| mln. INR | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 6,024 | 4,399 | 2,930 | 3,038 | 2,726 | -10.3% |
| EBITDA | 150 | 93 | 7 | |||
| Net Income | 26 | 10 | 12 | 3 | 47 | 1,659.7% |
| Balance Sheet | ||||||
| Cash | 5 | 73 | ||||
| Short Term Debt | 269 | 101 | ||||
| Long Term Debt | 577 | 6 | ||||
| Cash flow | ||||||
| Capex | 17 | |||||
| Ratios | ||||||
| Revenue growth | 42.5% | -27.0% | -33.4% | 3.7% | -10.3% | |
| EBITDA growth | 34.8% | -38.0% | ||||
| EBITDA Margin | 2.5% | 2.1% | 0.3% | |||
| Net Income Margin | 0.4% | 0.2% | 0.4% | 0.1% | 1.7% | 1.6% |
| CAPEX, % of revenue | 0.3% | |||||
| ROIC | 4.6% | 5.6% | ||||
| ROE | 3.0% | 1.6% | ||||
| Net Debt/EBITDA | 5.6x | 0.4x | 0.0x | |||
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Bedmutha Industries ($BEDMUTHA) | - | -7.4% | 2.7% | 44.6% | 52.8% |
| Apl Apollo Tubes ($APLAPOLLO) | - | 44.2% | 24.3% | 25.7% | 34.3% |
| Vallabh Steels ($VALLABHSQ) | - | -9.7% | -15.7% | -18.8% | 15.8% |
| Electrotherm (India) ($ELECTHERM) | - | - | - | - | 11.0% |
| Nile ($NILE) | - | -19.1% | 6.9% | 38.7% | 10.2% |
| Median (11 companies) | 9.9% | -6.2% | 7.5% | 12.0% | -9.1% |
| Kanishk Steel Industries ($KANSHST) | - | -27.0% | -33.4% | 3.7% | -10.3% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Gandhi Special Tubes ($GANDHITUBE) | - | - | - | 25.5% | - |
| National Fittings ($NATFIT) | - | - | - | 19.3% | - |
| Usha Martin ($USHAMART) | 13.2% | 18.1% | 18.7% | 16.5% | 8.5% |
| Shree Steel Wire Ropes ($SSWRL) | - | - | - | 12.5% | - |
| Lakshmi Precision Screws ($LAKPRE) | 15.9% | 16.2% | 7.0% | 12.4% | - |
| Median (15 companies) | 6.5% | 6.9% | 6.8% | 5.9% | 4.5% |
| Top | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Usha Martin ($USHAMART) | 21.6% | 23.5% | 29.0% | 13.2% | 9.2% |
| Apl Apollo Tubes ($APLAPOLLO) | 5.6% | 4.2% | 5.1% | 5.9% | 3.0% |
| Gandhi Special Tubes ($GANDHITUBE) | - | - | - | 4.0% | - |
| Median (3 companies) | 6.2% | 2.5% | 15.4% | 5.9% | 6.1% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Apl Apollo Tubes ($APLAPOLLO) | 18.2% | 19.5% | 16.0% | 16.6% | 22.7% |
| Gandhi Special Tubes ($GANDHITUBE) | 28.3% | 18.9% | 13.2% | 11.1% | 13.3% |
| Usha Martin ($USHAMART) | 4.3% | 6.5% | 7.6% | 5.6% | 0.7% |
| Gujarat Containers ($GUJCONT) | - | 20.0% | - | - | - |
| Uni Abex Alloy Products ($UNIABEXAL) | 21.3% | 13.5% | - | - | - |
| Median (21 companies) | 8.5% | 8.7% | 6.7% | 11.5% | 13.3% |
| Kanishk Steel Industries ($KANSHST) | 4.6% | 5.6% | - | - | - |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Usha Martin ($USHAMART) | 10.0x | 4.8x | 4.8x | 5.2x | 11.4x |
| Apl Apollo Tubes ($APLAPOLLO) | 2.7x | 2.8x | 3.1x | 2.3x | 2.1x |
| Gujarat Containers ($GUJCONT) | 2.6x | 2.6x | 0.0x | - | 0.0x |
| Mukat Pipes ($MUKATPIP) | - | - | 0.0x | - | 0.0x |
| Rathi Bars ($RATHIBAR) | 0.0x | 3.9x | - | 0.0x | 0.0x |
| Median (10 companies) | 2.6x | 3.7x | 0.0x | 0.0x | 0.0x |
| Kanishk Steel Industries ($KANSHST) | 5.6x | 0.4x | - | - | 0.0x |