Asahi Infra Peer Comparison

BSE: 512535

₹1.35

₹0.00 (0.00%)

As on 12-Feb-2018IST

Market cap

₹5 Cr

Revenue (TTM)

₹24 Cr

P/E Ratio

57.1

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Asahi Infra	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Market cap (₹ Cr)	5	21,800	20,982	13,588	8,816
Revenue (₹ Cr)	24	2,551	5,532	5,617	200
Net Profit (₹ Cr)	0.72	575.14	783.78	231.13	12.11
Net Margin (%)	3.05	21.89	13.62	3.98	4.08
RoE (%)	1.24	11.36	10.15	4.94	0.49
Price to Earnings	57.06	37.68	30.19	58.92	762.44
Price-To-Book	0.08	3.68	2.96	2.85	3.65

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Asahi Infra	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Operating Revenue	23.61	431.34	2,037.92	1,943.20	--
Total Income	23.72	476.38	2,070.67	1,977.48	--
Total Expenditure	20.97	315.20	1,547.76	1,500.27	--
EBITDA	2.64	116.15	490.16	442.93	--
Depreciation	0.38	27.46	105.92	59.69	--
EBIT	2.27	88.69	384.24	383.24	--
Interest	1.12	46.48	199.01	163.66	--
Other Income	0.11	45.04	32.75	34.28	--
Exceptional Items	--	--	--	--	--
Profit before Tax	1.25	87.25	219.27	256.89	--
Provision for Tax	0.53	23.71	80.19	118.83	--
Profit after Tax	0.72	63.54	139.08	138.07	--

Liabilities (₹ Cr)

	Asahi Infra	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Shareholder's Funds	62.68	4,116.96	1,537.81	2,564.81	--
Minority Interest	--	115.23	123.82	--	--
Non-Current Liabilities	7.23	972.03	1,677.59	723.10	--
Current Liabilities	1.46	1,044.64	2,657.40	4,774.52	--
Total Liabilities	71.38	6,248.87	5,996.62	8,062.43	--

Assets (₹ Cr)

	Asahi Infra	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Non-Current Assets	0.54	4,279.69	3,166.43	1,136.27	--
Current Assets	70.84	1,969.18	2,830.19	6,926.16	--
Total Assets	71.38	6,248.87	5,996.62	8,062.43	--
Total Debt*	7.91	1,488.88	2,458.70	2,180.29	--
Net Current Assets	69.38	924.54	172.79	2,151.64	--
Contingent Liabilities	--	280.79	152.82	721.99	--

Cashflow (₹ Cr)

	Asahi Infra	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Cash From Operating Activities	--	-72.88	338.69	388.40	--
Cash Flow from Investing Activities	--	-50.24	-948.02	-245.06	--
Cash from Financing Activities	--	108.95	630.73	-132.73	--
Net Cash Inflow / Outflow	--	-14.17	21.40	10.61	--

Ratios

Profitability Ratios

	Asahi Infra	Anant Raj	Brigade Enterprises	Sobha	Max Estates
ROCE (%)	3.54	2.41	11.94	9.11	--
ROE (%)	1.24	1.54	9.64	5.53	--
ROA (%)	1.00	1.03	2.70	1.94	--
EBIT Margin (%)	11.66	37.37	25.66	24.56	--
Net Margin (%)	3.05	13.34	6.72	6.98	--
Cash Profit Margin (%)	4.66	21.10	12.02	10.11	--

Growth Ratios

	Asahi Infra	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Revenue Growth (%)	70.18	-10.89	55.47	-20.38	--
EBIT Growth (%)	15.64	-37.66	29.74	-24.52	--
Net Profit Growth (%)	31.45	-55.28	20.99	-43.40	--
EPS Growth (%)	31.49	-51.29	29.64	-41.99	--
Book Value Growth (%)	15.32	-0.41	12.66	5.47	--

Valuation Ratios

	Asahi Infra	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Price / Earnings	5.14	14.02	8.90	19.40	--
Price / Book Value	0.06	0.24	1.08	1.04	--
Dividend Yield (%)	0.00	0.73	1.37	0.73	--
EV/EBITDA	4.02	14.73	7.66	9.93	--
Market Cap (₹ Cr)	3.72	972.34	1,654.79	2,678.70	--

Solvency Ratios

	Asahi Infra	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Debt to Equity	0.13	0.36	1.61	0.85	--
Short term debt to equity ratio	0.01	0.04	0.11	0.63	--
Current Ratio	48.37	1.89	1.07	1.45	--
Quick Ratio	48.11	0.80	0.20	0.56	--
Interest Coverage	2.11	2.88	2.10	2.57	--

Operating Efficiency Ratios

	Asahi Infra	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Debtors to sales (%)	94.77	22.51	2.11	12.98	--
Asset Turnover	0.33	0.07	0.40	0.28	--
Receivable days	393.42	81.01	5.19	39.69	--
Inventory Days	26.77	965.45	344.87	652.31	--
Payable days	87.26	11.43	335.79	283.14	--
Cash Conversion Cycle	332.93	1,035.03	14.27	408.86	--