Market cap
₹1,175 Cr
Revenue (TTM)
₹577 Cr
P/E Ratio
10.3
P/B Ratio
1.1
Div. Yield
3.4 %
| AK Capital | Team India Guaranty | Angel One | Central Depository | CAMS | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
1,175 | 219 | 30,245 | 27,826 | 17,669 |
Revenue (₹ Cr) |
577 | 7 | 5,651 | 1,254 | 1,595 |
Net Profit (₹ Cr) |
118.41 | 1.10 | 1,155.41 | 506.28 | 508.76 |
Net Margin (%) |
20.46 | 15.40 | 20.38 | 37.23 | 30.82 |
RoE (%) |
11.11 | 2.25 | 18.07 | 25.61 | 37.03 |
Price to Earnings |
10.27 | 199.21 | 26.18 | 55.11 | 34.55 |
Price-To-Book |
1.09 | 4.42 | 4.54 | 14.03 | 12.29 |
Income Statement (₹ Cr)
| AK Capital | Team India Guaranty | Angel One | Central Depository | CAMS | |
|---|---|---|---|---|---|
|
Operating Income
|
577.14 | 7.11 | 5,651.00 | 1,254.44 | 1,594.86 |
|
Other Income
|
1.60 | 0.01 | 19.20 | 105.34 | 56.09 |
|
Total Income
|
573.04 | 5.50 | 5,152.23 | 1,238.50 | 1,567.42 |
|
Interest Expense
|
234.99 | 0.00 | 537.32 | 0.15 | 6.08 |
|
PBT & Exceptional Items
|
172.58 | 1.36 | 1,730.96 | 674.78 | 679.07 |
|
Operating Expenses
|
171.16 | 5.76 | 3,401.92 | 610.29 | 859.74 |
|
Exceptional Income/Expenses
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
162.54 | 1.36 | 1,596.62 | 674.78 | 679.07 |
|
Taxes
|
44.13 | 0.26 | 441.22 | 168.50 | 170.30 |
|
Profit after Tax
|
118.41 | 1.10 | 1,155.41 | 506.28 | 508.76 |
|
Minority Interest
|
-3.96 | 0.00 | 0.00 | 1.20 | 3.68 |
|
Share of Associate
|
0.00 | 0.00 | -0.13 | -2.57 | -0.97 |
|
Consolidated Profit
|
114.45 | 1.10 | 1,155.27 | 504.91 | 511.48 |
Liabilities (₹ Cr)
| AK Capital | Team India Guaranty | Angel One | Central Depository | CAMS | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,046.41 | 48.53 | 6,667.47 | 1,983.51 | 1,441.40 |
|
Minority Interest
|
-3.96 | 0.00 | 0.00 | 1.20 | 3.68 |
|
Non-Current Liabilities
|
19.36 | 0.85 | 204.65 | 48.43 | 100.68 |
|
Current Liabilities
|
3,132.68 | 0.15 | 15,760.00 | 648.69 | 342.37 |
|
Total Liabilities
|
4,283.06 | 49.53 | 25,062.90 | 2,841.13 | 2,506.93 |
Assets (₹ Cr)
| AK Capital | Team India Guaranty | Angel One | Central Depository | CAMS | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
70.26 | 0.03 | 421.10 | 1,586.35 | 498.80 |
|
Current Assets
|
4,198.98 | 48.51 | 22,072.14 | 1,088.63 | 1,314.84 |
|
Total Assets
|
4,283.06 | 49.53 | 25,062.90 | 2,841.13 | 2,506.93 |
|
Contingent Liabilities
|
-- | -- | 2,830.14 | 18.61 | 130.56 |
Cashflow (₹ Cr)
| AK Capital | Team India Guaranty | Angel One | Central Depository | CAMS | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-257.66 | -36.99 | -4,141.74 | 466.62 | 584.26 |
|
Cash Flow from Investing Activities
|
404.36 | 39.62 | -110.93 | -185.00 | -270.37 |
|
Cash from Financing Activities
|
-114.06 | -- | 3,655.82 | -262.47 | -315.73 |
|
Net Cash Inflow / Outflow
|
32.64 | 2.63 | -596.85 | 19.15 | -1.84 |
Ratios
Profitability Ratios
| AK Capital | Team India Guaranty | Angel One | Central Depository | CAMS | |
|---|---|---|---|---|---|
|
ROCE (%)
|
9.47 | 2.88 | 14.87 | 32.75 | 52.08 |
|
ROE (%)
|
11.11 | 2.25 | 18.07 | 25.61 | 37.03 |
|
ROA (%)
|
2.78 | 2.25 | 5.63 | 19.83 | 28.18 |
|
EBIT Margin (%)
|
68.60 | 18.92 | 37.42 | 45.41 | 39.44 |
|
Net Margin (%)
|
20.46 | 15.40 | 20.38 | 37.23 | 30.82 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| AK Capital | Team India Guaranty | Angel One | Central Depository | CAMS | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
15.22 | 80.47 | 21.25 | 16.12 | 9.48 |
|
EBIT Growth (%)
|
15.95 | -51.00 | 49.67 | 9.61 | 11.07 |
|
Net Profit Growth (%)
|
34.38 | -53.06 | 47.72 | 7.11 | 10.80 |
|
EPS Growth (%)
|
34.44 | -53.06 | -54.59 | 6.75 | -78.01 |
|
Book Value Growth (%)
|
7.83 | 1.60 | 7.89 | 11.33 | 19.15 |
Valuation Ratios
| AK Capital | Team India Guaranty | Angel One | Central Depository | CAMS | |
|---|---|---|---|---|---|
|
Price / Earnings
|
10.27 | 199.21 | 8.41 | 55.11 | 34.48 |
|
Price / Book Value
|
1.09 | 4.42 | 4.54 | 14.03 | 12.29 |
|
Dividend Yield (%)
|
3.37 | 0.00 | 1.23 | 0.96 | 1.76 |
|
EV/EBITDA
|
4.39 | 154.01 | 10.07 | 41.94 | 22.87 |
|
Market Cap (₹ Cr)
|
994.69 | 225.77 | 20,726.72 | 23,395.50 | 15,521.39 |
Solvency Ratios
| AK Capital | Team India Guaranty | Angel One | Central Depository | CAMS | |
|---|---|---|---|---|---|
|
Debt to Equity
|
2.95 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
2.02 | -- | 1.29 | -- | 0.00 |
|
Current Ratio
|
1.34 | 323.43 | 1.40 | 1.68 | 3.84 |
|
Quick Ratio
|
1.34 | 323.43 | 1.40 | 1.68 | 3.84 |
|
Interest Coverage
|
1.69 | 3,468.75 | 3.97 | 4,469.73 | 112.76 |