Proposed Capex , Revenue Potential & Sources of Fund (Please report discrepancies(if found) in the nos)

Name Industry Current Price Market Capitalization Sales Debt to equity Net block Capital work in progress Net block 3Years back Net block 5Years back Net block 7Years back Proposed capex-PC Time frame Sources of Funds Revenue Potential (Revenue from Existing Capacity + Incremental) Time frame
Aarti Drugs Pharmaceuticals - Indian - Bulk Drugs 577 5362.42 2191.57 0.5 668.18 39.56 602.39 493.42 600 2-3 years IA+Debt 4200-4500 5-6 years
Action Const.Eq. Engineering 228.1 2713.88 1540.26 0.08 432.69 20.71 337.26 315.08 274.19 0 0 2500 3 year
Aegis Logistics Trading 226.85 7960.74 3870 0.31 1682.29 606.54 1282.38 471.74 426.06 4500 5-6 year IA+Debt 8000-10000 8-10 year
AksharChem (I) Dyes And Pigments 471 383.61 320.82 0.05 223.74 17.72 86.14 56.43 20.63 150 Done IA 450-500 cr 3-4 year
Apar Inds. Electric Equipment 724.85 2773.71 7692.15 0.27 876.48 17.88 648.52 397.85 358.68 150 2 year IA+Debt 9000-9500 2-3 year
Apcotex Industri Miscellaneous 367.85 1902.92 780.13 0.1 156.9 15.08 78.64 89.85 67.79 150 1 year IA 1100-1200 2 year
12 Likes

It’s good info, can we know Which tool is this?

2 Likes

All data is compiled through Con-call, credit ratings & AR
Data is compiled for companies below 7k cr Mcap and getting into certain screening criteria

Caution:- There might be some error in data …

1 Like
Name Industry Current Price Market Capitalization Sales Debt to equity Net block Capital work in progress Net block 3Years back Net block 5Years back Net block 7Years back Proposed capex-PC Time frame Sources of Funds Revenue Potential (Revenue from Existing Capacity + Incremental) Time frame
Apollo Pipes Plastics Products 574.3 2255.53 648.04 0.06 225.3 12.23 78.59 0 0 75 2-3 years IA 1200 2-3 years
Asahi Songwon Dyes And Pigments 315.05 377.17 353.67 0.23 133.94 3.8 140.99 93.16 122.46 120 2-3 years 600 3-4 year
Balrampur Chini Sugar 330 6731.25 4445.8 0.12 1560.65 72.12 1445.67 1340.06 1524.26 500 1-2 year 6000 2 Y
Bambino Agro Ind Food - Processing - Indian 291.9 233.81 259.37 0.97 45.75 32.84 46.31 46.99 34.56 24 1-2 year 600
Beekay Steel Ind Steel - Medium / Small 378.65 722.17 1146.11 0.22 202.4 21.74 187.11 191.73 100 1500
Bhagiradha Chem. Pesticides / Agrochemicals - Indian 992 829.77 364.54 0.43 144.61 0.94 76.65 66.34 47.57 350 2-3 years Right issue + Debt 3-4 year
Bhansali Engg. Petrochemicals 171.6 2843.61 1491.45 0 137.13 0 107.41 81.86 500 3-4 year IA 2200-2500 3 year
Bodal Chemicals Dyes And Pigments 113.3 1390.73 1690.4 0.34 805.73 33.75 436.55 191.95 168.28 670 2-4 years IA + Debt 2800-3000
Chemfab Alka. Chemicals 155.95 219.91 203.4 0.08 196.8 1.66 172.82 57.33 64.01 35 done IA 240
Cochin Shipyard Miscellaneous 348.5 4585.5 2854.73 0.13 733.76 1140.23 348.98 370.22 370.1 400 cr Done + 800 cr proposed 2-3 years 5000-5500 5-6 years
7 Likes
Name Industry Current Price Market Capitalization Sales Debt to equity Net block Capital work in progress Net block 3Years back Net block 5Years back Net block 7Years back Proposed capex-PC Time frame Sources of Funds Revenue Potential (Revenue from Existing Capacity + Incremental) Time frame
Control Print Packaging 357 585.64 232.91 0 109.98 4.96 82.75 41.11 21.42 0 2-3 year 300 2-3 year
Cosmo Films Packaging 1435 2607.6 2691.08 0.86 1007.93 59.01 1023.32 647.24 636.97 250 1 year
Cupid Miscellaneous 217.85 291.04 157.21 0.06 34.75 0.06 16.3 15.55 16.28 180 2 year
Deccan Cements Cement - South India 588.55 824.48 837.05 0.2 438.06 20.39 363.01 342.23 373.06 800 2-3 years 1500 3-5 year
Dharamsi Morarji Chemicals 316.95 787.82 254.37 0.37 104.57 93.09 87.46 25.54 25.62 80-100 cr 1 year 200-250 cr 2-3 year
Dollar Industrie Textiles - Products 459 2610.55 1215.35 0.28 81.5 25.75 68.41 83.71 75.64 150 cr 1-2 year debt 2000 2-3 year
Dynemic Products Dyes And Pigments 617.2 700.15 229.75 0.8 196.17 70.67 35.06 34.34 31.72 210 cr Partially done debt 550-650 2-4 year
Ester Industries Packaging 133.95 1118.31 1204.61 0.39 385.64 5.76 398.54 384.99 389.99 587 cr 1-3 year debt + IA 1600-1700 2-3 years
Everest Organics Pharmaceuticals - Indian - Bulk Drugs 268 214.4 191.52 0.71 47.09 2.27 33.8 27.45 23.79 38 cr 1-3 year debt + IA
Excel Industries Chemicals 908.95 1143.74 895.09 0.01 401.54 37.58 202.98 163.57 128.4
Faze Three Textiles - Processing 302.9 736.62 425 0.52 147.45 3.72 113.4 65.39 76.58 40 cr done + 55 cr proposed 2-3 year IA 800-1000 cr 2-3 year
FDC Pharmaceuticals - Indian - Bulk Drugs & Formln 294.6 4968.08 1498.72 0.01 680.14 32.39 673.64 675.16 284.4
Fermenta Biotec. Pharmaceuticals - Indian - Bulk Drugs 287.4 845.85 398.98 0.6 303.69 22.59 177.37 168.1 87.2 35 cr 1-2 year IA 500 cr
4 Likes

How do you get source of funds, proposed capex & Time frame in screener ?

2 Likes

Great compilation!! Would love if you update your list! That will be helpful!!
Just quick Question- in the header “Revenue Potential (Revenue from Existing Capacity + Incremental)” is the revenue potential cumulative or incremental (over & above the existing revenue)? Thanks

1 Like