Market cap
₹152 Cr
Revenue (TTM)
₹92 Cr
P/E Ratio
7.9
P/B Ratio
1.2
Div. Yield
0 %
| Justo Realfintech | Elpro Intl | Grand Oak Canyons Distillery | Texmaco Infra | BEML Land Assets | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
152 | 2,856 | 1,662 | 1,439 | 675 |
Revenue (₹ Cr) |
92 | 567 | 245 | 17 | 2 |
Net Profit (₹ Cr) |
19.21 | 129.39 | 0.04 | 8.06 | -0.96 |
Net Margin (%) |
20.69 | 19.63 | 0.02 | 20.50 | -48.98 |
RoE (%) |
21.49 | 6.37 | 0.01 | 0.72 | -- |
Price to Earnings |
7.93 | 22.11 | 7,658.91 | 158.70 | -- |
Price-To-Book |
1.21 | 1.33 | 1.96 | 1.35 | 1,034.48 |
Income Statement (₹ Cr)
| Justo Realfintech | Elpro Intl | Grand Oak Canyons Distillery | Texmaco Infra | BEML Land Assets | |
|---|---|---|---|---|---|
|
Operating Revenue
|
91.78 | 528.14 | 0.25 | 17.46 | 0.98 |
|
Total Income
|
92.83 | 593.15 | 0.27 | 41.11 | 0.98 |
|
Total Expenditure
|
63.94 | 371.39 | 0.22 | 21.96 | 3.04 |
|
EBITDA
|
27.84 | 156.76 | 0.03 | -4.50 | -2.05 |
|
Depreciation
|
0.33 | 15.16 | -- | 2.64 | 0.09 |
|
EBIT
|
27.51 | 141.60 | 0.03 | -7.13 | -2.14 |
|
Interest
|
2.47 | 106.25 | -- | 2.36 | 1.09 |
|
Other Income
|
1.05 | 65.01 | 0.02 | 23.65 | -- |
|
Exceptional Items
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
26.10 | 100.39 | 0.05 | 15.41 | -3.23 |
|
Provision for Tax
|
6.88 | 13.01 | -0.03 | 4.25 | -3.24 |
|
Profit after Tax
|
19.21 | 87.37 | 0.08 | 11.16 | 0.01 |
Liabilities (₹ Cr)
| Justo Realfintech | Elpro Intl | Grand Oak Canyons Distillery | Texmaco Infra | BEML Land Assets | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
126.35 | 2,030.49 | 849.44 | 1,066.73 | 1.12 |
|
Minority Interest
|
-- | -- | -- | 1.28 | -- |
|
Non-Current Liabilities
|
0.89 | 689.37 | 2,650.00 | 73.24 | 8.66 |
|
Current Liabilities
|
34.34 | 898.08 | 0.02 | 186.56 | 0.08 |
|
Total Liabilities
|
161.98 | 3,617.95 | 3,499.46 | 1,330.87 | 13.10 |
Assets (₹ Cr)
| Justo Realfintech | Elpro Intl | Grand Oak Canyons Distillery | Texmaco Infra | BEML Land Assets | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
22.30 | 3,089.88 | 3,455.85 | 998.78 | 9.74 |
|
Current Assets
|
139.29 | 528.06 | 43.61 | 329.03 | 0.12 |
|
Total Assets
|
161.98 | 3,617.95 | 3,499.46 | 1,330.87 | 13.10 |
|
Total Debt*
|
15.23 | 1,189.38 | 2,650.00 | 20.83 | 0.00 |
|
Net Current Assets
|
104.94 | -370.02 | 43.59 | 142.47 | 0.04 |
|
Contingent Liabilities
|
-- | 0.08 | 0.04 | 1.82 | -- |
Cashflow (₹ Cr)
| Justo Realfintech | Elpro Intl | Grand Oak Canyons Distillery | Texmaco Infra | BEML Land Assets | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-9.41 | 69.10 | -43.46 | 15.70 | 1.29 |
|
Cash Flow from Investing Activities
|
-26.14 | -18.93 | 43.49 | -9.77 | -0.18 |
|
Cash from Financing Activities
|
51.56 | -12.91 | -- | -6.17 | -1.09 |
|
Net Cash Inflow / Outflow
|
16.00 | 37.26 | 0.03 | -0.24 | 0.01 |
Ratios
Profitability Ratios
| Justo Realfintech | Elpro Intl | Grand Oak Canyons Distillery | Texmaco Infra | BEML Land Assets | |
|---|---|---|---|---|---|
|
ROCE (%)
|
27.17 | 6.62 | 0.00 | 1.46 | -191.58 |
|
ROE (%)
|
21.49 | 4.30 | 0.01 | 0.93 | 0.96 |
|
ROA (%)
|
16.17 | 2.49 | 0.00 | 0.76 | 0.11 |
|
EBIT Margin (%)
|
31.48 | 41.99 | 21.37 | 109.70 | -209.11 |
|
Net Margin (%)
|
20.69 | 14.73 | 29.38 | 27.16 | 1.09 |
|
Cash Profit Margin (%)
|
21.29 | 19.41 | 32.06 | 79.06 | 9.77 |
Growth Ratios
| Justo Realfintech | Elpro Intl | Grand Oak Canyons Distillery | Texmaco Infra | BEML Land Assets | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
12.82 | 35.34 | 227.84 | 9.99 | -- |
|
EBIT Growth (%)
|
31.58 | 46.23 | 101.07 | 90.98 | 29.31 |
|
Net Profit Growth (%)
|
28.36 | 32.16 | 101.61 | 260.55 | 100.29 |
|
EPS Growth (%)
|
-5.52 | 32.17 | 101.55 | 251.58 | 100.29 |
|
Book Value Growth (%)
|
141.09 | -0.29 | 0.01 | -19.51 | 0.96 |
Valuation Ratios
| Justo Realfintech | Elpro Intl | Grand Oak Canyons Distillery | Texmaco Infra | BEML Land Assets | |
|---|---|---|---|---|---|
|
Price / Earnings
|
7.24 | 16.74 | 0.00 | 112.82 | 0.00 |
|
Price / Book Value
|
1.10 | 0.72 | 1.83 | 1.16 | 576.08 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.00 | 0.16 | 0.00 |
|
EV/EBITDA
|
3.85 | 11.77 | 0.00 | 65.32 | -314.68 |
|
Market Cap (₹ Cr)
|
139.11 | 1,462.59 | 1,557.69 | 1,233.24 | 646.53 |
Solvency Ratios
| Justo Realfintech | Elpro Intl | Grand Oak Canyons Distillery | Texmaco Infra | BEML Land Assets | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.12 | 0.59 | 3.12 | 0.02 | 0.00 |
|
Short term debt to equity ratio
|
0.12 | 0.36 | -- | -- | -- |
|
Current Ratio
|
4.06 | 0.59 | 2,028.38 | 1.76 | 1.42 |
|
Quick Ratio
|
4.06 | 0.59 | 6.14 | 1.44 | 1.42 |
|
Interest Coverage
|
11.58 | 1.94 | -- | 7.54 | -1.96 |
Operating Efficiency Ratios
| Justo Realfintech | Elpro Intl | Grand Oak Canyons Distillery | Texmaco Infra | BEML Land Assets | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
94.31 | 0.86 | 0.24 | 2.48 | -- |
|
Asset Turnover
|
0.77 | 0.15 | 0.00 | 0.01 | 0.10 |
|
Receivable days
|
270.42 | 3.77 | 0.95 | 4.82 | 0.00 |
|
Inventory Days
|
0.00 | 0.70 | 0.00 | 900.96 | 0.00 |
|
Payable days
|
-- | 13.68 | -- | 580.33 | -- |
|
Cash Conversion Cycle
|
-- | -9.21 | -- | 325.45 | -- |