Market cap
₹22 Cr
Revenue (TTM)
₹31 Cr
P/E Ratio
9
P/B Ratio
0.7
Div. Yield
0 %
| Prospect Commodit | Empyrean Foods | Harrisons Malaya | Alfavision Oversea | Avanti Feeds | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
22 | 1,046 | 366 | 41 | 11,248 |
Revenue (₹ Cr) |
31 | 332 | 548 | 1 | 6,361 |
Net Profit (₹ Cr) |
2.14 | 23.39 | 27.10 | 0.09 | 588.20 |
Net Margin (%) |
6.89 | 6.83 | 4.74 | 7.44 | 8.92 |
RoE (%) |
12.16 | 13.06 | 15.77 | 0.22 | 17.13 |
Price to Earnings |
8.98 | 47.56 | 13.51 | 440.34 | 21.18 |
Price-To-Book |
0.73 | 5.22 | 2.01 | 0.96 | 3.31 |
Income Statement (₹ Cr)
| Prospect Commodit | Empyrean Foods | Harrisons Malaya | Alfavision Oversea | Avanti Feeds | |
|---|---|---|---|---|---|
|
Operating Revenue
|
30.99 | 202.23 | 513.91 | 1.91 | 5,598.69 |
|
Total Income
|
31.12 | 206.31 | 525.73 | 1.92 | 5,764.17 |
|
Total Expenditure
|
26.87 | 181.00 | 490.41 | 1.76 | 4,965.09 |
|
EBITDA
|
4.12 | 21.24 | 23.50 | 0.14 | 633.60 |
|
Depreciation
|
0.98 | 4.35 | 7.34 | 0.04 | 58.45 |
|
EBIT
|
3.14 | 16.88 | 16.16 | 0.11 | 575.16 |
|
Interest
|
0.48 | 1.23 | 13.09 | 0.00 | 3.62 |
|
Other Income
|
0.13 | 4.07 | 11.82 | 0.02 | 165.48 |
|
Exceptional Items
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
2.79 | 19.72 | 14.89 | 0.12 | 737.26 |
|
Provision for Tax
|
0.65 | 6.18 | -- | -- | 180.38 |
|
Profit after Tax
|
2.14 | 13.55 | 14.89 | 0.12 | 556.88 |
Liabilities (₹ Cr)
| Prospect Commodit | Empyrean Foods | Harrisons Malaya | Alfavision Oversea | Avanti Feeds | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
23.95 | 135.10 | 154.13 | 42.09 | 2,800.96 |
|
Minority Interest
|
-- | 6.59 | -- | -- | 373.88 |
|
Non-Current Liabilities
|
0.06 | 11.72 | 102.62 | 135.72 | 54.93 |
|
Current Liabilities
|
7.20 | 19.35 | 206.45 | 1.12 | 452.93 |
|
Total Liabilities
|
31.48 | 172.76 | 472.92 | 178.93 | 3,682.70 |
Assets (₹ Cr)
| Prospect Commodit | Empyrean Foods | Harrisons Malaya | Alfavision Oversea | Avanti Feeds | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
4.09 | 65.62 | 387.92 | 151.26 | 918.74 |
|
Current Assets
|
27.12 | 107.14 | 83.81 | 27.68 | 2,763.96 |
|
Total Assets
|
31.48 | 172.76 | 472.92 | 178.93 | 3,682.70 |
|
Total Debt*
|
5.21 | 12.60 | 99.56 | 124.31 | 13.25 |
|
Net Current Assets
|
19.92 | 87.79 | -122.63 | 26.56 | 2,311.03 |
|
Contingent Liabilities
|
-- | 9.97 | 71.86 | -- | 4.93 |
Cashflow (₹ Cr)
| Prospect Commodit | Empyrean Foods | Harrisons Malaya | Alfavision Oversea | Avanti Feeds | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-3.16 | 46.38 | 23.35 | 0.45 | 584.36 |
|
Cash Flow from Investing Activities
|
-3.67 | -28.63 | -16.07 | -0.55 | -485.12 |
|
Cash from Financing Activities
|
7.80 | -9.30 | -7.84 | 0.01 | -85.63 |
|
Net Cash Inflow / Outflow
|
0.97 | 8.46 | -0.55 | -0.09 | 13.61 |
Ratios
Profitability Ratios
| Prospect Commodit | Empyrean Foods | Harrisons Malaya | Alfavision Oversea | Avanti Feeds | |
|---|---|---|---|---|---|
|
ROCE (%)
|
14.67 | 15.19 | 11.38 | 0.07 | 28.53 |
|
ROE (%)
|
12.16 | 10.54 | 9.99 | 0.29 | 21.56 |
|
ROA (%)
|
8.80 | 8.89 | 3.18 | 0.07 | 16.42 |
|
EBIT Margin (%)
|
13.72 | 12.52 | 6.87 | 8.44 | 14.27 |
|
Net Margin (%)
|
6.89 | 6.57 | 2.83 | 6.34 | 9.66 |
|
Cash Profit Margin (%)
|
10.08 | 8.85 | 4.32 | 8.31 | 9.13 |
Growth Ratios
| Prospect Commodit | Empyrean Foods | Harrisons Malaya | Alfavision Oversea | Avanti Feeds | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
27.71 | 97.10 | 5.28 | -39.05 | 4.28 |
|
EBIT Growth (%)
|
40.99 | 66.29 | 84.05 | -84.20 | 34.11 |
|
Net Profit Growth (%)
|
24.26 | 44.83 | 303.86 | -55.93 | 41.41 |
|
EPS Growth (%)
|
-4.52 | 44.80 | 303.86 | -55.99 | 48.07 |
|
Book Value Growth (%)
|
79.56 | 10.74 | 7.12 | 0.29 | 18.41 |
Valuation Ratios
| Prospect Commodit | Empyrean Foods | Harrisons Malaya | Alfavision Oversea | Avanti Feeds | |
|---|---|---|---|---|---|
|
Price / Earnings
|
17.91 | 37.87 | 25.21 | 332.08 | 23.53 |
|
Price / Book Value
|
1.70 | 3.80 | 2.44 | 0.96 | 4.44 |
|
Dividend Yield (%)
|
0.00 | 0.10 | 0.00 | 0.00 | 0.99 |
|
EV/EBITDA
|
9.86 | 20.18 | 13.40 | 1,023.51 | 14.46 |
|
Market Cap (₹ Cr)
|
38.39 | 512.90 | 375.36 | 40.45 | 12,441.42 |
Solvency Ratios
| Prospect Commodit | Empyrean Foods | Harrisons Malaya | Alfavision Oversea | Avanti Feeds | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.23 | 0.09 | 0.65 | 2.95 | 0.00 |
|
Short term debt to equity ratio
|
0.17 | 0.01 | 0.21 | -- | 0.00 |
|
Current Ratio
|
3.77 | 5.54 | 0.41 | 24.73 | 6.10 |
|
Quick Ratio
|
2.47 | 3.61 | 0.22 | 24.73 | 4.16 |
|
Interest Coverage
|
6.78 | 16.99 | 2.14 | 49.72 | 204.56 |
Operating Efficiency Ratios
| Prospect Commodit | Empyrean Foods | Harrisons Malaya | Alfavision Oversea | Avanti Feeds | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
28.13 | 11.16 | 2.58 | 1,435.53 | 2.50 |
|
Asset Turnover
|
1.27 | 1.33 | 1.10 | 0.01 | 1.99 |
|
Receivable days
|
84.12 | 30.52 | 11.26 | 5,193.14 | 7.67 |
|
Inventory Days
|
87.51 | 95.54 | 26.76 | 0.00 | 47.83 |
|
Payable days
|
24.11 | 13.08 | 125.68 | 2.66 | 24.22 |
|
Cash Conversion Cycle
|
147.53 | 112.97 | -87.66 | 5,190.48 | 31.28 |