Amar Remedies Peer Comparison

NSE: AMAR | BSE: 532664

₹6.07

₹0.03 (0.50%)

As on 11-Dec-2013IST

Market cap

₹16 Cr

Revenue (TTM)

₹492 Cr

P/E Ratio

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Amar Remedies	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer
Market cap (₹ Cr)	16	16,737	16,561	7,616	6,242
Revenue (₹ Cr)	492	4,537	3,915	2,966	1,240
Net Profit (₹ Cr)	-42.43	188.20	753.50	284.04	223.00
Net Margin (%)	-8.63	4.14	18.85	9.37	17.60
RoE (%)	--	3.99	25.89	18.77	31.86
Price to Earnings	--	88.93	22.13	26.81	27.99
Price-To-Book	0.07	2.82	5.40	4.66	7.57

Income Statement (₹ Cr)

	Amar Remedies	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer
Operating Revenue	684.37	336.75	1,453.51	913.29	473.31
Total Income	686.45	345.76	1,507.63	935.74	510.69
Total Expenditure	571.23	259.51	1,072.60	828.91	356.80
EBITDA	113.14	77.24	380.91	84.38	116.52
Depreciation	12.82	3.86	120.89	24.65	2.60
EBIT	100.32	73.38	260.03	59.73	113.92
Interest	39.76	0.15	15.21	23.83	0.08
Other Income	2.08	9.01	54.12	22.44	37.38
Exceptional Items	-5.03	--	--	--	-18.96
Profit before Tax	57.60	82.24	298.94	58.34	151.21
Provision for Tax	12.11	13.65	40.12	19.93	31.14
Profit after Tax	45.49	68.59	258.81	38.41	120.08

	Amar Remedies	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer
Shareholder's Funds	263.47	186.86	706.63	612.42	427.84
Minority Interest	--	0.93	0.12	6.69	--
Non-Current Liabilities	64.65	5.33	78.65	465.06	0.96
Current Liabilities	358.10	74.24	496.10	335.17	65.26
Total Liabilities	686.22	267.36	1,281.50	1,419.34	494.07

	Amar Remedies	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer
Non-Current Assets	193.96	100.74	519.31	1,090.50	82.78
Current Assets	490.40	166.62	762.19	328.84	411.28
Total Assets	686.22	267.36	1,281.50	1,419.34	494.07
Total Debt*	379.48	0.00	155.81	566.89	0.00
Net Current Assets	132.30	92.38	266.08	-6.33	346.02
Contingent Liabilities	1.56	4.61	14.70	54.62	--

	Amar Remedies	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer
Cash From Operating Activities	-31.25	62.01	360.45	124.58	89.62
Cash Flow from Investing Activities	-48.85	-2.00	-132.65	-615.12	-42.24
Cash from Financing Activities	76.85	-18.29	-144.93	413.23	-101.25
Net Cash Inflow / Outflow	-3.25	41.72	82.87	-77.32	-53.87

	Amar Remedies	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer
ROCE (%)	17.64	50.12	35.37	8.74	35.36
ROE (%)	19.16	41.73	37.07	6.18	28.07
ROA (%)	7.72	28.20	20.95	3.41	24.30
EBIT Margin (%)	16.84	25.61	29.93	11.70	32.51
Net Margin (%)	6.63	19.84	17.17	4.10	23.51
Cash Profit Margin (%)	8.46	20.95	25.69	6.65	25.92

	Amar Remedies	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer
Revenue Growth (%)	14.64	0.11	16.55	45.80	0.00
EBIT Growth (%)	36.50	-5.85	8.64	10.87	22.84
Net Profit Growth (%)	16.20	15.32	13.16	-41.57	0.00
EPS Growth (%)	16.20	13.79	13.17	-35.16	0.00
Book Value Growth (%)	21.63	31.69	2.43	-2.96	0.00

	Amar Remedies	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer
Price / Earnings	7.76	21.96	7.86	7.28	14.21
Price / Book Value	1.35	7.95	8.63	2.12	3.99
Dividend Yield (%)	0.00	1.31	1.98	1.55	3.46
EV/EBITDA	6.28	15.70	13.75	16.84	10.91
Market Cap (₹ Cr)	352.82	1,486.04	6,100.90	1,298.61	1,706.57

	Amar Remedies	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer
Debt to Equity	1.46	0.00	0.22	0.93	0.00
Short term debt to equity ratio	1.19	--	0.08	0.20	--
Current Ratio	1.37	2.24	1.54	0.98	6.30
Quick Ratio	0.72	1.88	1.31	0.62	5.35
Interest Coverage	2.45	549.27	20.65	3.45	1,927.30

	Amar Remedies	Zydus Wellness	Emami	Jyothy Labs	Bajaj Consumer
Debtors to sales (%)	27.44	0.21	6.92	8.84	1.09
Asset Turnover	1.17	1.42	1.20	0.84	0.96
Receivable days	87.51	0.99	25.84	35.83	3.96
Inventory Days	102.13	27.32	29.09	36.85	47.77
Payable days	10.84	158.46	57.04	71.26	123.25
Cash Conversion Cycle	178.80	-130.14	-2.11	1.42	-71.52

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.