Kilburn Automation Peer Comparison

BSE: 523218

₹1.10

₹0.00 (0.00%)

As on 27-Feb-2020IST

Market cap

₹1 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

-0.3

Div. Yield

0 %

Edit

	Kilburn Automation	Doms	Flair Writing	Kokuyo Camlin	Linc
Market cap (₹ Cr)	1	13,355	2,617	784	561
Revenue (₹ Cr)	--	2,435	1,281	808	545
Net Profit (₹ Cr)	-0.44	225.73	141.48	22.03	35.12
Net Margin (%)	--	9.20	10.89	2.73	6.36
RoE (%)	-23.63	18.75	12.59	6.85	12.64
Price to Earnings	--	61.43	18.73	35.59	17.79
Price-To-Book	-0.33	10.64	2.24	2.38	2.13

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Kilburn Automation	Doms	Flair Writing	Kokuyo Camlin	Linc
Operating Revenue	--	1,912.63	1,079.86	762.53	543.48
Total Income	0.00	1,935.23	1,104.46	763.28	548.24
Total Expenditure	0.26	1,564.18	894.91	728.71	479.14
EBITDA	-0.26	348.45	184.95	33.82	64.35
Depreciation	--	69.18	44.74	21.21	14.95
EBIT	-0.26	279.27	140.21	12.61	49.40
Interest	0.00	15.04	5.47	4.61	2.94
Other Income	0.01	22.60	24.60	0.75	4.76
Exceptional Items	--	--	--	--	--
Profit before Tax	-0.26	286.82	159.34	8.75	51.21
Provision for Tax	-0.07	73.29	40.26	2.92	13.23
Profit after Tax	-0.19	213.54	119.08	5.83	37.98

Liabilities (₹ Cr)

	Kilburn Automation	Doms	Flair Writing	Kokuyo Camlin	Linc
Shareholder's Funds	2.02	1,002.81	1,018.48	302.45	234.56
Minority Interest	--	79.69	-0.64	--	1.14
Non-Current Liabilities	-0.85	171.98	64.42	18.52	58.96
Current Liabilities	0.02	256.92	135.87	134.01	78.66
Total Liabilities	2.04	1,511.40	1,218.13	454.98	374.37

Assets (₹ Cr)

	Kilburn Automation	Doms	Flair Writing	Kokuyo Camlin	Linc
Non-Current Assets	0.18	822.57	480.56	191.58	186.12
Current Assets	1.00	688.83	737.57	263.40	187.21
Total Assets	2.04	1,511.40	1,218.13	454.98	374.37
Total Debt*	0.00	153.09	29.65	40.86	6.36
Net Current Assets	0.98	431.91	601.70	129.39	108.55
Contingent Liabilities	--	11.54	17.30	54.45	4.89

Cashflow (₹ Cr)

	Kilburn Automation	Doms	Flair Writing	Kokuyo Camlin	Linc
Cash From Operating Activities	-0.52	183.33	55.45	54.54	56.93
Cash Flow from Investing Activities	0.50	-139.57	-25.51	-20.93	-35.09
Cash from Financing Activities	-0.11	-39.75	-25.31	-35.82	-11.35
Net Cash Inflow / Outflow	-0.12	4.00	4.63	-2.22	10.49

Ratios

Profitability Ratios

	Kilburn Automation	Doms	Flair Writing	Kokuyo Camlin	Linc
ROCE (%)	-13.50	28.94	16.56	3.79	23.95
ROE (%)	-10.39	23.54	12.42	1.95	17.30
ROA (%)	-16.33	15.84	10.24	1.23	10.45
EBIT Margin (%)	--	19.40	19.40	4.53	12.71
Net Margin (%)	-8,941.00	11.03	10.78	0.76	6.93
Cash Profit Margin (%)	--	14.26	14.90	3.32	9.64

Growth Ratios

	Kilburn Automation	Doms	Flair Writing	Kokuyo Camlin	Linc
Revenue Growth (%)	--	24.43	10.33	-6.54	7.02
EBIT Growth (%)	78.27	31.18	1.58	-57.98	8.51
Net Profit Growth (%)	78.31	33.74	0.51	-86.69	10.44
EPS Growth (%)	-174.54	32.12	0.52	-86.69	11.22
Book Value Growth (%)	17.87	22.80	13.30	2.07	14.76

Valuation Ratios

	Kilburn Automation	Doms	Flair Writing	Kokuyo Camlin	Linc
Price / Earnings	0.00	86.41	19.87	176.70	16.00
Price / Book Value	0.00	17.48	2.33	3.41	2.59
Dividend Yield (%)	--	0.11	0.44	0.00	1.47
EV/EBITDA	-1.96	46.93	10.93	30.77	8.45
Market Cap (₹ Cr)	--	17,483.91	2,375.58	1,030.63	608.59

Solvency Ratios

	Kilburn Automation	Doms	Flair Writing	Kokuyo Camlin	Linc
Debt to Equity	0.00	0.15	0.03	0.14	0.03
Short term debt to equity ratio	0.06	0.03	0.01	0.14	0.03
Current Ratio	55.25	2.68	5.43	1.97	2.38
Quick Ratio	55.25	1.54	3.32	0.84	1.19
Interest Coverage	-2,590.00	20.07	30.16	2.90	18.43

Operating Efficiency Ratios

	Kilburn Automation	Doms	Flair Writing	Kokuyo Camlin	Linc
Debtors to sales (%)	--	7.02	23.98	9.97	9.91
Asset Turnover	0.00	1.47	0.95	1.72	1.51
Receivable days	--	18.31	78.65	35.57	35.47
Inventory Days	--	47.77	85.24	76.45	62.99
Payable days	--	33.49	41.01	44.24	64.43
Cash Conversion Cycle	--	32.59	122.89	67.79	34.04

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.