Five Core Electro Peer Comparison

NSE: FIVECORE

₹31.70

₹-1.65 (-4.95%)

As on 16-May-2019IST

Market cap

₹40 Cr

Revenue (TTM)

₹415 Cr

P/E Ratio

1.9

P/B Ratio

3.2

Div. Yield

0 %

Edit

	Five Core Electro	Amber Enterprises	Crompton Greaves	Whirlpool Of India	Eureka Forbes
Market cap (₹ Cr)	40	27,089	15,010	10,315	8,299
Revenue (₹ Cr)	415	12,625	8,332	8,329	2,802
Net Profit (₹ Cr)	21.38	207.26	-211.95	252.10	180.91
Net Margin (%)	5.12	1.62	-2.52	2.95	6.40
RoE (%)	--	0.60	18.71	6.68	4.30
Price to Earnings	1.87	282.03	--	41.11	45.87
Price-To-Book	3.17	6.26	4.95	2.47	1.81

Income Statement (₹ Cr)

	Five Core Electro	Amber Enterprises	Crompton Greaves	Whirlpool Of India	Eureka Forbes
Operating Revenue	333.51	2,128.08	4,079.66	4,831.91	26.53
Total Income	335.95	2,136.80	4,110.41	4,918.63	26.71
Total Expenditure	307.79	1,944.21	3,548.62	4,271.91	27.38
EBITDA	25.73	183.88	531.04	560.00	-0.85
Depreciation	2.27	49.02	12.61	101.51	0.08
EBIT	23.45	134.86	518.43	458.49	-0.93
Interest	8.37	54.17	63.74	4.39	0.47
Other Income	2.44	8.72	30.75	86.72	0.18
Exceptional Items	--	--	-2.52	--	--
Profit before Tax	17.52	89.40	485.44	540.82	-1.21
Provision for Tax	3.49	27.10	161.65	190.15	0.12
Profit after Tax	14.03	62.31	323.79	350.67	-1.33

	Five Core Electro	Amber Enterprises	Crompton Greaves	Whirlpool Of India	Eureka Forbes
Shareholder's Funds	67.49	892.76	789.50	1,796.34	1.33
Minority Interest	0.01	--	--	--	--
Non-Current Liabilities	16.18	112.88	618.18	135.75	-0.22
Current Liabilities	67.95	742.84	969.46	1,265.82	12.87
Total Liabilities	152.12	1,748.49	2,424.99	3,225.81	14.24

	Five Core Electro	Amber Enterprises	Crompton Greaves	Whirlpool Of India	Eureka Forbes
Non-Current Assets	24.65	769.69	889.80	1,049.55	2.46
Current Assets	126.97	978.80	1,487.34	2,148.36	11.52
Total Assets	152.12	1,748.49	2,424.99	3,225.81	14.24
Total Debt*	53.40	120.34	648.55	0.00	4.37
Net Current Assets	59.02	235.95	517.88	882.54	-1.35
Contingent Liabilities	67.25	3.85	60.29	1,423.30	0.22

	Five Core Electro	Amber Enterprises	Crompton Greaves	Whirlpool Of India	Eureka Forbes
Cash From Operating Activities	20.20	127.03	315.41	384.24	0.06
Cash Flow from Investing Activities	3.19	-151.99	-33.05	-415.12	0.00
Cash from Financing Activities	-12.38	127.78	-175.47	-46.48	0.14
Net Cash Inflow / Outflow	11.00	102.82	106.89	-77.36	0.19

	Five Core Electro	Amber Enterprises	Crompton Greaves	Whirlpool Of India	Eureka Forbes
ROCE (%)	27.19	16.17	38.19	30.35	-12.29
ROE (%)	32.24	9.93	46.14	19.96	-67.18
ROA (%)	12.09	4.14	13.62	10.97	-8.33
EBIT Margin (%)	8.44	9.05	13.77	13.38	-2.51
Net Margin (%)	4.18	2.92	7.88	7.13	-4.98
Cash Profit Margin (%)	4.89	5.13	8.19	7.44	-4.72

	Five Core Electro	Amber Enterprises	Crompton Greaves	Whirlpool Of India	Eureka Forbes
Revenue Growth (%)	93.13	28.83	0.00	0.00	-20.70
EBIT Growth (%)	316.59	37.88	136.31	28.02	-146.08
Net Profit Growth (%)	1,031.15	181.37	0.00	0.00	-279.07
EPS Growth (%)	--	113.04	0.00	0.00	-279.07
Book Value Growth (%)	174.15	146.17	0.00	0.00	-49.46

	Five Core Electro	Amber Enterprises	Crompton Greaves	Whirlpool Of India	Eureka Forbes
Price / Earnings	0.00	54.32	45.79	54.76	0.00
Price / Book Value	0.00	3.79	21.13	10.93	0.00
Dividend Yield (%)	--	0.00	0.74	0.26	--
EV/EBITDA	1.39	17.50	27.23	28.17	-9.71
Market Cap (₹ Cr)	0.00	3,384.74	14,827.12	19,202.41	0.00

	Five Core Electro	Amber Enterprises	Crompton Greaves	Whirlpool Of India	Eureka Forbes
Debt to Equity	0.84	0.13	0.92	0.00	3.29
Short term debt to equity ratio	0.51	0.07	--	--	3.29
Current Ratio	1.87	1.32	1.53	1.70	0.89
Quick Ratio	0.97	0.79	1.22	1.06	0.74
Interest Coverage	3.09	2.65	8.62	124.19	-1.58

	Five Core Electro	Amber Enterprises	Crompton Greaves	Whirlpool Of India	Eureka Forbes
Debtors to sales (%)	5.97	17.79	13.57	4.97	29.35
Asset Turnover	2.87	1.44	1.73	1.90	1.66
Receivable days	15.43	57.88	49.23	14.43	142.62
Inventory Days	53.41	55.82	26.96	48.64	23.40
Payable days	18.40	105.01	66.41	141.32	163.92
Cash Conversion Cycle	50.44	8.68	9.78	-78.25	2.10

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