Market cap
₹455 Cr
Revenue (TTM)
₹195 Cr
P/E Ratio
78.7
P/B Ratio
3
Div. Yield
0 %
| Focus Lighting | Kaynes Technology | PG Electroplast | Avalon Tech | Cyient Dlm | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
455 | 26,385 | 16,793 | 14,895 | 6,504 |
Revenue (₹ Cr) |
195 | 3,899 | 5,818 | 1,764 | 1,357 |
Net Profit (₹ Cr) |
5.78 | 345.70 | 202.19 | 133.60 | 82.10 |
Net Margin (%) |
2.91 | 8.55 | 3.45 | 7.45 | 5.90 |
RoE (%) |
4.09 | 7.37 | 6.92 | 19.48 | 8.22 |
Price to Earnings |
78.74 | 76.32 | 81.60 | 111.49 | 79.22 |
Price-To-Book |
3.05 | 5.49 | 5.38 | 19.69 | 6.35 |
Income Statement (₹ Cr)
| Focus Lighting | Kaynes Technology | PG Electroplast | Avalon Tech | Cyient Dlm | |
|---|---|---|---|---|---|
|
Operating Revenue
|
195.20 | 3,898.91 | 5,818.13 | 1,764.31 | 1,019.21 |
|
Total Income
|
198.61 | 4,043.07 | 5,862.76 | 1,794.39 | 1,034.62 |
|
Total Expenditure
|
177.38 | 3,290.32 | 5,404.20 | 1,562.91 | 905.26 |
|
EBITDA
|
17.82 | 608.59 | 413.93 | 201.40 | 113.95 |
|
Depreciation
|
10.37 | 128.43 | 93.86 | 33.71 | 29.30 |
|
EBIT
|
7.45 | 480.15 | 320.07 | 167.70 | 84.65 |
|
Interest
|
1.90 | 125.64 | 103.03 | 14.70 | 17.19 |
|
Other Income
|
3.41 | 144.17 | 44.64 | 30.08 | 15.41 |
|
Exceptional Items
|
-0.12 | -2.58 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
8.84 | 496.10 | 261.68 | 183.08 | 82.87 |
|
Provision for Tax
|
3.06 | 150.40 | 59.49 | 49.48 | 21.12 |
|
Profit after Tax
|
5.78 | 345.70 | 202.19 | 133.60 | 61.75 |
Liabilities (₹ Cr)
| Focus Lighting | Kaynes Technology | PG Electroplast | Avalon Tech | Cyient Dlm | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
146.34 | 4,748.35 | 3,048.59 | 721.71 | 988.93 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
12.76 | 404.27 | 303.61 | 46.77 | 47.62 |
|
Current Liabilities
|
55.14 | 1,727.26 | 2,594.48 | 495.92 | 403.77 |
|
Total Liabilities
|
201.61 | 4,739.90 | 5,120.81 | 1,038.01 | -- |
Assets (₹ Cr)
| Focus Lighting | Kaynes Technology | PG Electroplast | Avalon Tech | Cyient Dlm | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
75.69 | 2,291.79 | 1,689.52 | 213.40 | 302.98 |
|
Current Assets
|
136.01 | 3,847.29 | 3,793.94 | 1,017.43 | 1,061.18 |
|
Total Assets
|
201.61 | 4,739.90 | 5,120.81 | 1,038.01 | -- |
|
Total Debt*
|
17.18 | 875.48 | 301.94 | 141.67 | -- |
|
Net Current Assets
|
80.87 | 2,120.03 | 1,199.46 | 521.51 | 657.41 |
|
Contingent Liabilities
|
-- | 520.69 | 90.50 | 2.76 | -- |
Cashflow (₹ Cr)
| Focus Lighting | Kaynes Technology | PG Electroplast | Avalon Tech | Cyient Dlm | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
32.45 | -82.32 | -76.59 | 25.06 | -- |
|
Cash Flow from Investing Activities
|
-25.44 | -354.66 | -1,201.38 | 53.80 | -- |
|
Cash from Financing Activities
|
-3.90 | 464.99 | 1,329.01 | -52.28 | -- |
|
Net Cash Inflow / Outflow
|
3.11 | 28.01 | 51.04 | 26.57 | -- |
Ratios
Profitability Ratios
| Focus Lighting | Kaynes Technology | PG Electroplast | Avalon Tech | Cyient Dlm | |
|---|---|---|---|---|---|
|
ROCE (%)
|
14.03 | 14.67 | 20.03 | 14.12 | -- |
|
ROE (%)
|
4.09 | 7.37 | 6.92 | 19.48 | 6.29 |
|
ROA (%)
|
2.78 | 5.99 | 3.65 | 11.60 | 4.17 |
|
EBIT Margin (%)
|
3.82 | 12.32 | 5.50 | 9.50 | 8.31 |
|
Net Margin (%)
|
2.91 | 8.55 | 3.45 | 7.45 | 5.97 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Focus Lighting | Kaynes Technology | PG Electroplast | Avalon Tech | Cyient Dlm | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
14.94 | 34.85 | 15.15 | 44.38 | -21.20 |
|
EBIT Growth (%)
|
-24.05 | 18.54 | -20.63 | 58.85 | -25.48 |
|
Net Profit Growth (%)
|
-29.92 | 8.89 | -25.86 | 67.08 | -20.12 |
|
EPS Growth (%)
|
-27.99 | 5.58 | -25.12 | 65.61 | -20.17 |
|
Book Value Growth (%)
|
8.76 | 14.21 | 174.45 | 11.48 | -- |
Valuation Ratios
| Focus Lighting | Kaynes Technology | PG Electroplast | Avalon Tech | Cyient Dlm | |
|---|---|---|---|---|---|
|
Price / Earnings
|
76.36 | 75.95 | 81.21 | 111.42 | 105.31 |
|
Price / Book Value
|
3.05 | 5.49 | 5.38 | 19.69 | 6.49 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.04 | 0.00 | 0.00 |
|
EV/EBITDA
|
26.19 | 43.48 | 38.93 | 73.99 | 56.73 |
|
Market Cap (₹ Cr)
|
518.74 | 30,384.55 | 25,951.20 | 5,016.91 | -- |
Solvency Ratios
| Focus Lighting | Kaynes Technology | PG Electroplast | Avalon Tech | Cyient Dlm | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.06 | 0.07 | 0.05 | 0.02 | 0.00 |
|
Short term debt to equity ratio
|
0.04 | 0.28 | 0.03 | 0.20 | -- |
|
Current Ratio
|
2.47 | 2.23 | 1.46 | 2.05 | 2.63 |
|
Quick Ratio
|
1.51 | 1.59 | 0.85 | 1.12 | 1.29 |
|
Interest Coverage
|
5.65 | 4.95 | 3.54 | 13.46 | 5.82 |
Operating Efficiency Ratios
| Focus Lighting | Kaynes Technology | PG Electroplast | Avalon Tech | Cyient Dlm | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
29.54 | 39.18 | 20.35 | 21.61 | 25.45 |
|
Asset Turnover
|
0.94 | 0.68 | 1.05 | 1.53 | 0.69 |
|
Receivable days
|
154.45 | 61.83 | 57.36 | 83.57 | -- |
|
Inventory Days
|
90.72 | 90.59 | 69.56 | 108.73 | -- |
|
Payable days
|
100.62 | 100.29 | 61.47 | 74.18 | -- |
|
Cash Conversion Cycle
|
144.55 | 52.14 | 65.44 | 118.12 | -- |