Market cap
$125 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
17.4
P/B Ratio
2.3
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | -- | -- | -- | -- | -- |
| EBIT | 0.00 | -13.98 | 72.75 | -- | -- |
| Net Profit | 139.10 | 928.62 | 76.71 | -- | -- |
| EPS | 139.10 | 928.62 | 306.76 | -- | -- |
| Book Value | -- | -- | 9.79 | -- | -- |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-22 | Dec-21 |
| EBIT-Margin
| -- | -- | -- | -- | -- |
| Net Margin
| -- | -- | 221.62 | 189.11 | -- |
| Return on equity
| -- | -- | 21.49 | 19.75 | -- |
| Return on Capital
| -- | -- | -- | 19.73 | -- |
| Return on Assets
| -- | -- | 19.55 | 17.82 | -- |
| Debt to Equity (x)
| -- | -- | 0.00 | 0.00 | -- |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
--
|
19.73
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
21.49
Higher than Peers by 18.47
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
21.49
|
19.75
|
--
|
--
|
--
|
|
Peer Median
|
3.02
|
--
|
--
|
--
|
--
|
ROA
19.55
Higher than Peers by 18.52
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
19.55
|
17.82
|
--
|
--
|
--
|
|
Peer Median
|
1.03
|
--
|
--
|
--
|
--
|
Net Margin
221.62
Lower than Peers by 37.34
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
221.62
|
189.11
|
--
|
--
|
--
|
|
Peer Median
|
258.96
|
--
|
--
|
--
|
--
|
EBIT Growth
72.75
--
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
72.75
|
-10.50
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Net Profit Growth
76.71
--
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
76.71
|
906.67
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EPS Growth
306.76
--
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
306.76
|
9.07
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Book Value Growth
9.93
Lower than Peers by 454.75
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
9.93
|
--
|
--
|
--
|
--
|
|
Peer Median
|
464.68
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
0.00
--
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
0.00
|
0.00
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
--
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
0.13
Lower than Peers by 1.12
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
0.13
|
0.13
|
0.19
|
--
|
--
|
|
Peer Median
|
1.25
|
--
|
--
|
--
|
--
|
Quick Ratio
0.13
Lower than Peers by 0.86
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
0.13
|
--
|
--
|
--
|
--
|
|
Peer Median
|
1.00
|
--
|
--
|
--
|
--
|
Interest Coverage
29.70
Lower than Peers by 273.26
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
29.70
|
-0.26
|
-1.16
|
--
|
--
|
|
Peer Median
|
302.96
|
--
|
--
|
--
|
--
|
Operating Efficiency
Asset Turnover
--
--
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
--
|
345.07
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
17.41
--
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
17.41
|
1.40
|
13.86
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Price / Book Value
2.33
Higher than Peers by 0.86
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
2.33
|
0.26
|
0.29
|
--
|
--
|
|
Peer Median
|
1.47
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
-25.74
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
-25.74
|
-2.30
|
-71.01
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
125
Higher than Peers by 99
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Magnum Opus Acquisition (OPA)
|
125
|
--
|
--
|
--
|
--
|
|
Peer Median
|
26
|
--
|
--
|
--
|
--
|