Asian Flora Peer Comparison

BSE: 531392

₹2.73

₹0.13 (5.00%)

As on 16-Apr-2013IST

Market cap

₹-- Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

--

Div. Yield

-- %

Edit

	Asian Flora	Nagarjuna Agri	Elegant Flori	Omega Ag-Seeds	Avanti Feeds
Market cap (₹ Cr)	--	124	12	7	10,920
Revenue (₹ Cr)	--	70	12	10	6,361
Net Profit (₹ Cr)	-0.19	0.60	0.22	0.54	588.20
Net Margin (%)	--	0.84	1.77	5.16	8.92
RoE (%)	--	0.93	0.87	--	17.13
Price to Earnings	--	207.54	52.12	12.72	20.56
Price-To-Book	--	0.81	0.39	27.89	3.21

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Asian Flora	Nagarjuna Agri	Elegant Flori	Omega Ag-Seeds	Avanti Feeds
Operating Revenue	0.00	0.01	1.29	--	5,598.69
Total Income	0.00	0.40	2.78	0.58	5,764.17
Total Expenditure	0.19	0.48	0.87	0.23	4,965.09
EBITDA	-0.19	-0.47	0.43	-0.23	633.60
Depreciation	0.00	0.00	0.38	--	58.45
EBIT	-0.19	-0.47	0.05	-0.23	575.16
Interest	0.00	0.00	0.07	--	3.62
Other Income	0.00	0.39	1.49	0.58	165.48
Exceptional Items	0.00	0.63	--	--	--
Profit before Tax	-0.19	0.54	1.46	0.35	737.26
Provision for Tax	0.00	0.08	0.30	--	180.38
Profit after Tax	-0.19	0.46	1.16	0.35	556.88

Liabilities (₹ Cr)

	Asian Flora	Nagarjuna Agri	Elegant Flori	Omega Ag-Seeds	Avanti Feeds
Shareholder's Funds	-14.24	6.74	23.53	-0.27	2,800.96
Minority Interest	0.00	--	--	--	373.88
Non-Current Liabilities	0.00	0.00	0.30	--	54.93
Current Liabilities	15.68	0.43	9.10	0.65	452.93
Total Liabilities	1.43	7.17	32.94	0.38	3,682.70

Assets (₹ Cr)

	Asian Flora	Nagarjuna Agri	Elegant Flori	Omega Ag-Seeds	Avanti Feeds
Non-Current Assets	0.80	6.91	4.00	0.01	918.74
Current Assets	0.01	0.26	28.93	0.38	2,763.96
Total Assets	1.43	7.17	32.94	0.38	3,682.70
Total Debt*	15.30	0.00	7.79	0.41	13.25
Net Current Assets	-15.67	-0.17	19.83	-0.27	2,311.03
Contingent Liabilities	--	--	--	--	4.93

Cashflow (₹ Cr)

	Asian Flora	Nagarjuna Agri	Elegant Flori	Omega Ag-Seeds	Avanti Feeds
Cash From Operating Activities	-0.09	-7.03	-2.49	-0.10	584.36
Cash Flow from Investing Activities	--	5.73	1.48	--	-485.12
Cash from Financing Activities	0.08	--	-0.07	0.10	-85.63
Net Cash Inflow / Outflow	-0.01	-1.31	-1.08	0.00	13.61

Ratios

Profitability Ratios

	Asian Flora	Nagarjuna Agri	Elegant Flori	Omega Ag-Seeds	Avanti Feeds
ROCE (%)	-7.60	8.14	5.88	0.00	28.53
ROE (%)	0.00	6.90	5.39	0.00	21.56
ROA (%)	-13.29	5.73	4.26	159.31	16.42
EBIT Margin (%)	--	-1,290.25	147.79	--	14.27
Net Margin (%)	--	116.52	41.67	59.86	9.66
Cash Profit Margin (%)	--	7,621.63	118.55	--	9.13

Growth Ratios

	Asian Flora	Nagarjuna Agri	Elegant Flori	Omega Ag-Seeds	Avanti Feeds
Revenue Growth (%)	--	-99.75	115.30	--	4.28
EBIT Growth (%)	-169.01	77.28	361.58	298.11	34.11
Net Profit Growth (%)	-169.01	-87.09	3,805.06	298.11	41.41
EPS Growth (%)	-169.01	-87.09	3,796.64	298.14	48.07
Book Value Growth (%)	-0.64	1.20	5.53	56.48	18.41

Valuation Ratios

	Asian Flora	Nagarjuna Agri	Elegant Flori	Omega Ag-Seeds	Avanti Feeds
Price / Earnings	0.00	106.33	8.89	18.29	23.53
Price / Book Value	0.00	7.30	0.47	-23.75	4.44
Dividend Yield (%)	--	0.00	0.00	0.00	0.99
EV/EBITDA	-213.29	-624.99	9.42	19.44	14.46
Market Cap (₹ Cr)	--	49.20	10.30	--	12,441.42

Solvency Ratios

	Asian Flora	Nagarjuna Agri	Elegant Flori	Omega Ag-Seeds	Avanti Feeds
Debt to Equity	0.00	0.00	0.35	-1.53	0.00
Short term debt to equity ratio	-1.08	--	0.33	-1.53	0.00
Current Ratio	0.00	0.61	3.18	0.59	6.10
Quick Ratio	0.00	0.61	3.18	0.59	4.16
Interest Coverage	-952.32	180.66	20.85	--	204.56

Operating Efficiency Ratios

	Asian Flora	Nagarjuna Agri	Elegant Flori	Omega Ag-Seeds	Avanti Feeds
Debtors to sales (%)	--	3.03	16.07	--	2.50
Asset Turnover	0.00	0.00	0.05	0.00	1.99
Receivable days	--	0.00	53.10	--	7.67
Inventory Days	--	0.00	0.00	--	47.83
Payable days	--	8,382.93	--	--	24.22
Cash Conversion Cycle	--	-8,382.93	--	--	31.28

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

Annual
Quarterly