BK Duplex Board Peer Comparison

BSE: 516112

₹2.26

₹0.10 (4.63%)

As on 11-Jan-2013IST

Market cap

₹1 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

0.3

Div. Yield

0 %

Edit

	BK Duplex Board	Century Textiles	JK Paper	West Coast	Soma Papers
Market cap (₹ Cr)	1	15,497	7,101	4,026	2,104
Revenue (₹ Cr)	--	450	7,365	4,389	4
Net Profit (₹ Cr)	-0.01	-110.26	331.26	237.30	-0.37
Net Margin (%)	--	-68.11	4.45	5.27	-8.37
RoE (%)	-0.26	-9.09	6.14	6.43	-0.30
Price to Earnings	--	--	21.90	17.53	--
Price-To-Book	0.25	4.30	1.26	1.07	8.92

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	BK Duplex Board	Century Textiles	JK Paper	West Coast	Soma Papers
Operating Revenue	0.00	6,675.13	1,737.93	1,562.32	--
Total Income	0.00	6,697.97	1,750.57	1,569.02	0.02
Total Expenditure	0.01	5,952.55	1,597.14	1,354.65	0.15
EBITDA	-0.01	722.58	140.79	207.67	-0.15
Depreciation	--	354.62	126.52	127.19	0.00
EBIT	-0.01	367.96	14.27	80.48	-0.15
Interest	0.00	362.80	128.53	73.23	0.00
Other Income	--	22.84	12.64	6.70	0.02
Exceptional Items	--	--	-17.49	--	--
Profit before Tax	-0.01	28.00	-119.11	13.95	-0.12
Provision for Tax	--	25.28	-44.40	7.32	0.00
Profit after Tax	-0.01	2.72	-74.71	6.63	-0.13

Liabilities (₹ Cr)

	BK Duplex Board	Century Textiles	JK Paper	West Coast	Soma Papers
Shareholder's Funds	4.45	1,747.40	800.19	596.66	1.81
Minority Interest	--	--	0.09	--	--
Non-Current Liabilities	0.25	3,718.79	1,854.70	688.00	0.00
Current Liabilities	2.58	3,825.37	883.41	809.80	3.52
Total Liabilities	7.28	9,291.56	3,538.39	2,094.46	5.34

Assets (₹ Cr)

	BK Duplex Board	Century Textiles	JK Paper	West Coast	Soma Papers
Non-Current Assets	4.43	7,030.17	2,682.67	1,405.50	1.46
Current Assets	2.86	2,261.39	832.85	688.96	3.87
Total Assets	7.28	9,291.56	3,538.39	2,094.46	5.34
Total Debt*	0.25	5,677.85	2,247.67	1,066.08	0.00
Net Current Assets	0.28	-1,563.98	-50.56	-120.84	0.35
Contingent Liabilities	--	852.88	25.50	439.83	7.60

Cashflow (₹ Cr)

	BK Duplex Board	Century Textiles	JK Paper	West Coast	Soma Papers
Cash From Operating Activities	--	591.16	137.37	149.50	-0.08
Cash Flow from Investing Activities	--	-758.19	-332.12	-50.64	0.09
Cash from Financing Activities	--	185.49	172.88	-95.50	--
Net Cash Inflow / Outflow	0.00	18.46	-21.87	3.36	0.00

Ratios

Profitability Ratios

	BK Duplex Board	Century Textiles	JK Paper	West Coast	Soma Papers
ROCE (%)	-0.25	5.55	0.33	5.22	0.00
ROE (%)	-0.26	0.15	-9.23	1.12	0.00
ROA (%)	-0.16	0.03	-2.25	0.33	-2.36
EBIT Margin (%)	--	11.17	8.83	13.72	--
Net Margin (%)	--	0.04	-4.27	0.42	-592.35
Cash Profit Margin (%)	--	4.85	2.54	8.06	--

Growth Ratios

	BK Duplex Board	Century Textiles	JK Paper	West Coast	Soma Papers
Revenue Growth (%)	--	12.20	19.11	7.40	--
EBIT Growth (%)	97.82	23.27	2.35	-21.59	24.95
Net Profit Growth (%)	97.81	107.89	-295.83	-63.39	23.69
EPS Growth (%)	97.81	107.89	-296.68	-63.39	23.69
Book Value Growth (%)	-0.26	-3.19	-8.28	-0.18	-2.41

Valuation Ratios

	BK Duplex Board	Century Textiles	JK Paper	West Coast	Soma Papers
Price / Earnings	0.00	1,240.68	0.00	53.19	0.00
Price / Book Value	0.00	1.93	0.53	0.59	-0.89
Dividend Yield (%)	--	1.52	0.00	1.87	0.00
EV/EBITDA	-483.62	12.05	17.22	6.58	-7.89
Market Cap (₹ Cr)	--	3,374.28	407.13	352.70	--

Solvency Ratios

	BK Duplex Board	Century Textiles	JK Paper	West Coast	Soma Papers
Debt to Equity	0.06	3.25	2.90	1.80	0.00
Short term debt to equity ratio	--	0.95	0.27	0.46	--
Current Ratio	1.11	0.59	0.94	0.85	1.10
Quick Ratio	0.63	0.25	0.61	0.25	1.10
Interest Coverage	-318.56	1.08	0.07	1.19	-3,319.57

Operating Efficiency Ratios

	BK Duplex Board	Century Textiles	JK Paper	West Coast	Soma Papers
Debtors to sales (%)	--	7.88	9.83	6.46	--
Asset Turnover	0.00	0.79	0.61	0.82	0.00
Receivable days	--	23.11	25.93	20.15	--
Inventory Days	--	61.97	45.45	86.71	--
Payable days	--	58.60	80.50	97.45	--
Cash Conversion Cycle	--	26.48	-9.11	9.41	--

Annual
Quarterly