Baffin Engnr Peer Comparison

BSE: 532161

₹0.32

₹-0.01 (-3.03%)

As on 16-Jun-2011IST

Market cap

₹1 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

37.2

Div. Yield

0 %

Edit

	Baffin Engnr	NBCC (India)	Kalpataru Project	IRB Infra Dev	Cemindia Projects
Market cap (₹ Cr)	1	23,954	23,772	23,335	21,491
Revenue (₹ Cr)	--	12,752	27,380	7,686	10,185
Net Profit (₹ Cr)	-0.12	765.12	1,128.57	954.14	601.20
Net Margin (%)	-11,227.27	5.86	4.10	12.14	5.81
RoE (%)	--	24.04	14.91	4.76	27.06
Price to Earnings	--	32.25	20.92	24.46	35.73
Price-To-Book	37.21	7.54	2.94	1.07	8.46

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Baffin Engnr	NBCC (India)	Kalpataru Project	IRB Infra Dev	Cemindia Projects
Operating Revenue	0.00	4,070.10	7,090.29	3,731.89	1,569.86
Total Income	0.00	4,204.77	7,113.56	3,853.31	1,610.50
Total Expenditure	0.10	3,830.75	6,467.25	1,973.96	1,500.93
EBITDA	-0.10	239.35	623.04	1,757.92	68.94
Depreciation	0.02	1.35	148.95	477.06	42.71
EBIT	-0.12	238.01	474.09	1,280.87	26.23
Interest	0.00	23.52	282.10	760.42	135.50
Other Income	0.00	134.66	23.27	121.43	40.63
Exceptional Items	--	--	--	--	95.53
Profit before Tax	-0.12	349.15	215.26	641.88	26.89
Provision for Tax	0.00	91.70	91.34	182.25	7.48
Profit after Tax	-0.12	257.45	123.92	459.63	19.41

Liabilities (₹ Cr)

	Baffin Engnr	NBCC (India)	Kalpataru Project	IRB Infra Dev	Cemindia Projects
Shareholder's Funds	-0.50	1,140.58	2,099.14	3,560.70	567.82
Minority Interest	--	--	143.62	35.61	--
Non-Current Liabilities	0.00	29.88	2,084.83	9,729.03	31.17
Current Liabilities	1.13	3,213.66	3,652.24	2,378.42	1,581.00
Total Liabilities	0.63	4,407.47	7,979.83	15,703.76	2,194.84

Assets (₹ Cr)

	Baffin Engnr	NBCC (India)	Kalpataru Project	IRB Infra Dev	Cemindia Projects
Non-Current Assets	0.07	77.74	3,366.27	13,364.21	533.41
Current Assets	0.56	4,306.39	4,599.75	2,339.55	1,646.58
Total Assets	0.63	4,407.47	7,979.83	15,703.76	2,194.84
Total Debt*	0.00	0.00	2,731.40	11,084.08	765.33
Net Current Assets	-0.56	1,092.72	947.51	-38.87	65.58
Contingent Liabilities	--	737.37	718.34	618.60	935.40

Cashflow (₹ Cr)

	Baffin Engnr	NBCC (India)	Kalpataru Project	IRB Infra Dev	Cemindia Projects
Cash From Operating Activities	0.04	-447.32	169.03	1,655.46	43.64
Cash Flow from Investing Activities	0.02	828.06	-786.11	-2,394.48	-38.36
Cash from Financing Activities	0.00	-52.65	635.36	925.45	-4.29
Net Cash Inflow / Outflow	0.07	328.10	18.28	186.43	0.99

Ratios

Profitability Ratios

	Baffin Engnr	NBCC (India)	Kalpataru Project	IRB Infra Dev	Cemindia Projects
ROCE (%)	0.00	32.67	11.57	10.51	12.93
ROE (%)	0.00	22.57	6.15	13.49	3.98
ROA (%)	-18.05	5.87	1.72	3.20	0.97
EBIT Margin (%)	--	9.19	9.12	50.36	6.98
Net Margin (%)	-11,227.27	6.12	1.74	11.93	1.21
Cash Profit Margin (%)	--	6.36	3.78	25.10	3.96

Growth Ratios

	Baffin Engnr	NBCC (India)	Kalpataru Project	IRB Infra Dev	Cemindia Projects
Revenue Growth (%)	--	0.00	16.52	1.21	-0.55
EBIT Growth (%)	-5.30	--	26.62	6.06	-44.23
Net Profit Growth (%)	-4.84	0.00	-7.86	-16.97	108.55
EPS Growth (%)	-4.84	0.00	-5.63	-17.52	54.79
Book Value Growth (%)	-22.49	0.00	7.13	9.37	39.03

Valuation Ratios

	Baffin Engnr	NBCC (India)	Kalpataru Project	IRB Infra Dev	Cemindia Projects
Price / Earnings	0.00	0.33	12.00	0.75	3.94
Price / Book Value	0.00	1.66	0.70	0.96	1.35
Dividend Yield (%)	--	3.18	1.57	3.88	0.00
EV/EBITDA	-18.96	1.84	6.31	6.93	13.72
Market Cap (₹ Cr)	--	1,889.34	1,467.08	3,429.98	765.01

Solvency Ratios

	Baffin Engnr	NBCC (India)	Kalpataru Project	IRB Infra Dev	Cemindia Projects
Debt to Equity	0.00	0.00	1.31	3.11	1.35
Short term debt to equity ratio	--	--	0.39	0.25	1.20
Current Ratio	0.50	1.34	1.26	0.98	1.04
Quick Ratio	0.50	1.02	0.92	0.87	0.33
Interest Coverage	-1,197.00	15.84	1.76	1.84	1.20

Operating Efficiency Ratios

	Baffin Engnr	NBCC (India)	Kalpataru Project	IRB Infra Dev	Cemindia Projects
Debtors to sales (%)	--	32.30	26.11	0.15	26.30
Asset Turnover	0.00	0.93	1.00	0.26	0.78
Receivable days	--	117.89	84.15	0.66	94.68
Inventory Days	--	91.43	54.44	25.29	242.74
Payable days	--	809.89	170.84	261.90	227.92
Cash Conversion Cycle	--	-600.57	-32.25	-235.95	109.50