Market cap
₹1,109 Cr
Revenue (TTM)
₹577 Cr
P/E Ratio
9.7
P/B Ratio
1
Div. Yield
3.6 %
| AK Capital | Angel One | CAMS | Central Depository | Choice Intl | IEX | KFin Technologies | Mrugesh Trading | Prudent | Team India Guaranty | |
|---|---|---|---|---|---|---|---|---|---|---|
Market cap (₹ Cr) |
1,109 | 26,736 | 18,905 | 29,567 | 17,506 | 10,834 | 16,406 | 7,557 | 14,155 | 219 |
Revenue (₹ Cr) |
577 | 5,426 | 1,557 | 1,179 | 1,194 | 632 | 1,384 | 12 | 1,371 | 7 |
Net Profit (₹ Cr) |
118.41 | 1,032.16 | 491.82 | 473.83 | 250.53 | 486.15 | 342.42 | -0.19 | 245.03 | 1.10 |
Net Margin (%) |
20.46 | 18.96 | 30.52 | 36.91 | 20.44 | 63.50 | 24.00 | -1.42 | 17.44 | 15.40 |
RoE (%) |
11.11 | 17.30 | 39.01 | 25.46 | 16.42 | 38.81 | 22.38 | -0.27 | 29.78 | 2.25 |
Price to Earnings |
9.69 | 25.91 | 38.20 | 62.74 | 73.65 | 21.37 | 48.02 | -- | 57.77 | 199.21 |
Price-To-Book |
1.03 | 4.35 | 13.46 | 14.23 | 10.36 | 7.36 | 9.54 | 54.07 | 14.83 | 4.42 |
Income Statement (₹ Cr)
| AK Capital | Team India Guaranty | Central Depository | Angel One | CAMS | |
|---|---|---|---|---|---|
|
Operating Income
|
571.92 | 3.53 | 1,144.92 | 5,136.61 | 1,516.25 |
|
Other Income
|
1.12 | 0.18 | 93.58 | 15.63 | 51.17 |
|
Total Income
|
573.04 | 3.70 | 1,238.50 | 5,152.23 | 1,567.42 |
|
Interest Expense
|
237.44 | 0.00 | 0.17 | 437.69 | 6.98 |
|
PBT & Exceptional Items
|
153.29 | 2.82 | 613.09 | 1,271.89 | 629.32 |
|
Operating Expenses
|
172.43 | 0.89 | 559.04 | 3,317.66 | 832.35 |
|
Exceptional Income/Expenses
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
153.29 | 2.82 | 608.99 | 1,271.76 | 628.55 |
|
Taxes
|
39.24 | 0.47 | 153.91 | 356.66 | 156.54 |
|
Profit after Tax
|
114.04 | 2.35 | 455.08 | 915.10 | 472.02 |
|
Minority Interest
|
85.32 | -- | 42.46 | 31.14 | -0.05 |
|
Share of Associate
|
-- | -- | -- | -- | -- |
|
Consolidated Profit
|
110.35 | 2.35 | 456.13 | 915.10 | 476.01 |
Liabilities (₹ Cr)
| AK Capital | Team India Guaranty | Central Depository | Angel One | CAMS | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,046.41 | 47.77 | 1,959.78 | 6,117.79 | 1,320.91 |
|
Minority Interest
|
85.32 | -- | 42.46 | 31.14 | -0.05 |
|
Non-Current Liabilities
|
998.63 | 0.71 | 102.83 | 927.69 | 96.26 |
|
Current Liabilities
|
2,152.70 | 0.17 | 736.06 | 17,986.28 | 1,070.71 |
|
Total Liabilities
|
4,283.06 | 48.65 | 2,841.13 | 25,062.90 | 2,506.93 |
Assets (₹ Cr)
| AK Capital | Team India Guaranty | Central Depository | Angel One | CAMS | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
976.69 | 28.93 | 1,393.94 | 2,801.13 | 512.84 |
|
Current Assets
|
3,306.37 | 19.72 | 1,447.20 | 22,261.77 | 1,975.00 |
|
Total Assets
|
4,283.06 | 48.65 | 2,841.13 | 25,062.90 | 2,506.93 |
|
Contingent Liabilities
|
-- | 0.02 | 18.61 | 2,830.14 | 130.56 |
Cashflow (₹ Cr)
| AK Capital | Team India Guaranty | Central Depository | Angel One | CAMS | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-257.66 | -1.31 | 466.62 | -4,141.74 | 584.26 |
|
Cash Flow from Investing Activities
|
404.36 | 2.54 | -185.00 | -110.93 | -270.37 |
|
Cash from Financing Activities
|
-114.06 | -- | -262.47 | 3,655.82 | -315.73 |
|
Net Cash Inflow / Outflow
|
32.64 | 1.24 | 19.15 | -596.85 | -1.84 |
Ratios
Profitability Ratios
| AK Capital | Team India Guaranty | Central Depository | Angel One | CAMS | |
|---|---|---|---|---|---|
|
ROCE (%)
|
9.47 | 6.04 | 32.75 | 14.87 | 52.08 |
|
ROE (%)
|
11.31 | 5.04 | 24.47 | 16.07 | 40.21 |
|
ROA (%)
|
2.68 | 4.95 | 16.69 | 4.23 | 19.81 |
|
EBIT Margin (%)
|
70.05 | 79.78 | 59.35 | 35.72 | 48.48 |
|
Net Margin (%)
|
19.90 | 63.35 | 36.74 | 17.76 | 30.11 |
|
Cash Profit Margin (%)
|
21.67 | 66.50 | 45.53 | 20.25 | 37.65 |
Growth Ratios
| AK Capital | Team India Guaranty | Central Depository | Angel One | CAMS | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
18.80 | 8.80 | 5.79 | -1.94 | 6.59 |
|
EBIT Growth (%)
|
16.61 | 19.12 | -8.35 | -7.87 | 4.29 |
|
Net Profit Growth (%)
|
30.89 | 30.96 | -13.54 | -21.93 | 1.58 |
|
EPS Growth (%)
|
33.83 | 30.95 | -13.39 | -22.60 | 0.90 |
|
Book Value Growth (%)
|
7.83 | 5.14 | 11.33 | 7.89 | 19.15 |
Valuation Ratios
| AK Capital | Team India Guaranty | Central Depository | Angel One | CAMS | |
|---|---|---|---|---|---|
|
Price / Earnings
|
9.01 | 65.10 | 51.29 | 22.65 | 32.61 |
|
Price / Book Value
|
0.95 | 3.20 | 11.94 | 3.51 | 12.16 |
|
Dividend Yield (%)
|
3.98 | 0.00 | 1.14 | 1.78 | 2.00 |
|
EV/EBITDA
|
10.04 | 48.16 | 34.31 | 7.29 | 20.56 |
|
Market Cap (₹ Cr)
|
994.69 | 152.79 | 23,395.50 | 20,726.72 | 15,521.39 |
Solvency Ratios
| AK Capital | Team India Guaranty | Central Depository | Angel One | CAMS | |
|---|---|---|---|---|---|
|
Debt to Equity
|
2.95 | 0.00 | 0.00 | 1.33 | 0.00 |
|
Short term debt to equity ratio
|
2.01 | -- | -- | 1.29 | 0.00 |
|
Current Ratio
|
1.54 | 117.93 | 1.97 | 1.24 | 1.84 |
|
Quick Ratio
|
1.19 | 117.93 | 1.97 | 1.24 | 1.84 |
|
Interest Coverage
|
1.65 | 7,039.25 | 3,511.00 | 3.91 | 91.00 |