| mln. INR | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 1,732 | 1,863 | 1,674 | 1,801 | 1,895 | 5.2% |
| EBITDA | 188 | 157 | 158 | 146 | 151 | 3.4% |
| Net Income | 71 | 46 | 43 | 24 | 46 | 93.3% |
| Balance Sheet | ||||||
| Cash | 19 | 33 | ||||
| Short Term Debt | 374 | 287 | ||||
| Long Term Debt | 242 | 180 | ||||
| Cash flow | ||||||
| Capex | 48 | |||||
| Ratios | ||||||
| Revenue growth | 17.7% | 7.6% | -10.2% | 7.6% | 5.2% | |
| EBITDA growth | -2.3% | -16.8% | 0.7% | -7.7% | 3.4% | |
| EBITDA Margin | 10.9% | 8.4% | 9.4% | 8.1% | 7.9% | -0.1% |
| Net Income Margin | 4.1% | 2.5% | 2.6% | 1.3% | 2.4% | 1.1% |
| CAPEX, % of revenue | 2.8% | |||||
| ROIC | 16.4% | 12.3% | ||||
| ROE | 15.4% | 9.0% | ||||
| Net Debt/EBITDA | 3.2x | 2.8x | 0.0x | 0.0x | 0.0x | |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Orient Refractories ($ORIENTREF) | - | 20.0% | 11.9% | 11.9% | 1.7% |
| Vesuvius India ($VESUVIUS) | 4.1% | 6.9% | 8.4% | 7.2% | - |
| Ifgl Refractories ($IFGLREFRAC) | - | 11.2% | 15.9% | 1.2% | -8.9% |
| Amd Industries ($AMDIND) | - | -15.5% | 21.0% | -9.9% | -0.3% |
| Graphite India ($GRPHIDM) | - | 1.9% | 3.1% | -14.9% | -10.4% |
| Median (8 companies) | 4.1% | 12.4% | 6.1% | -12.4% | -4.6% |
| Gee ($GEE) | - | 7.6% | -10.2% | 7.6% | 5.2% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Snl Bearings ($SNL) | - | - | - | 29.0% | - |
| Vesuvius India ($VESUVIUS) | 17.7% | 18.8% | 15.6% | 18.0% | - |
| Orient Refractories ($ORIENTREF) | 16.7% | 18.7% | 19.7% | 17.9% | 18.6% |
| Heg ($HEG) | 17.0% | 18.1% | 16.9% | 16.3% | 15.2% |
| Amd Industries ($AMDIND) | 15.3% | 12.3% | 16.4% | 15.3% | 15.1% |
| Median (9 companies) | 16.0% | 13.2% | 15.6% | 15.3% | 15.1% |
| Gee ($GEE) | 10.9% | 8.4% | 9.4% | 8.1% | 7.9% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Vesuvius India ($VESUVIUS) | 4.2% | 4.0% | 3.4% | 2.7% | - |
| Heg ($HEG) | 14.4% | 9.3% | 18.7% | 2.6% | 3.9% |
| Orient Refractories ($ORIENTREF) | 2.1% | 1.8% | 1.7% | 2.5% | 2.0% |
| Ifgl Refractories ($IFGLREFRAC) | 0.8% | 2.9% | 1.3% | 2.5% | 2.4% |
| Insilco ($INSILCO) | - | - | - | 1.6% | - |
| Median (6 companies) | 4.2% | 2.8% | 2.3% | 2.5% | 3.0% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Orient Refractories ($ORIENTREF) | - | 62.1% | 59.3% | 46.3% | 40.9% |
| Vesuvius India ($VESUVIUS) | 25.0% | 25.0% | 19.3% | 21.6% | - |
| Ifgl Refractories ($IFGLREFRAC) | 20.0% | 11.7% | 23.5% | 15.7% | 13.5% |
| Heg ($HEG) | 9.0% | 10.4% | 8.3% | 5.5% | 2.5% |
| Graphite India ($GRPHIDM) | 12.6% | 8.6% | 8.0% | 4.2% | 4.3% |
| Median (14 companies) | 15.3% | 12.5% | 20.2% | 15.7% | 8.9% |
| Gee ($GEE) | 16.4% | 12.3% | - | - | - |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Heg ($HEG) | 5.2x | 4.1x | 3.3x | 4.1x | 5.0x |
| Graphite India ($GRPHIDM) | 2.0x | 2.7x | 1.7x | 2.4x | 2.0x |
| Ifgl Refractories ($IFGLREFRAC) | 1.2x | 2.1x | 0.7x | 0.9x | 0.2x |
| Snl Bearings ($SNL) | 0.2x | 0.6x | 1.1x | 0.0x | 0.0x |
| Insilco ($INSILCO) | -0.2x | -8.1x | - | - | 0.0x |
| Median (7 companies) | 0.8x | 0.6x | 0.7x | 0.0x | 0.0x |
| Gee ($GEE) | 3.2x | 2.8x | 0.0x | 0.0x | 0.0x |