Vibros Organics Peer Comparison

BSE: 530487

₹3.91

₹-0.22 (-5.37%)

As on 09-May-2013IST

Market cap

₹-- Cr

Revenue (TTM)

₹-- Cr

P/E Ratio

--

P/B Ratio

--

Div. Yield

-- %

Edit

	Vibros Organics	Deepak Nitrite	Aether	Aarti	Fine Organic
Market cap (₹ Cr)	--	21,986	21,800	17,964	15,799
Revenue (₹ Cr)	--	8,575	1,224	9,013	2,472
Net Profit (₹ Cr)	-0.05	783.41	235.19	531.00	442.47
Net Margin (%)	--	9.08	18.79	5.88	17.20
RoE (%)	--	13.96	10.03	8.95	17.04
Price to Earnings	--	28.07	92.69	33.83	36.06
Price-To-Book	--	3.56	8.67	2.95	5.63

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Vibros Organics	Deepak Nitrite	Aether	Aarti	Fine Organic
Operating Revenue	--	1,372.93	--	3,006.59	659.74
Total Income	0.00	1,374.95	--	3,012.53	668.85
Total Expenditure	0.04	1,206.56	--	2,434.32	513.90
EBITDA	-0.04	166.37	--	572.27	145.84
Depreciation	--	39.54	--	98.50	29.82
EBIT	-0.04	126.83	--	473.77	116.03
Interest	0.00	39.71	--	116.98	8.31
Other Income	--	2.02	--	5.94	9.11
Exceptional Items	--	--	--	3.48	--
Profit before Tax	-0.04	89.13	--	362.73	116.83
Provision for Tax	--	26.23	--	94.63	40.64
Profit after Tax	-0.04	62.90	--	268.10	76.19

Liabilities (₹ Cr)

	Vibros Organics	Deepak Nitrite	Aether	Aarti	Fine Organic
Shareholder's Funds	-0.77	472.86	--	1,137.30	254.44
Minority Interest	--	--	--	52.09	--
Non-Current Liabilities	0.77	223.29	--	654.00	48.64
Current Liabilities	0.08	597.99	--	1,123.09	112.90
Total Liabilities	0.08	1,294.15	--	2,966.48	418.97

Assets (₹ Cr)

	Vibros Organics	Deepak Nitrite	Aether	Aarti	Fine Organic
Non-Current Assets	0.01	712.98	--	1,732.49	164.84
Current Assets	0.07	581.15	--	1,233.99	251.14
Total Assets	0.08	1,294.15	--	2,966.48	418.97
Total Debt*	0.00	528.81	--	1,291.61	102.14
Net Current Assets	-0.01	-16.84	--	110.90	138.24
Contingent Liabilities	0.03	44.91	--	123.46	5.52

Cashflow (₹ Cr)

	Vibros Organics	Deepak Nitrite	Aether	Aarti	Fine Organic
Cash From Operating Activities	-0.02	167.28	--	573.58	113.51
Cash Flow from Investing Activities	--	-169.38	--	-451.95	-27.96
Cash from Financing Activities	--	4.33	--	-128.44	-55.62
Net Cash Inflow / Outflow	-0.02	2.23	--	-6.81	29.94

Ratios

Profitability Ratios

	Vibros Organics	Deepak Nitrite	Aether	Aarti	Fine Organic
ROCE (%)	0.00	13.63	--	20.65	38.33
ROE (%)	0.00	15.39	--	24.91	34.03
ROA (%)	-43.52	5.20	--	9.08	19.28
EBIT Margin (%)	--	12.26	--	19.23	23.49
Net Margin (%)	--	4.57	--	8.90	11.39
Cash Profit Margin (%)	--	7.03	--	12.19	15.29

Growth Ratios

	Vibros Organics	Deepak Nitrite	Aether	Aarti	Fine Organic
Revenue Growth (%)	--	3.45	--	3.39	7.32
EBIT Growth (%)	40.54	19.16	--	22.70	33.61
Net Profit Growth (%)	40.46	18.70	--	38.40	33.49
EPS Growth (%)	40.45	6.60	--	32.68	33.49
Book Value Growth (%)	-5.42	36.66	--	11.90	31.24

Valuation Ratios

	Vibros Organics	Deepak Nitrite	Aether	Aarti	Fine Organic
Price / Earnings	0.00	12.56	--	4.20	0.00
Price / Book Value	0.00	1.67	--	3.79	0.00
Dividend Yield (%)	--	1.77	--	1.64	--
EV/EBITDA	-136.19	7.78	--	9.64	0.41
Market Cap (₹ Cr)	--	787.85	--	4,310.98	0.00

Solvency Ratios

	Vibros Organics	Deepak Nitrite	Aether	Aarti	Fine Organic
Debt to Equity	0.00	1.12	--	1.14	0.40
Short term debt to equity ratio	--	0.57	--	0.62	0.17
Current Ratio	0.84	0.97	--	1.10	2.22
Quick Ratio	0.84	0.77	--	0.66	1.55
Interest Coverage	-147.85	3.24	--	4.10	15.06

Operating Efficiency Ratios

	Vibros Organics	Deepak Nitrite	Aether	Aarti	Fine Organic
Debtors to sales (%)	--	22.81	--	17.41	13.45
Asset Turnover	0.00	1.21	--	1.02	1.75
Receivable days	--	78.18	--	58.42	46.84
Inventory Days	--	28.31	--	63.55	37.02
Payable days	--	55.24	--	64.26	51.77
Cash Conversion Cycle	--	51.25	--	57.70	32.09

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

Annual
Quarterly