| mln. INR | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 2,182 | 2,451 | 2,106 | 2,030 | 2,178 | 7.3% |
| EBITDA | 445 | 531 | 356 | 367 | 350 | -4.5% |
| Net Income | 6 | 1,163 | 75 | 34 | 37 | 6.1% |
| Balance Sheet | ||||||
| Cash | 83 | 324 | ||||
| Short Term Debt | 0 | |||||
| Long Term Debt | 2,203 | 0 | ||||
| Cash flow | ||||||
| Ratios | ||||||
| Revenue growth | -5.8% | 12.3% | -14.1% | -3.6% | 7.3% | |
| EBITDA growth | 1.2% | 19.3% | -33.0% | 3.1% | -4.5% | |
| EBITDA Margin | 20.4% | 21.7% | 16.9% | 18.1% | 16.1% | -2.0% |
| Net Income Margin | 0.3% | 47.4% | 3.6% | 1.7% | 1.7% | -0.0% |
| ROIC | 8.8% | 17.7% | ||||
| ROE | 1.2% | 112.9% | ||||
| Net Debt/EBITDA | 4.8x | -0.6x | 0.0x | 0.0x | 0.0x | |
| Top | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Rubfila International ($RUBFILA) | - | 4.7% | 25.1% | 28.7% | 1.0% |
| Ceat ($CEATLTD) | - | 8.7% | 9.9% | 3.6% | -0.7% |
| Apollo Tyres ($APOLLOTYRE) | - | 5.3% | 4.0% | -4.4% | -8.0% |
| Balkrishna Industries ($BALKRISIND) | - | 12.5% | 11.1% | 1.2% | -14.6% |
| Median (4 companies) | -2.1% | 5.9% | 9.9% | 1.2% | -4.3% |
| Pix Transmissions ($PIXTRANS) | - | 12.3% | -14.1% | -3.6% | 7.3% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Balkrishna Industries ($BALKRISIND) | 17.0% | 20.1% | 26.0% | 19.1% | 27.2% |
| Multibase India ($MULTIBASE) | - | - | - | 17.0% | - |
| Apollo Tyres ($APOLLOTYRE) | 9.7% | 11.4% | 14.2% | 15.2% | 16.8% |
| Ceat ($CEATLTD) | 6.1% | 9.0% | 11.9% | 13.7% | 16.0% |
| Rubfila International ($RUBFILA) | 12.3% | 14.9% | 12.6% | 13.5% | 8.8% |
| Median (7 companies) | 11.0% | 11.4% | 12.6% | 13.7% | 16.4% |
| Pix Transmissions ($PIXTRANS) | 20.4% | 21.7% | 16.9% | 18.1% | 16.1% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Balkrishna Industries ($BALKRISIND) | 23.4% | 29.9% | 23.5% | 9.7% | 7.4% |
| Ceat ($CEATLTD) | 3.1% | 1.7% | 2.7% | 5.3% | 12.3% |
| Apollo Tyres ($APOLLOTYRE) | 6.5% | 4.9% | 3.7% | 5.0% | 14.7% |
| Rubfila International ($RUBFILA) | 0.3% | 9.1% | 5.0% | 2.2% | - |
| Multibase India ($MULTIBASE) | - | - | - | 1.8% | - |
| Median (5 companies) | 3.1% | 4.9% | 3.7% | 5.0% | 12.3% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Rubfila International ($RUBFILA) | 35.1% | 26.2% | 22.7% | 29.4% | 15.9% |
| Ceat ($CEATLTD) | 11.4% | 19.1% | 27.6% | 28.8% | 29.0% |
| Multibase India ($MULTIBASE) | 12.3% | 22.8% | 22.0% | 25.8% | - |
| Apollo Tyres ($APOLLOTYRE) | 14.7% | 16.8% | 23.6% | 23.9% | 20.5% |
| Balkrishna Industries ($BALKRISIND) | 17.7% | 17.3% | 19.7% | 10.4% | 12.4% |
| Median (8 companies) | 13.5% | 19.1% | 23.1% | 25.8% | 18.2% |
| Pix Transmissions ($PIXTRANS) | 8.8% | 17.7% | - | - | - |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Balkrishna Industries ($BALKRISIND) | 3.2x | 3.2x | 2.5x | 2.6x | 1.8x |
| Ceat ($CEATLTD) | 4.5x | 2.1x | 1.3x | 0.8x | 0.6x |
| Apollo Tyres ($APOLLOTYRE) | 2.4x | 1.3x | 0.3x | 0.3x | 0.4x |
| Tirupati Foam ($TIRFOAM) | 6.4x | 5.4x | 0.0x | 0.0x | - |
| Goodyear India ($GOODYEAR) | - | -0.3x | -1.5x | 0.0x | - |
| Median (7 companies) | 3.2x | 1.3x | 0.0x | 0.0x | 0.5x |
| Pix Transmissions ($PIXTRANS) | 4.8x | -0.6x | 0.0x | 0.0x | 0.0x |