Market cap
₹97 Cr
Revenue (TTM)
₹5 Cr
P/E Ratio
133.4
P/B Ratio
5.9
Div. Yield
0 %
| S. V. J. | Aditya Birla Real Estate | JK Paper | West Coast | Andhra Paper | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
97 | 11,861 | 6,688 | 5,479 | 1,271 |
Revenue (₹ Cr) |
5 | 1,178 | 7,555 | 4,389 | 1,766 |
Net Profit (₹ Cr) |
0.53 | 824.04 | 355.48 | 237.30 | 52.16 |
Net Margin (%) |
9.80 | -10.47 | 4.66 | 5.27 | 2.83 |
RoE (%) |
3.44 | -4.50 | 6.51 | 6.43 | 2.67 |
Price to Earnings |
133.35 | 15.65 | 19.06 | 23.86 | 24.36 |
Price-To-Book |
5.89 | 2.59 | 1.18 | 1.46 | 0.65 |
Income Statement (₹ Cr)
| S. V. J. | Aditya Birla Real Estate | JK Paper | West Coast | Andhra Paper | |
|---|---|---|---|---|---|
|
Operating Revenue
|
5.17 | 1,218.88 | 6,662.49 | 4,062.29 | 1,541.24 |
|
Total Income
|
5.44 | 1,257.33 | 6,759.53 | 4,272.80 | 1,629.97 |
|
Total Expenditure
|
4.17 | 1,189.29 | 5,733.22 | 3,581.22 | 1,406.68 |
|
EBITDA
|
1.00 | 29.59 | 929.27 | 481.08 | 134.56 |
|
Depreciation
|
0.17 | 63.79 | 331.62 | 209.87 | 88.32 |
|
EBIT
|
0.83 | -34.20 | 597.65 | 271.20 | 46.24 |
|
Interest
|
0.14 | 45.75 | 177.73 | 38.18 | 17.89 |
|
Other Income
|
0.27 | 38.45 | 97.04 | 210.51 | 88.73 |
|
Exceptional Items
|
-- | -123.97 | -- | -- | -- |
|
Profit before Tax
|
0.96 | -179.00 | 516.96 | 443.53 | 117.07 |
|
Provision for Tax
|
0.42 | -30.26 | 110.28 | 107.89 | 28.16 |
|
Profit after Tax
|
0.53 | -148.74 | 406.68 | 335.64 | 88.91 |
Liabilities (₹ Cr)
| S. V. J. | Aditya Birla Real Estate | JK Paper | West Coast | Andhra Paper | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
15.78 | 3,840.26 | 5,372.13 | 3,491.42 | 1,940.83 |
|
Minority Interest
|
-- | 48.01 | 221.19 | 578.75 | -- |
|
Non-Current Liabilities
|
0.22 | 3,973.15 | 2,305.06 | 544.54 | 223.48 |
|
Current Liabilities
|
5.91 | 7,902.87 | 1,502.72 | 897.57 | 890.86 |
|
Total Liabilities
|
21.91 | 16,483.24 | 9,401.10 | 5,512.27 | 3,055.17 |
Assets (₹ Cr)
| S. V. J. | Aditya Birla Real Estate | JK Paper | West Coast | Andhra Paper | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
4.39 | 2,259.64 | 6,645.73 | 2,823.00 | 1,294.90 |
|
Current Assets
|
17.53 | 11,043.42 | 2,755.25 | 2,689.27 | 1,760.28 |
|
Total Assets
|
21.91 | 16,483.24 | 9,401.10 | 5,512.27 | 3,055.17 |
|
Total Debt*
|
4.84 | 4,996.54 | 1,771.55 | 433.36 | 277.76 |
|
Net Current Assets
|
11.62 | 3,140.55 | 1,252.53 | 1,791.70 | 869.42 |
|
Contingent Liabilities
|
-- | 215.75 | 44.52 | 96.88 | 61.71 |
Cashflow (₹ Cr)
| S. V. J. | Aditya Birla Real Estate | JK Paper | West Coast | Andhra Paper | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-1.39 | -1,293.44 | 643.38 | 99.22 | -55.39 |
|
Cash Flow from Investing Activities
|
-0.01 | -437.95 | -36.59 | -171.55 | -61.16 |
|
Cash from Financing Activities
|
2.66 | 2,218.43 | -656.12 | 72.15 | 109.24 |
|
Net Cash Inflow / Outflow
|
1.26 | 487.04 | -49.33 | -0.18 | -7.31 |
Ratios
Profitability Ratios
| S. V. J. | Aditya Birla Real Estate | JK Paper | West Coast | Andhra Paper | |
|---|---|---|---|---|---|
|
ROCE (%)
|
5.76 | -1.74 | 9.68 | 12.98 | 6.40 |
|
ROE (%)
|
3.44 | -3.82 | 7.80 | 9.98 | 4.64 |
|
ROA (%)
|
2.62 | -1.11 | 4.34 | 6.31 | 2.95 |
|
EBIT Margin (%)
|
24.58 | 5.58 | 15.40 | 17.02 | 14.49 |
|
Net Margin (%)
|
9.80 | -11.83 | 6.02 | 7.86 | 5.45 |
|
Cash Profit Margin (%)
|
13.64 | -6.97 | 10.45 | 13.43 | 11.50 |
Growth Ratios
| S. V. J. | Aditya Birla Real Estate | JK Paper | West Coast | Andhra Paper | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-10.80 | 10.75 | 0.05 | -8.66 | -14.40 |
|
EBIT Growth (%)
|
1.38 | -76.60 | -44.31 | -45.21 | -57.54 |
|
Net Profit Growth (%)
|
-27.48 | -215.98 | -64.11 | -57.30 | -73.83 |
|
EPS Growth (%)
|
-27.48 | -419.18 | -63.56 | -55.04 | -73.83 |
|
Book Value Growth (%)
|
3.50 | -3.80 | 5.73 | 7.71 | 2.52 |
Valuation Ratios
| S. V. J. | Aditya Birla Real Estate | JK Paper | West Coast | Andhra Paper | |
|---|---|---|---|---|---|
|
Price / Earnings
|
213.09 | 0.00 | 12.93 | 8.68 | 15.39 |
|
Price / Book Value
|
7.20 | 5.76 | 0.99 | 0.77 | 0.70 |
|
Dividend Yield (%)
|
0.00 | 0.10 | 1.60 | 1.22 | 1.45 |
|
EV/EBITDA
|
89.87 | 381.98 | 6.84 | 4.49 | 7.34 |
|
Market Cap (₹ Cr)
|
113.62 | 21,993.96 | 5,286.69 | 2,701.83 | 1,367.85 |
Solvency Ratios
| S. V. J. | Aditya Birla Real Estate | JK Paper | West Coast | Andhra Paper | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.31 | 1.31 | 0.33 | 0.12 | 0.14 |
|
Short term debt to equity ratio
|
0.31 | 0.14 | 0.02 | 0.02 | 0.04 |
|
Current Ratio
|
2.97 | 1.40 | 1.83 | 3.00 | 1.98 |
|
Quick Ratio
|
2.56 | 0.27 | 1.03 | 2.03 | 1.61 |
|
Interest Coverage
|
7.65 | -2.91 | 3.91 | 12.62 | 7.54 |
Operating Efficiency Ratios
| S. V. J. | Aditya Birla Real Estate | JK Paper | West Coast | Andhra Paper | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
79.90 | 8.59 | 6.48 | 8.62 | 7.05 |
|
Asset Turnover
|
0.25 | 0.09 | 0.75 | 0.76 | 0.51 |
|
Receivable days
|
266.16 | 40.47 | 20.49 | 27.29 | 20.08 |
|
Inventory Days
|
150.40 | 2,046.65 | 55.67 | 69.74 | 66.21 |
|
Payable days
|
88.87 | 383.55 | 79.54 | 68.65 | 82.09 |
|
Cash Conversion Cycle
|
327.69 | 1,703.58 | -3.38 | 28.38 | 4.19 |