Vertical Peer Comparison

BSE: 515099

₹8.10

₹-0.42 (-4.93%)

As on 06-Dec-2019IST

Market cap

₹6 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

42

Div. Yield

0 %

Edit

	Vertical	Responsive Ind	Midwest	Pokarna	Marble City India
Market cap (₹ Cr)	6	4,142	4,056	2,691	312
Revenue (₹ Cr)	--	1,248	695	590	102
Net Profit (₹ Cr)	-0.01	101.30	113.14	94.91	9.37
Net Margin (%)	-18.67	8.05	15.91	15.34	8.91
RoE (%)	-7.82	6.72	13.57	11.38	9.31
Price to Earnings	--	40.89	36.53	28.35	43.51
Price-To-Book	41.99	2.65	4.32	2.99	--

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Vertical	Responsive Ind	Midwest	Pokarna	Marble City India
Operating Revenue	0.05	1,246.88	--	336.60	56.08
Total Income	0.05	1,265.58	--	342.50	56.16
Total Expenditure	0.08	1,135.50	--	241.68	51.23
EBITDA	-0.02	111.39	--	94.92	4.86
Depreciation	--	86.65	--	19.88	0.50
EBIT	-0.02	24.73	--	75.05	4.36
Interest	--	17.19	--	29.80	3.30
Other Income	--	18.70	--	5.90	0.07
Exceptional Items	--	-5.08	--	--	--
Profit before Tax	-0.02	21.16	--	51.15	1.13
Provision for Tax	--	11.81	--	8.90	1.01
Profit after Tax	-0.02	9.36	--	42.24	0.12

Liabilities (₹ Cr)

	Vertical	Responsive Ind	Midwest	Pokarna	Marble City India
Shareholder's Funds	0.20	897.10	--	191.44	12.11
Minority Interest	--	158.33	--	--	--
Non-Current Liabilities	0.30	32.69	--	169.02	18.50
Current Liabilities	0.07	300.65	--	155.60	26.71
Total Liabilities	0.57	1,388.78	--	516.05	57.32

Assets (₹ Cr)

	Vertical	Responsive Ind	Midwest	Pokarna	Marble City India
Non-Current Assets	0.00	771.27	--	304.33	8.86
Current Assets	0.57	617.51	--	211.73	48.46
Total Assets	0.57	1,388.78	--	516.05	57.32
Total Debt*	0.30	223.20	--	249.74	34.64
Net Current Assets	0.49	316.85	--	56.13	21.75
Contingent Liabilities	--	--	--	15.72	12.55

Cashflow (₹ Cr)

	Vertical	Responsive Ind	Midwest	Pokarna	Marble City India
Cash From Operating Activities	-0.02	141.70	--	77.14	-0.86
Cash Flow from Investing Activities	--	-28.77	--	-29.70	-1.04
Cash from Financing Activities	0.02	-176.64	--	-51.58	0.61
Net Cash Inflow / Outflow	0.00	-63.71	--	-4.14	-1.29

Ratios

Profitability Ratios

	Vertical	Responsive Ind	Midwest	Pokarna	Marble City India
ROCE (%)	-4.53	3.21	--	18.76	9.88
ROE (%)	-10.71	1.05	--	24.68	1.01
ROA (%)	-3.99	0.64	--	8.25	0.23
EBIT Margin (%)	-41.84	10.43	--	29.95	8.79
Net Margin (%)	-41.84	0.74	--	12.33	0.22
Cash Profit Margin (%)	-41.84	7.60	--	18.41	0.95

Growth Ratios

	Vertical	Responsive Ind	Midwest	Pokarna	Marble City India
Revenue Growth (%)	-17.71	-37.85	--	-8.37	18.92
EBIT Growth (%)	-4,610.00	-26.80	--	-31.64	35.90
Net Profit Growth (%)	-4,610.00	22.35	--	-45.29	-73.45
EPS Growth (%)	-4,916.67	1.21	--	-39.87	-73.44
Book Value Growth (%)	-10.16	0.89	--	26.86	1.02

Valuation Ratios

	Vertical	Responsive Ind	Midwest	Pokarna	Marble City India
Price / Earnings	0.00	96.31	--	13.07	59.49
Price / Book Value	35.04	1.16	--	2.88	1.20
Dividend Yield (%)	0.00	0.25	--	0.34	0.00
EV/EBITDA	-322.69	9.44	--	7.74	9.80
Market Cap (₹ Cr)	6.99	1,036.88	--	552.02	14.50

Solvency Ratios

	Vertical	Responsive Ind	Midwest	Pokarna	Marble City India
Debt to Equity	1.48	0.25	--	1.30	2.86
Short term debt to equity ratio	--	0.17	--	0.31	1.35
Current Ratio	8.03	2.05	--	1.36	1.81
Quick Ratio	0.44	1.97	--	0.71	0.66
Interest Coverage	--	2.23	--	2.72	1.34

Operating Efficiency Ratios

	Vertical	Responsive Ind	Midwest	Pokarna	Marble City India
Debtors to sales (%)	--	31.56	--	20.60	18.28
Asset Turnover	0.10	0.86	--	0.66	1.21
Receivable days	0.00	115.59	--	73.46	55.27
Inventory Days	3,616.31	34.89	--	107.65	153.57
Payable days	--	9.66	--	132.66	45.04
Cash Conversion Cycle	--	140.82	--	48.46	163.81

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

Annual
Quarterly