raja Batteries ($AMARAJABAT) | 3.7% | 2.5% | 10.9% | 9.6% | 11.0% |
| Median (26 companies) | 5.7% | 4.5% | 4.8% | 4.6% | 4.5% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Amara Raja Batteries ($AMARAJABAT) | 32.1% | 34.5% | 30.3% | 35.4% | 33.7% |
| Exide Industries ($EXIDEIND) | 24.2% | 24.3% | 29.5% | 26.9% | 20.5% |
| Munjal Showa ($MUNJALSHOW) | 29.9% | 23.8% | 22.5% | 24.9% | 19.8% |
| Motherson Sumi Systems ($MOTHERSUMI) | 13.5% | 16.5% | 25.0% | 24.9% | 25.1% |
| Gabriel India ($GABRIEL) | 19.9% | 15.5% | 18.0% | 24.0% | 25.0% |
| Median (51 companies) | 16.4% | 12.7% | 15.1% | 14.6% | 15.4% |
| Ip Rings ($IPRINGLTD) | 4.8% | -1.3% | - | - | - |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Tube Investments Of India ($TUBEINVEST) | 17.6x | 17.8x | 17.3x | 16.4x | 0.1x |
| Amtek Auto ($AMTEKAUTO) | 4.8x | - | 5.3x | 5.8x | - |
| Remsons Industries ($REMSONSIND) | 2.8x | 4.3x | 3.6x | 5.7x | - |
| Steel Strips Wheels ($SSWL) | 5.4x | 6.3x | 6.5x | 5.6x | 4.2x |
| Autopal Industries ($AUTOPAL) | - | 3.4x | 3.8x | 4.4x | 0.0x |
| Median (43 companies) | 1.2x | 2.0x | 0.9x | 0.1x | 0.0x |
| Ip Rings ($IPRINGLTD) | 4.1x | 6.7x | 0.0x | 0.0x | 0.0x |