KA Wires Peer Comparison

NSE: KAWIRES

₹65.00

₹-3.00 (-4.41%)

As on 27-Nov-2018IST

Market cap

₹10 Cr

Revenue (TTM)

₹24 Cr

P/E Ratio

46.9

P/B Ratio

1.4

Div. Yield

0 %

Edit

	KA Wires	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Market cap (₹ Cr)	10	32,037	25,147	20,185	19,734
Revenue (₹ Cr)	24	10,832	12,391	2,298	6,939
Net Profit (₹ Cr)	0.47	601.24	627.40	196.51	580.98
Net Margin (%)	1.98	5.51	5.06	8.49	8.18
RoE (%)	7.09	24.89	31.34	--	13.57
Price to Earnings	46.90	52.72	40.08	102.72	24.66
Price-To-Book	1.45	11.54	10.90	21.20	3.14

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	KA Wires	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Operating Revenue	23.61	1,472.73	--	2,272.60	2,360.32
Total Income	23.71	1,480.38	--	2,287.29	2,416.45
Total Expenditure	21.87	1,318.95	--	2,280.10	2,001.98
EBITDA	1.75	153.78	--	-7.49	358.34
Depreciation	0.29	20.19	--	58.16	57.99
EBIT	1.45	133.59	--	-65.65	300.35
Interest	1.07	28.90	--	234.65	8.95
Other Income	0.09	7.64	--	14.69	56.13
Exceptional Items	--	--	--	-0.11	--
Profit before Tax	0.47	112.33	--	-285.73	416.22
Provision for Tax	0.00	38.56	--	-14.62	87.53
Profit after Tax	0.47	73.78	--	-271.11	328.69

Liabilities (₹ Cr)

	KA Wires	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Shareholder's Funds	6.86	259.68	--	621.92	1,775.97
Minority Interest	--	--	--	--	--
Non-Current Liabilities	1.58	75.73	--	1,263.99	55.42
Current Liabilities	12.93	352.43	--	1,487.51	267.33
Total Liabilities	21.62	687.85	--	3,373.42	2,098.72

Assets (₹ Cr)

	KA Wires	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Non-Current Assets	7.88	216.14	--	1,492.67	916.12
Current Assets	13.49	471.71	--	1,862.13	1,182.60
Total Assets	21.62	687.85	--	3,373.42	2,098.72
Total Debt*	11.28	305.67	--	2,207.37	50.75
Net Current Assets	0.56	119.28	--	374.62	915.27
Contingent Liabilities	0.17	50.08	--	250.68	194.11

Cashflow (₹ Cr)

	KA Wires	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Cash From Operating Activities	1.19	100.27	--	-140.32	339.41
Cash Flow from Investing Activities	-0.23	-33.99	--	-98.36	-195.23
Cash from Financing Activities	-0.79	-80.35	--	245.26	-63.57
Net Cash Inflow / Outflow	0.17	-14.07	--	6.58	80.61

Ratios

Profitability Ratios

	KA Wires	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
ROCE (%)	8.78	25.58	--	-1.80	32.78
ROE (%)	7.09	31.80	--	-38.37	27.96
ROA (%)	2.27	11.02	--	-8.31	20.58
EBIT Margin (%)	7.78	10.96	--	0.32	17.56
Net Margin (%)	1.98	4.98	--	-11.85	13.60
Cash Profit Margin (%)	2.92	5.85	--	-9.37	15.02

Growth Ratios

	KA Wires	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Revenue Growth (%)	10.77	11.42	--	-18.22	258.58
EBIT Growth (%)	19.46	36.15	--	-90.87	--
Net Profit Growth (%)	-2.66	70.65	--	-47.00	974.50
EPS Growth (%)	--	70.65	--	-40.14	432.89
Book Value Growth (%)	7.73	27.09	--	-25.51	208.85

Valuation Ratios

	KA Wires	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Price / Earnings	0.00	0.00	--	0.00	13.05
Price / Book Value	0.00	0.00	--	0.23	2.41
Dividend Yield (%)	--	--	--	0.00	0.89
EV/EBITDA	6.85	1.79	--	313.28	9.94
Market Cap (₹ Cr)	0.00	0.00	--	141.58	4,287.95

Solvency Ratios

	KA Wires	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Debt to Equity	1.64	1.18	--	3.66	0.03
Short term debt to equity ratio	1.28	0.84	--	1.64	--
Current Ratio	1.04	1.34	--	1.25	4.42
Quick Ratio	0.62	1.02	--	0.71	3.19
Interest Coverage	1.44	4.89	--	-0.22	47.51

Operating Efficiency Ratios

	KA Wires	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Debtors to sales (%)	19.38	19.23	--	34.58	5.33
Asset Turnover	1.27	2.40	--	0.70	1.61
Receivable days	52.06	63.43	--	108.77	13.97
Inventory Days	83.03	23.17	--	155.47	35.24
Payable days	45.08	16.74	--	13.98	13.78
Cash Conversion Cycle	90.01	69.86	--	250.25	35.42