Market cap
₹100 Cr
Revenue (TTM)
₹32 Cr
P/E Ratio
25.6
P/B Ratio
2.8
Div. Yield
0 %
| V R Infraspace | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
100 | 21,744 | 21,399 | 13,420 | 8,399 |
Revenue (₹ Cr) |
32 | 2,551 | 5,532 | 5,617 | 200 |
Net Profit (₹ Cr) |
3.01 | 575.14 | 783.78 | 231.13 | 12.11 |
Net Margin (%) |
9.11 | 21.89 | 13.62 | 3.98 | 4.08 |
RoE (%) |
8.50 | 11.36 | 10.15 | 4.94 | 0.49 |
Price to Earnings |
25.62 | 37.58 | 30.79 | 58.19 | 726.37 |
Price-To-Book |
2.77 | 3.67 | 3.02 | 2.81 | 3.48 |
Income Statement (₹ Cr)
| V R Infraspace | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Operating Revenue
|
31.66 | 2,059.97 | 5,074.21 | 4,038.69 | 160.49 |
|
Total Income
|
33.02 | 2,100.28 | 5,313.54 | 4,162.76 | 249.67 |
|
Total Expenditure
|
26.60 | 1,568.30 | 3,660.00 | 3,744.37 | 116.09 |
|
EBITDA
|
5.05 | 491.67 | 1,414.21 | 294.33 | 44.40 |
|
Depreciation
|
0.04 | 30.46 | 288.78 | 89.83 | 34.10 |
|
EBIT
|
5.01 | 461.21 | 1,125.43 | 204.50 | 10.30 |
|
Interest
|
2.10 | 10.99 | 495.49 | 195.57 | 61.87 |
|
Other Income
|
1.36 | 40.31 | 239.33 | 124.07 | 89.19 |
|
Exceptional Items
|
-0.03 | -- | -- | -- | -- |
|
Profit before Tax
|
4.24 | 490.53 | 869.27 | 133.00 | 37.62 |
|
Provision for Tax
|
1.24 | 68.99 | 188.80 | 38.32 | 11.19 |
|
Profit after Tax
|
3.01 | 421.54 | 680.47 | 94.69 | 26.43 |
Liabilities (₹ Cr)
| V R Infraspace | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
36.29 | 4,160.79 | 5,638.45 | 4,560.51 | 2,278.47 |
|
Minority Interest
|
4.94 | 27.89 | 276.89 | -- | 382.47 |
|
Non-Current Liabilities
|
17.34 | 555.58 | 4,307.24 | 696.58 | 2,389.77 |
|
Current Liabilities
|
43.20 | 490.26 | 11,408.48 | 11,709.22 | 2,107.16 |
|
Total Liabilities
|
101.78 | 5,234.53 | 22,075.80 | 17,204.61 | 7,229.48 |
Assets (₹ Cr)
| V R Infraspace | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
0.79 | 2,572.48 | 7,830.11 | 2,300.53 | 2,939.72 |
|
Current Assets
|
100.95 | 2,662.05 | 13,800.95 | 14,665.77 | 4,218.15 |
|
Total Assets
|
101.78 | 5,234.53 | 22,075.80 | 17,204.61 | 7,229.48 |
|
Total Debt*
|
17.20 | 466.67 | 5,274.46 | 1,130.88 | 1,580.07 |
|
Net Current Assets
|
57.74 | 2,171.78 | 2,392.47 | 2,956.55 | 2,110.99 |
|
Contingent Liabilities
|
-- | 101.14 | 202.27 | 465.69 | 50.71 |
Cashflow (₹ Cr)
| V R Infraspace | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-27.13 | 253.34 | 995.31 | 199.92 | 225.01 |
|
Cash Flow from Investing Activities
|
1.01 | -146.96 | -589.90 | -1,179.94 | -1,993.08 |
|
Cash from Financing Activities
|
9.35 | -81.37 | 859.66 | 992.84 | 1,766.36 |
|
Net Cash Inflow / Outflow
|
-16.78 | 25.01 | 1,265.07 | 12.83 | -1.72 |
Ratios
Profitability Ratios
| V R Infraspace | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
ROCE (%)
|
13.57 | 11.26 | 13.82 | 6.49 | 3.33 |
|
ROE (%)
|
8.50 | 10.78 | 14.94 | 2.68 | 1.55 |
|
ROA (%)
|
3.14 | 8.35 | 3.48 | 0.62 | 0.52 |
|
EBIT Margin (%)
|
20.27 | 25.82 | 32.59 | 10.36 | 83.24 |
|
Net Margin (%)
|
9.11 | 20.07 | 12.81 | 2.27 | 10.59 |
|
Cash Profit Margin (%)
|
9.62 | 21.94 | 19.10 | 4.57 | 37.71 |
Growth Ratios
| V R Infraspace | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
66.57 | 38.88 | 3.63 | 30.41 | 72.67 |
|
EBIT Growth (%)
|
72.99 | 43.29 | 21.42 | 5.13 | 196.20 |
|
Net Profit Growth (%)
|
22.57 | 59.35 | 69.68 | 92.79 | 147.95 |
|
EPS Growth (%)
|
-15.90 | 59.49 | 43.74 | 75.65 | 188.46 |
|
Book Value Growth (%)
|
4.94 | 13.79 | 60.63 | 81.40 | 91.69 |
Valuation Ratios
| V R Infraspace | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Price / Earnings
|
86.48 | 39.65 | 26.11 | 138.26 | 153.60 |
|
Price / Book Value
|
4.80 | 4.06 | 4.25 | 2.87 | 2.80 |
|
Dividend Yield (%)
|
0.00 | 0.15 | 0.26 | 0.25 | 0.00 |
|
EV/EBITDA
|
29.14 | 31.96 | 15.66 | 29.67 | 50.64 |
|
Market Cap (₹ Cr)
|
174.05 | 16,883.34 | 23,875.17 | 13,091.02 | 6,268.53 |
Solvency Ratios
| V R Infraspace | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.47 | 0.11 | 0.94 | 0.25 | 0.71 |
|
Short term debt to equity ratio
|
-- | 0.01 | 0.04 | 0.05 | -- |
|
Current Ratio
|
2.34 | 5.43 | 1.21 | 1.25 | 2.00 |
|
Quick Ratio
|
0.63 | 3.08 | 0.43 | 0.29 | 0.92 |
|
Interest Coverage
|
3.02 | 45.64 | 2.75 | 1.68 | 1.61 |
Operating Efficiency Ratios
| V R Infraspace | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
66.13 | 6.11 | 12.40 | 4.61 | 9.04 |
|
Asset Turnover
|
0.33 | 0.41 | 0.26 | 0.26 | 0.03 |
|
Receivable days
|
161.03 | 19.97 | 40.59 | 15.86 | 25.61 |
|
Inventory Days
|
767.04 | 227.43 | 597.70 | 932.17 | 3,204.38 |
|
Payable days
|
983.00 | 4.84 | 360.25 | 126.91 | 0.00 |
|
Cash Conversion Cycle
|
-54.93 | 242.56 | 278.04 | 821.12 | 3,229.98 |