Market cap
₹12 Cr
Revenue (TTM)
₹10 Cr
P/E Ratio
1772.5
P/B Ratio
1.2
Div. Yield
0 %
| Scarnose Intl | AKM Creations | Beekay Niryat | Kemp & Company | Dhanlaxmi Cotex | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
12 | 1,949 | 359 | 108 | 72 |
Revenue (₹ Cr) |
10 | 216 | 38 | 4 | 18 |
Net Profit (₹ Cr) |
0.01 | 7.89 | 1.43 | -1.22 | 0.23 |
Net Margin (%) |
0.07 | 3.65 | 3.51 | -19.48 | 1.20 |
RoE (%) |
0.07 | 13.89 | 6.22 | -0.73 | 0.31 |
Price to Earnings |
1,772.55 | 246.97 | 83.61 | -- | 312.10 |
Price-To-Book |
1.22 | 32.07 | 4.97 | 0.65 | 1.05 |
Income Statement (₹ Cr)
| Scarnose Intl | AKM Creations | Beekay Niryat | Kemp & Company | Dhanlaxmi Cotex | |
|---|---|---|---|---|---|
|
Operating Revenue
|
10.21 | 216.35 | -- | 3.00 | -- |
|
Total Income
|
10.29 | 216.37 | -- | 4.37 | -- |
|
Total Expenditure
|
10.27 | 205.60 | -- | 6.09 | -- |
|
EBITDA
|
-0.05 | 10.75 | -- | -3.09 | -- |
|
Depreciation
|
0.01 | 0.05 | -- | 0.43 | -- |
|
EBIT
|
-0.06 | 10.70 | -- | -3.53 | -- |
|
Interest
|
0.00 | 0.00 | -- | -- | -- |
|
Other Income
|
0.07 | 0.02 | -- | 1.37 | -- |
|
Exceptional Items
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
0.01 | 10.71 | -- | -2.16 | -- |
|
Provision for Tax
|
0.00 | 2.82 | -- | 0.06 | -- |
|
Profit after Tax
|
0.01 | 7.89 | -- | -2.21 | -- |
Liabilities (₹ Cr)
| Scarnose Intl | AKM Creations | Beekay Niryat | Kemp & Company | Dhanlaxmi Cotex | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
9.73 | 60.78 | -- | 165.10 | -- |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
0.00 | 0.00 | -- | 4.47 | -- |
|
Current Liabilities
|
0.05 | 64.54 | -- | 1.04 | -- |
|
Total Liabilities
|
9.78 | 125.32 | -- | 170.60 | -- |
Assets (₹ Cr)
| Scarnose Intl | AKM Creations | Beekay Niryat | Kemp & Company | Dhanlaxmi Cotex | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
0.10 | 0.20 | -- | 85.34 | -- |
|
Current Assets
|
9.68 | 125.12 | -- | 85.26 | -- |
|
Total Assets
|
9.78 | 125.32 | -- | 170.60 | -- |
|
Total Debt*
|
0.00 | 0.00 | -- | 0.00 | -- |
|
Net Current Assets
|
9.63 | 60.58 | -- | 84.22 | -- |
|
Contingent Liabilities
|
-- | -- | -- | 2.00 | -- |
Cashflow (₹ Cr)
| Scarnose Intl | AKM Creations | Beekay Niryat | Kemp & Company | Dhanlaxmi Cotex | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-1.93 | -0.07 | -- | -4.11 | -- |
|
Cash Flow from Investing Activities
|
1.98 | -0.02 | -- | 4.17 | -- |
|
Cash from Financing Activities
|
0.00 | -- | -- | -- | -- |
|
Net Cash Inflow / Outflow
|
0.05 | -0.09 | -- | 0.06 | -- |
Ratios
Profitability Ratios
| Scarnose Intl | AKM Creations | Beekay Niryat | Kemp & Company | Dhanlaxmi Cotex | |
|---|---|---|---|---|---|
|
ROCE (%)
|
0.11 | 18.85 | -- | -1.46 | -- |
|
ROE (%)
|
0.07 | 13.89 | -- | -1.50 | -- |
|
ROA (%)
|
0.07 | 8.61 | -- | -1.47 | -- |
|
EBIT Margin (%)
|
0.20 | 4.98 | -- | -57.46 | -- |
|
Net Margin (%)
|
0.07 | 3.65 | -- | -50.69 | -- |
|
Cash Profit Margin (%)
|
0.16 | 3.67 | -- | -59.44 | -- |
Growth Ratios
| Scarnose Intl | AKM Creations | Beekay Niryat | Kemp & Company | Dhanlaxmi Cotex | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-15.61 | 193.27 | -- | 2.99 | -- |
|
EBIT Growth (%)
|
-92.35 | 337.85 | -- | -49.11 | -- |
|
Net Profit Growth (%)
|
-96.49 | 336.83 | -- | -101.29 | -- |
|
EPS Growth (%)
|
-96.49 | 336.85 | -- | -101.29 | -- |
|
Book Value Growth (%)
|
0.07 | 14.92 | -- | 27.45 | -- |
Valuation Ratios
| Scarnose Intl | AKM Creations | Beekay Niryat | Kemp & Company | Dhanlaxmi Cotex | |
|---|---|---|---|---|---|
|
Price / Earnings
|
0.00 | 218.18 | -- | 0.00 | -- |
|
Price / Book Value
|
0.00 | 28.33 | -- | 0.60 | -- |
|
Dividend Yield (%)
|
-- | 0.00 | -- | 0.00 | -- |
|
EV/EBITDA
|
153.39 | 159.83 | -- | -57.15 | -- |
|
Market Cap (₹ Cr)
|
0.00 | 1,721.86 | -- | 98.72 | -- |
Solvency Ratios
| Scarnose Intl | AKM Creations | Beekay Niryat | Kemp & Company | Dhanlaxmi Cotex | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.00 | -- | 0.00 | -- |
|
Short term debt to equity ratio
|
-- | -- | -- | -- | -- |
|
Current Ratio
|
184.11 | 1.94 | -- | 82.08 | -- |
|
Quick Ratio
|
184.11 | 1.68 | -- | 81.88 | -- |
|
Interest Coverage
|
6.00 | 7,653.21 | -- | -- | -- |
Operating Efficiency Ratios
| Scarnose Intl | AKM Creations | Beekay Niryat | Kemp & Company | Dhanlaxmi Cotex | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
93.86 | 45.76 | -- | 22.91 | -- |
|
Asset Turnover
|
1.04 | 2.36 | -- | 0.02 | -- |
|
Receivable days
|
172.02 | 106.62 | -- | 93.89 | -- |
|
Inventory Days
|
0.00 | 29.40 | -- | 25.47 | -- |
|
Payable days
|
1.10 | 58.93 | -- | 276.40 | -- |
|
Cash Conversion Cycle
|
170.93 | 77.09 | -- | -157.05 | -- |