Kusam Electrical Peer Comparison

BSE: 511048

₹5.18

₹0.86 (19.91%)

As on 29-Mar-2019IST

Market cap

₹0 Cr

Revenue (TTM)

₹10 Cr

P/E Ratio

0.5

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Kusam Electrical	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Market cap (₹ Cr)	0	14,567	10,644	7,266	4,795
Revenue (₹ Cr)	10	6,310	5,173	849	7,982
Net Profit (₹ Cr)	-0.04	364.74	610.77	88.65	311.78
Net Margin (%)	-0.40	5.75	11.60	10.22	3.88
RoE (%)	-0.96	16.70	31.61	11.13	12.13
Price to Earnings	0.54	39.94	16.33	84.97	15.38
Price-To-Book	0.05	5.97	4.44	8.91	1.80

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Kusam Electrical	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Operating Revenue	10.07	5,577.82	2,442.01	613.66	7,435.87
Total Income	10.10	5,599.36	2,524.59	626.67	7,465.55
Total Expenditure	9.54	5,065.24	1,972.33	506.95	6,856.66
EBITDA	0.54	512.58	469.68	106.72	579.21
Depreciation	0.09	95.66	34.60	11.07	122.74
EBIT	0.45	416.92	435.08	95.65	456.47
Interest	0.08	24.51	116.23	15.12	20.74
Other Income	0.03	21.54	82.58	13.01	29.68
Exceptional Items	--	--	--	--	--
Profit before Tax	0.40	413.95	401.43	93.54	465.41
Provision for Tax	0.09	100.23	106.69	24.90	118.81
Profit after Tax	0.31	313.72	294.74	68.65	346.60

Liabilities (₹ Cr)

	Kusam Electrical	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Shareholder's Funds	3.80	2,097.83	1,867.55	706.80	2,465.22
Minority Interest	--	--	--	5.94	--
Non-Current Liabilities	0.17	208.35	726.85	26.93	95.69
Current Liabilities	1.22	1,022.95	1,751.54	218.73	672.83
Total Liabilities	5.26	3,329.13	4,345.94	958.40	3,233.74

Assets (₹ Cr)

	Kusam Electrical	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Non-Current Assets	0.66	1,576.64	721.49	160.28	979.15
Current Assets	4.54	1,752.49	3,448.30	798.12	2,254.59
Total Assets	5.26	3,329.13	4,345.94	958.40	3,233.74
Total Debt*	0.39	10.81	1,364.60	39.13	3.08
Net Current Assets	3.32	729.54	1,696.76	579.39	1,581.76
Contingent Liabilities	0.01	69.97	181.82	28.79	467.69

Cashflow (₹ Cr)

	Kusam Electrical	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Cash From Operating Activities	-1.09	476.96	-443.37	5.25	394.75
Cash Flow from Investing Activities	0.00	-96.92	-142.07	-159.94	-329.44
Cash from Financing Activities	-0.03	-377.51	350.19	140.91	-80.34
Net Cash Inflow / Outflow	-1.12	2.53	-235.25	-13.78	-15.03

Ratios

Profitability Ratios

	Kusam Electrical	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
ROCE (%)	11.86	20.81	19.21	17.15	20.96
ROE (%)	8.33	16.38	17.18	12.32	15.11
ROA (%)	6.31	9.68	8.29	8.46	11.26
EBIT Margin (%)	5.61	9.58	22.61	19.51	8.19
Net Margin (%)	3.02	5.60	11.67	10.95	4.64
Cash Profit Margin (%)	3.92	6.85	13.49	12.99	6.31

Growth Ratios

	Kusam Electrical	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Revenue Growth (%)	41.13	14.85	103.40	12.87	-4.78
EBIT Growth (%)	92.60	15.93	164.07	18.64	3.85
Net Profit Growth (%)	252.05	21.80	213.70	14.39	5.30
EPS Growth (%)	252.05	21.40	259.07	0.35	5.01
Book Value Growth (%)	7.85	15.25	18.83	73.52	13.86

Valuation Ratios

	Kusam Electrical	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Price / Earnings	0.00	49.68	23.19	45.58	15.31
Price / Book Value	0.00	7.60	3.88	4.15	2.17
Dividend Yield (%)	--	0.42	0.94	0.00	2.25
EV/EBITDA	1.10	29.08	14.17	23.80	8.23
Market Cap (₹ Cr)	0.00	15,584.43	7,222.01	2,932.50	5,307.72

Solvency Ratios

	Kusam Electrical	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Debt to Equity	0.10	0.01	0.73	0.06	0.00
Short term debt to equity ratio	0.10	0.01	0.46	0.05	0.00
Current Ratio	3.72	1.71	1.97	3.65	3.35
Quick Ratio	1.01	0.74	1.48	2.37	2.01
Interest Coverage	6.05	17.89	4.45	7.19	23.44

Operating Efficiency Ratios

	Kusam Electrical	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Debtors to sales (%)	3.90	9.72	55.84	34.88	12.06
Asset Turnover	2.08	1.85	0.69	0.76	2.42
Receivable days	10.22	34.74	145.24	109.68	39.63
Inventory Days	101.46	55.22	99.60	149.92	48.80
Payable days	9.73	61.95	121.99	104.36	23.91
Cash Conversion Cycle	101.95	28.02	122.85	155.24	64.52

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

Annual
Quarterly