Market cap
₹14 Cr
Revenue (TTM)
₹12 Cr
P/E Ratio
216
P/B Ratio
0.4
Div. Yield
0 %
| Dhyaani Tradevent | Kajaria Ceramics | Cera Sanitaryware | Somany Ceramics | Nitco | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
14 | 19,131 | 6,948 | 2,534 | 2,224 |
Revenue (₹ Cr) |
12 | 5,056 | 2,117 | 2,935 | 508 |
Net Profit (₹ Cr) |
0.25 | 546.48 | 202.96 | 100.95 | -29.14 |
Net Margin (%) |
-- | 10.71 | 9.34 | 3.42 | -5.62 |
RoE (%) |
1.26 | 19.26 | 14.67 | 13.37 | -7.47 |
Price to Earnings |
215.98 | 35.04 | 34.23 | 23.83 | -- |
Price-To-Book |
0.42 | 6.58 | 4.59 | 2.93 | 5.15 |
Income Statement (₹ Cr)
| Dhyaani Tradevent | Kajaria Ceramics | Cera Sanitaryware | Somany Ceramics | Nitco | |
|---|---|---|---|---|---|
|
Operating Revenue
|
12.28 | 4,635.07 | 1,926.15 | 2,658.77 | 314.39 |
|
Total Income
|
12.28 | 4,677.81 | 1,986.83 | 2,668.97 | 328.16 |
|
Total Expenditure
|
11.80 | 4,008.89 | 1,626.47 | 2,439.07 | 512.21 |
|
EBITDA
|
0.49 | 626.18 | 299.68 | 219.70 | -197.82 |
|
Depreciation
|
0.02 | 165.40 | 40.66 | 90.26 | 25.12 |
|
EBIT
|
0.46 | 460.78 | 259.02 | 129.44 | -222.93 |
|
Interest
|
0.33 | 20.03 | 7.49 | 52.43 | 70.19 |
|
Other Income
|
-- | 42.74 | 60.67 | 10.20 | 13.76 |
|
Exceptional Items
|
0.22 | -- | -1.50 | -2.00 | -461.85 |
|
Profit before Tax
|
0.35 | 484.26 | 310.70 | 85.21 | -741.20 |
|
Provision for Tax
|
0.11 | 135.95 | 61.99 | 27.23 | 0.01 |
|
Profit after Tax
|
0.25 | 348.31 | 248.71 | 57.98 | -741.21 |
Liabilities (₹ Cr)
| Dhyaani Tradevent | Kajaria Ceramics | Cera Sanitaryware | Somany Ceramics | Nitco | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
34.56 | 2,744.34 | 1,353.58 | 771.66 | 246.62 |
|
Minority Interest
|
-- | 65.75 | 14.73 | 72.58 | -0.05 |
|
Non-Current Liabilities
|
5.36 | 237.64 | 123.48 | 279.08 | 278.90 |
|
Current Liabilities
|
19.84 | 707.69 | 371.17 | 929.27 | 395.65 |
|
Total Liabilities
|
59.76 | 3,755.42 | 1,862.97 | 2,052.59 | 921.11 |
Assets (₹ Cr)
| Dhyaani Tradevent | Kajaria Ceramics | Cera Sanitaryware | Somany Ceramics | Nitco | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
8.58 | 1,936.86 | 444.28 | 1,111.72 | 198.49 |
|
Current Assets
|
51.18 | 1,818.56 | 1,418.69 | 940.87 | 722.62 |
|
Total Assets
|
59.76 | 3,755.42 | 1,862.97 | 2,052.59 | 921.11 |
|
Total Debt*
|
5.36 | 175.94 | 18.11 | 301.95 | 269.19 |
|
Net Current Assets
|
31.34 | 1,110.87 | 1,047.52 | 11.60 | 326.97 |
|
Contingent Liabilities
|
-- | 120.63 | 8.80 | 36.54 | 247.91 |
Cashflow (₹ Cr)
| Dhyaani Tradevent | Kajaria Ceramics | Cera Sanitaryware | Somany Ceramics | Nitco | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-31.37 | 500.99 | 122.02 | 141.17 | -147.97 |
|
Cash Flow from Investing Activities
|
-0.08 | -372.05 | 126.63 | -71.82 | 4.01 |
|
Cash from Financing Activities
|
31.37 | -208.55 | -260.08 | -67.59 | 228.02 |
|
Net Cash Inflow / Outflow
|
-0.09 | -79.61 | -11.43 | 1.76 | 84.06 |
Ratios
Profitability Ratios
| Dhyaani Tradevent | Kajaria Ceramics | Cera Sanitaryware | Somany Ceramics | Nitco | |
|---|---|---|---|---|---|
|
ROCE (%)
|
2.85 | 17.67 | 23.24 | 12.93 | -137.68 |
|
ROE (%)
|
1.26 | 13.08 | 18.45 | 7.86 | 0.00 |
|
ROA (%)
|
0.51 | 9.55 | 13.41 | 2.81 | -89.77 |
|
EBIT Margin (%)
|
3.96 | 14.43 | 18.71 | 8.65 | -58.54 |
|
Net Margin (%)
|
2.02 | 7.45 | 12.52 | 2.17 | -225.87 |
|
Cash Profit Margin (%)
|
2.21 | 10.61 | 15.02 | 5.38 | -227.77 |
Growth Ratios
| Dhyaani Tradevent | Kajaria Ceramics | Cera Sanitaryware | Somany Ceramics | Nitco | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-58.61 | 3.60 | 2.49 | 2.60 | -3.33 |
|
EBIT Growth (%)
|
-64.47 | -11.17 | -0.67 | -12.86 | -384.24 |
|
Net Profit Growth (%)
|
-63.85 | -21.46 | 3.06 | -41.66 | -354.81 |
|
EPS Growth (%)
|
-90.88 | -30.27 | 3.99 | -38.01 | -42.88 |
|
Book Value Growth (%)
|
598.33 | 4.70 | 0.35 | 6.73 | 137.61 |
Valuation Ratios
| Dhyaani Tradevent | Kajaria Ceramics | Cera Sanitaryware | Somany Ceramics | Nitco | |
|---|---|---|---|---|---|
|
Price / Earnings
|
69.30 | 46.45 | 29.50 | 28.68 | 0.00 |
|
Price / Book Value
|
0.50 | 5.02 | 5.38 | 2.26 | 13.98 |
|
Dividend Yield (%)
|
0.00 | 1.05 | 1.15 | 0.71 | 0.00 |
|
EV/EBITDA
|
46.33 | 19.83 | 20.14 | 8.47 | -15.59 |
|
Market Cap (₹ Cr)
|
17.19 | 13,671.14 | 7,271.61 | 1,722.88 | 2,692.06 |
Solvency Ratios
| Dhyaani Tradevent | Kajaria Ceramics | Cera Sanitaryware | Somany Ceramics | Nitco | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.16 | 0.06 | 0.01 | 0.40 | 1.40 |
|
Short term debt to equity ratio
|
-- | 0.03 | 0.01 | 0.15 | -- |
|
Current Ratio
|
2.58 | 2.57 | 3.82 | 1.01 | 1.83 |
|
Quick Ratio
|
2.58 | 1.70 | 2.72 | 0.65 | 0.88 |
|
Interest Coverage
|
2.08 | 25.18 | 42.48 | 2.63 | -9.56 |
Operating Efficiency Ratios
| Dhyaani Tradevent | Kajaria Ceramics | Cera Sanitaryware | Somany Ceramics | Nitco | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
181.04 | 12.30 | 14.08 | 13.87 | 20.51 |
|
Asset Turnover
|
0.25 | 1.33 | 1.04 | 1.34 | 0.38 |
|
Receivable days
|
782.45 | 44.83 | 44.88 | 46.73 | 59.04 |
|
Inventory Days
|
3.64 | 43.35 | 73.34 | 45.30 | 357.77 |
|
Payable days
|
2,031.59 | 64.28 | 73.42 | 95.08 | 192.22 |
|
Cash Conversion Cycle
|
-1,245.50 | 23.91 | 44.80 | -3.05 | 224.59 |