Market cap
₹1,158 Cr
Revenue (TTM)
₹577 Cr
P/E Ratio
10.1
P/B Ratio
1.1
Div. Yield
3.4 %
| AK Capital | Team India Guaranty | Angel One | Central Depository | CAMS | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
1,158 | 227 | 27,392 | 26,896 | 17,396 |
Revenue (₹ Cr) |
577 | 7 | 5,651 | 1,179 | 1,557 |
Net Profit (₹ Cr) |
118.41 | 1.10 | 1,155.41 | 473.83 | 491.82 |
Net Margin (%) |
20.46 | 15.40 | 20.38 | 36.91 | 30.52 |
RoE (%) |
11.11 | 2.25 | 18.07 | 25.46 | 39.01 |
Price to Earnings |
10.12 | 207.33 | 23.71 | 57.07 | 35.15 |
Price-To-Book |
1.08 | 4.60 | 4.11 | 12.95 | 12.39 |
Income Statement (₹ Cr)
| AK Capital | Team India Guaranty | Angel One | Central Depository | CAMS | |
|---|---|---|---|---|---|
|
Operating Income
|
577.14 | 7.11 | 5,651.00 | 1,178.85 | 1,557.13 |
|
Other Income
|
1.60 | 0.01 | 19.20 | 105.00 | 54.60 |
|
Total Income
|
573.04 | 5.50 | 5,152.23 | 1,238.50 | 1,567.42 |
|
Interest Expense
|
234.99 | 0.00 | 537.32 | 0.17 | 6.53 |
|
PBT & Exceptional Items
|
172.58 | 1.36 | 1,730.96 | 627.96 | 657.96 |
|
Operating Expenses
|
171.16 | 5.76 | 3,401.92 | 585.56 | 844.77 |
|
Exceptional Income/Expenses
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
162.54 | 1.36 | 1,596.62 | 627.96 | 657.96 |
|
Taxes
|
44.13 | 0.26 | 441.22 | 154.13 | 166.14 |
|
Profit after Tax
|
118.41 | 1.10 | 1,155.41 | 473.83 | 491.82 |
|
Minority Interest
|
-3.96 | 0.00 | 0.00 | 0.93 | 3.86 |
|
Share of Associate
|
0.00 | 0.00 | -0.13 | -3.48 | -0.75 |
|
Consolidated Profit
|
114.45 | 1.10 | 1,155.27 | 471.27 | 494.93 |
Liabilities (₹ Cr)
| AK Capital | Team India Guaranty | Angel One | Central Depository | CAMS | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,046.41 | 48.53 | 6,667.47 | 1,959.78 | 1,320.92 |
|
Minority Interest
|
-3.96 | 0.00 | 0.00 | 0.93 | 3.86 |
|
Non-Current Liabilities
|
19.36 | 0.85 | 204.65 | 45.85 | 116.77 |
|
Current Liabilities
|
3,132.68 | 0.15 | 15,760.00 | 370.94 | 372.74 |
|
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 | 1,265.20 | 462.17 |
|
Current Assets
|
4,198.98 | 48.51 | 22,072.14 | 1,082.08 | 1,277.02 |
|
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 | 25.46 | 39.01 |
|
ROA (%)
|
2.78 | 2.25 | 5.63 | 20.69 | 28.86 |
|
EBIT Margin (%)
|
68.60 | 18.92 | 37.42 | 44.38 | 39.17 |
|
Net Margin (%)
|
20.46 | 15.40 | 20.38 | 36.91 | 30.52 |
|
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 | 8.78 | 7.74 |
|
EBIT Growth (%)
|
15.95 | -51.00 | 49.67 | -4.19 | 6.05 |
|
Net Profit Growth (%)
|
34.38 | -53.06 | 47.72 | -3.85 | 5.53 |
|
EPS Growth (%)
|
34.44 | -53.06 | -54.59 | -4.75 | -59.59 |
|
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
|
10.12 | 207.33 | 7.62 | 57.07 | 18.16 |
|
Price / Book Value
|
1.08 | 4.60 | 4.11 | 12.95 | 12.39 |
|
Dividend Yield (%)
|
3.42 | 0.00 | 1.35 | 0.99 | 1.79 |
|
EV/EBITDA
|
4.35 | 160.59 | 8.80 | 43.97 | 23.22 |
|
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 | 2.92 | 3.43 |
|
Quick Ratio
|
1.34 | 323.43 | 1.40 | 2.92 | 3.43 |
|
Interest Coverage
|
1.69 | 3,468.75 | 3.97 | 3,806.80 | 101.81 |