Market cap
₹62 Cr
Revenue (TTM)
₹104 Cr
P/E Ratio
39.2
P/B Ratio
1.5
Div. Yield
0 %
| Kranti | ZF Commercial | TVS Holdings | Asahi India Glass | Gabriel India | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
62 | 29,160 | 27,219 | 24,315 | 24,231 |
Revenue (₹ Cr) |
104 | 4,210 | 62,488 | 5,175 | 4,994 |
Net Profit (₹ Cr) |
0.91 | 499.25 | 3,932.48 | 439.52 | 255.62 |
Net Margin (%) |
0.86 | 11.45 | 6.29 | 8.44 | 5.09 |
RoE (%) |
3.81 | 14.23 | 33.19 | 11.70 | 23.29 |
Price to Earnings |
39.21 | 58.41 | 13.81 | 55.56 | 81.41 |
Price-To-Book |
1.49 | 7.59 | 3.56 | 5.96 | 16.86 |
Income Statement (₹ Cr)
| Kranti | ZF Commercial | TVS Holdings | Asahi India Glass | Gabriel India | |
|---|---|---|---|---|---|
|
Operating Revenue
|
103.86 | 4,133.96 | 62,488.49 | 5,174.58 | 4,994.24 |
|
Total Income
|
105.32 | 4,288.77 | 62,553.78 | 5,210.66 | 5,021.18 |
|
Total Expenditure
|
92.79 | 3,494.37 | 52,548.33 | 4,124.19 | 4,537.41 |
|
EBITDA
|
11.08 | 639.59 | 9,940.16 | 1,050.39 | 456.83 |
|
Depreciation
|
7.90 | 128.96 | 1,455.07 | 297.63 | 107.42 |
|
EBIT
|
3.18 | 510.64 | 8,485.09 | 752.76 | 349.41 |
|
Interest
|
4.51 | 5.16 | 2,663.23 | 191.26 | 17.30 |
|
Other Income
|
1.46 | 154.81 | 65.29 | 36.08 | 26.94 |
|
Exceptional Items
|
0.80 | -7.94 | -50.40 | -11.74 | -13.76 |
|
Profit before Tax
|
0.92 | 652.35 | 5,836.75 | 585.84 | 345.29 |
|
Provision for Tax
|
0.01 | 166.75 | 1,904.27 | 146.32 | 89.67 |
|
Profit after Tax
|
0.91 | 485.60 | 3,932.48 | 439.52 | 255.62 |
Liabilities (₹ Cr)
| Kranti | ZF Commercial | TVS Holdings | Asahi India Glass | Gabriel India | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
43.99 | 3,676.37 | 6,465.73 | 3,932.09 | 1,368.75 |
|
Minority Interest
|
0.71 | 0.00 | -1,918.02 | -1.74 | -0.66 |
|
Non-Current Liabilities
|
25.05 | 75.77 | 2,519.47 | 2,206.53 | 145.57 |
|
Current Liabilities
|
51.77 | 615.77 | 48,596.08 | 1,631.55 | 892.17 |
|
Total Liabilities
|
98.31 | -- | 53,895.19 | 6,789.80 | -- |
Assets (₹ Cr)
| Kranti | ZF Commercial | TVS Holdings | Asahi India Glass | Gabriel India | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
46.81 | 694.01 | 11,526.43 | 4,601.49 | 804.04 |
|
Current Assets
|
52.56 | 3,448.64 | 46,397.13 | 2,329.69 | 1,484.19 |
|
Total Assets
|
98.31 | -- | 53,895.19 | 6,789.80 | -- |
|
Total Debt*
|
43.13 | -- | 32,488.03 | 2,530.48 | -- |
|
Net Current Assets
|
0.79 | 2,832.87 | -2,198.95 | 698.14 | 592.02 |
|
Contingent Liabilities
|
0.26 | -- | 497.80 | 1,122.47 | -- |
Cashflow (₹ Cr)
| Kranti | ZF Commercial | TVS Holdings | Asahi India Glass | Gabriel India | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1.63 | -- | 3,534.91 | 719.97 | -- |
|
Cash Flow from Investing Activities
|
-12.61 | -- | -3,227.32 | -1,191.28 | -- |
|
Cash from Financing Activities
|
11.03 | -- | 1,208.71 | 457.91 | -- |
|
Net Cash Inflow / Outflow
|
0.05 | -- | 1,516.30 | -13.40 | -- |
Ratios
Profitability Ratios
| Kranti | ZF Commercial | TVS Holdings | Asahi India Glass | Gabriel India | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-0.50 | -- | 17.56 | 13.59 | -- |
|
ROE (%)
|
3.81 | 13.89 | 33.19 | 11.70 | 23.29 |
|
ROA (%)
|
0.83 | 11.95 | 6.65 | 6.04 | 11.48 |
|
EBIT Margin (%)
|
3.06 | 12.35 | 13.58 | 14.55 | 7.00 |
|
Net Margin (%)
|
0.86 | 11.32 | 6.29 | 8.44 | 5.09 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Kranti | ZF Commercial | TVS Holdings | Asahi India Glass | Gabriel India | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
29.24 | 7.96 | 31.97 | 10.32 | 14.78 |
|
EBIT Growth (%)
|
185.87 | 4.43 | 35.12 | 33.40 | 7.85 |
|
Net Profit Growth (%)
|
160.13 | 1.25 | 48.49 | 27.62 | 0.59 |
|
EPS Growth (%)
|
263.08 | -14.73 | 57.73 | 30.71 | -1.67 |
|
Book Value Growth (%)
|
19.41 | -- | 65.04 | 13.41 | -- |
Valuation Ratios
| Kranti | ZF Commercial | TVS Holdings | Asahi India Glass | Gabriel India | |
|---|---|---|---|---|---|
|
Price / Earnings
|
37.17 | 11.88 | 13.69 | 54.47 | 68.25 |
|
Price / Book Value
|
1.49 | 7.63 | 3.56 | 5.96 | 16.86 |
|
Dividend Yield (%)
|
0.00 | 0.03 | 0.64 | 0.21 | 0.37 |
|
EV/EBITDA
|
9.47 | 42.11 | 5.80 | 24.87 | 52.55 |
|
Market Cap (₹ Cr)
|
124.10 | -- | 17,385.36 | 14,639.58 | -- |
Solvency Ratios
| Kranti | ZF Commercial | TVS Holdings | Asahi India Glass | Gabriel India | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.43 | 0.00 | 0.00 | 0.40 | 0.03 |
|
Short term debt to equity ratio
|
0.30 | -- | 1.34 | 0.08 | -- |
|
Current Ratio
|
1.02 | 5.60 | 0.95 | 1.43 | 1.66 |
|
Quick Ratio
|
0.44 | 5.17 | 0.95 | 0.68 | 1.20 |
|
Interest Coverage
|
1.20 | 127.45 | 3.19 | 4.06 | 20.96 |
Operating Efficiency Ratios
| Kranti | ZF Commercial | TVS Holdings | Asahi India Glass | Gabriel India | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
17.42 | 22.15 | 4.30 | 9.83 | 13.55 |
|
Asset Turnover
|
0.95 | 1.02 | 1.06 | 0.71 | 2.24 |
|
Receivable days
|
58.52 | -- | 14.62 | 31.59 | -- |
|
Inventory Days
|
88.36 | -- | 26.17 | 83.96 | -- |
|
Payable days
|
86.06 | -- | 96.71 | 202.28 | -- |
|
Cash Conversion Cycle
|
60.82 | -- | -55.92 | -86.73 | -- |