Suich Peer Comparison

BSE: 542683

₹4.33

₹-0.22 (-4.84%)

As on 19-Apr-2021IST

Market cap

₹7 Cr

Revenue (TTM)

₹200 Cr

P/E Ratio

1

P/B Ratio

--

Div. Yield

0 %

Edit

	Suich	Railtel	Route Mobile	Hathway Cable	Precision Elect
Market cap (₹ Cr)	7	8,137	2,778	1,818	240
Revenue (₹ Cr)	200	4,427	4,509	2,215	70
Net Profit (₹ Cr)	6.94	346.00	266.71	69.14	-1.47
Net Margin (%)	3.42	7.72	5.81	2.98	-2.07
RoE (%)	19.14	16.98	-45.03	1.51	-10.75
Price to Earnings	0.95	23.52	11.18	26.84	--
Price-To-Book	--	3.50	0.99	0.40	19.27

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Suich	Railtel	Route Mobile	Hathway Cable	Precision Elect
Operating Revenue	199.79	986.81	504.95	1,534.62	34.36
Total Income	202.77	1,031.24	509.49	1,551.86	34.45
Total Expenditure	186.64	712.51	433.03	1,206.01	34.23
EBITDA	13.15	274.30	71.92	328.61	0.13
Depreciation	3.29	118.64	12.45	334.70	0.93
EBIT	9.86	155.66	59.47	-6.09	-0.80
Interest	4.89	3.95	6.55	153.24	1.48
Other Income	2.98	44.43	4.54	17.24	0.09
Exceptional Items	--	--	--	-5.34	--
Profit before Tax	7.95	196.14	57.46	-108.30	-2.19
Provision for Tax	1.01	38.37	9.93	-0.44	-0.67
Profit after Tax	6.94	157.77	47.52	-107.86	-1.52

Liabilities (₹ Cr)

	Suich	Railtel	Route Mobile	Hathway Cable	Precision Elect
Shareholder's Funds	39.71	1,252.94	170.94	792.39	18.84
Minority Interest	--	--	-0.66	-3.88	--
Non-Current Liabilities	4.76	361.33	5.02	1,011.02	7.89
Current Liabilities	97.75	704.61	245.94	1,467.96	19.21
Total Liabilities	142.25	2,318.88	423.29	3,269.36	48.94

Assets (₹ Cr)

	Suich	Railtel	Route Mobile	Hathway Cable	Precision Elect
Non-Current Assets	12.93	1,154.80	201.62	2,714.00	10.77
Current Assets	129.29	1,164.08	219.62	552.89	35.19
Total Assets	142.25	2,318.88	423.29	3,269.36	48.94
Total Debt*	38.44	0.00	84.17	1,666.89	16.35
Net Current Assets	31.54	459.47	-26.32	-915.07	15.97
Contingent Liabilities	10.39	293.35	--	263.29	6.28

Cashflow (₹ Cr)

	Suich	Railtel	Route Mobile	Hathway Cable	Precision Elect
Cash From Operating Activities	-3.58	40.47	28.10	292.90	-3.56
Cash Flow from Investing Activities	-0.65	1.56	-130.19	-132.81	-1.21
Cash from Financing Activities	2.94	-62.02	46.44	-165.70	4.52
Net Cash Inflow / Outflow	-1.30	-19.99	-55.64	-5.61	-0.24

Ratios

Profitability Ratios

	Suich	Railtel	Route Mobile	Hathway Cable	Precision Elect
ROCE (%)	18.64	16.59	31.96	1.78	-2.20
ROE (%)	19.14	13.08	31.91	-12.80	-7.75
ROA (%)	6.47	6.81	15.31	-3.23	-3.63
EBIT Margin (%)	8.07	32.30	15.14	22.54	0.64
Net Margin (%)	3.42	15.30	9.33	-6.95	-4.42
Cash Profit Margin (%)	5.12	28.01	11.88	14.78	-1.67

Growth Ratios

	Suich	Railtel	Route Mobile	Hathway Cable	Precision Elect
Revenue Growth (%)	39.95	15.93	10.35	14.15	42.67
EBIT Growth (%)	22.29	1.51	-13.14	56.14	-92.04
Net Profit Growth (%)	34.81	23.20	-21.31	44.24	-1,146.98
EPS Growth (%)	34.81	21.62	-19.40	48.67	-1,146.98
Book Value Growth (%)	21.17	8.08	34.67	-11.25	-8.00

Valuation Ratios

	Suich	Railtel	Route Mobile	Hathway Cable	Precision Elect
Price / Earnings	0.00	0.00	0.00	0.00	0.00
Price / Book Value	0.00	0.00	0.00	3.60	2.24
Dividend Yield (%)	--	--	--	0.00	0.00
EV/EBITDA	2.95	-0.59	0.41	12.96	263.76
Market Cap (₹ Cr)	0.00	0.00	0.00	2,848.56	42.17

Solvency Ratios

	Suich	Railtel	Route Mobile	Hathway Cable	Precision Elect
Debt to Equity	0.97	0.00	0.49	2.10	0.87
Short term debt to equity ratio	0.69	--	0.45	0.20	0.35
Current Ratio	1.32	1.65	0.89	0.38	1.83
Quick Ratio	1.06	1.65	0.89	0.36	0.99
Interest Coverage	2.63	50.66	9.77	0.29	-0.48

Operating Efficiency Ratios

	Suich	Railtel	Route Mobile	Hathway Cable	Precision Elect
Debtors to sales (%)	45.49	47.29	19.27	25.44	45.27
Asset Turnover	1.86	0.43	1.63	0.46	0.84
Receivable days	108.01	155.51	46.96	87.47	117.59
Inventory Days	48.84	0.00	0.00	4.68	167.96
Payable days	68.72	--	49.32	--	95.47
Cash Conversion Cycle	88.13	--	-2.36	--	190.08