Patspin India EBITDA surged on 42.6% while Revenue dropped on 10.9%
30-05-2016 • About Patspin India (
$PATSPINLTD) • By InTwits
Patspin India reported FY2016 financial results today. Below you can find a comprehensive analysis of the key data driving the company's performance and the stock price.
Revenue and profitability
The company's Revenue dropped on 10.9%. Having declining revenue the company managed to increase EBITDA margin. EBITDA Margin increased on 3.8 pp from 6.3% to 10.0% in FY2016.
Net Income margin increased slightly on 1.4 pp from -1.2% to 0.16% in FY2016.
Financial and operational results
Patspin India ($PATSPINLTD) key annual financial indicators| mln. INR | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|
P&L
|
|---|
| Revenue | 4,259 | 4,620 | 6,096 | 5,413 | 4,821 | -10.9% |
| EBITDA | 191 | 303 | 582 | 339 | 483 | 42.6% |
| Net Income | -235 | -158 | 43 | -65 | 8 | |
Balance Sheet
|
|---|
| Cash | 40 | 21 | | | | |
| Short Term Debt | 1,170 | 889 | | | | |
| Long Term Debt | 1,915 | 2,128 | | | | |
Cash flow
|
|---|
| Capex | 185 | 129 | | | | |
Ratios
|
|---|
| Revenue growth | 0.2% | 8.5% | 32.0% | -11.2% | -10.9% | |
| EBITDA growth | -75.1% | 58.8% | 91.8% | -41.8% | 42.6% | |
|
|---|
| EBITDA Margin | 4.5% | 6.6% | 9.5% | 6.3% | 10.0% | 3.8% |
| Net Income Margin | -5.5% | -3.4% | 0.7% | -1.2% | 0.2% | 1.4% |
| CAPEX, % of revenue | 4.3% | 2.8% | | | | |
|
|---|
| ROIC | -0.3% | 3.0% | | | | |
| ROE | -69.0% | -109.5% | | | | |
| Net Debt/EBITDA | 15.9x | 9.9x | 0.0x | 0.0x | 0.0x |
Peers in Textiles
Below we provide Patspin India benchmarking against other companies in Textiles industry for the last 5 years. We show data for the top-5 companies by key financial metric together with the median value for all the companies in the industry.
Top companies by Revenue growth, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Raj Rayon Industries ($RAJRAYON) | - | 3.8% | -33.7% | -61.0% | 146.1% |
| Olympia Industries ($OLYMPTX) | - | -96.6% | 74,809.1% | 1,749.9% | 50.5% |
| Prag Bosimi Synthetics ($PRAGBOS) | - | - | - | - | 34.5% |
| Nitin Spinners ($NITINSPIN) | - | 4.1% | 9.5% | 26.2% | 24.4% |
| Blue Chip Tex Industries ($BLUECHIPT) | - | 12.9% | 29.9% | 56.1% | 23.7% |
| |
|---|
| Median (65 companies) | 3.0% | 10.0% | 14.4% | -0.1% | -4.3% |
|---|
| Patspin India ($PATSPINLTD) | - | 8.5% | 32.0% | -11.2% | -10.9% |
Top companies by EBITDA margin, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Sil Investments ($SILINV) | - | - | - | 93.8% | - |
| Swadeshi Polytex ($SWADPOL) | - | - | - | 64.4% | - |
| Binny ($BINNY) | - | - | - | 60.9% | - |
| Ruby Mills ($RUBYMILLS) | 28.3% | 25.1% | 28.6% | 29.3% | - |
| Premier Synthetics ($PREMSYN) | - | - | - | 25.9% | - |
| |
|---|
| Median (86 companies) | 6.5% | 9.5% | 9.5% | 7.2% | 8.5% |
|---|
| Patspin India ($PATSPINLTD) | 4.5% | 6.6% | 9.5% | 6.3% | 10.0% |
Top companies by CAPEX/Revenue, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Nitin Spinners ($NITINSPIN) | 1.9% | 2.6% | 8.0% | 42.3% | 4.7% |
| Maharaja Shree Umaid Mills ($MAHASHR) | 18.6% | 24.1% | 6.8% | 16.8% | - |
| Jindal Worldwide ($JINDWORLD) | 3.0% | 10.5% | 20.7% | 11.6% | 2.2% |
| SRF ($SRF) | 0.0% | 18.7% | 20.0% | 11.4% | 13.0% |
| Welspun India ($WELSPUNIND) | 5.6% | 7.8% | 16.4% | 10.9% | 17.7% |
| |
|---|
| Median (21 companies) | 3.2% | 5.9% | 6.8% | 6.7% | 4.7% |
|---|
Top companies by ROIC, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Welspun India ($WELSPUNIND) | 9.3% | 15.6% | 8.5% | 21.9% | 25.2% |
| Jindal Worldwide ($JINDWORLD) | 14.5% | 15.2% | 13.7% | 11.0% | 18.0% |
| Nitin Spinners ($NITINSPIN) | 6.0% | 19.5% | 21.5% | 17.5% | 17.8% |
| Sangam (India) ($SANGAMIND) | 9.8% | 14.7% | 12.2% | 12.8% | 15.0% |
| Sutlej Textiles & Industries ($SUTLEJTEX) | 9.5% | 13.6% | 19.8% | 14.6% | 14.4% |
| |
|---|
| Median (106 companies) | 3.6% | 9.2% | 8.9% | 9.5% | 11.5% |
|---|
| Patspin India ($PATSPINLTD) | -0.3% | 3.0% | - | - | - |
Top companies by Net Debt / EBITDA
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Jaybharat Textiles & Real Estate ($JAYTEX) | 10.9x | 53.6x | 23.8x | - | 247.8x |
| Bombay Rayon Fashions ($BRFL) | 4.9x | 4.9x | 11.6x | 10.0x | 7.3x |
| Filatex India ($FILATEX) | 8.0x | 6.5x | 0.0x | 0.0x | 4.9x |
| Raymond ($RAYMOND) | 3.7x | 4.6x | 3.7x | 4.1x | 4.5x |
| Nahar Spinning Mills ($NAHARSPING) | 70.8x | 3.8x | 3.2x | 4.9x | 4.0x |
| |
|---|
| Median (59 companies) | 3.8x | 3.2x | 0.0x | 0.0x | 0.0x |
|---|
| Patspin India ($PATSPINLTD) | 15.9x | 9.9x | 0.0x | 0.0x | 0.0x |
