Basil Infrastructure Projects Peer Comparison

BSE: 511210

₹26.20

₹-1.56 (-5.63%)

As on 28-Sep-2015IST

Market cap

₹7 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

1.5

Div. Yield

0 %

Edit

	Basil Infrastructure Projects	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Market cap (₹ Cr)	7	7,386	684	377	280
Revenue (₹ Cr)	--	951	172	20	95
Net Profit (₹ Cr)	-0.44	416.56	14.53	97.08	3.95
Net Margin (%)	-475.00	39.09	3.42	125.22	3.93
RoE (%)	-8.98	14.38	0.69	4.24	2.39
Price to Earnings	--	17.73	60.41	3.91	39.34
Price-To-Book	1.50	2.39	1.52	0.55	1.03

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Basil Infrastructure Projects	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Operating Income	0.09	194.51	57.76	114.03	13.03
Other Income	--	28.27	4.18	14.22	5.70
Total Income	0.09	222.78	61.94	128.25	18.73
Interest Expense	0.11	0.13	15.93	10.42	0.15
PBT & Exceptional Items	-0.42	159.64	-11.18	-33.95	6.56
Operating Expenses	0.21	56.30	40.71	133.32	11.68
Exceptional Income/Expenses	--	--	-0.81	43.03	20.45
Profit before Tax	-0.42	159.64	-11.99	9.08	27.01
Taxes	-0.05	48.14	0.36	-14.64	5.35
Profit after Tax	-0.37	111.50	-12.35	23.72	21.66
Minority Interest	--	--	191.36	--	0.41
Share of Associate	--	--	--	--	0.62
Consolidated Profit	-0.37	111.50	-6.50	23.72	22.18

Liabilities (₹ Cr)

	Basil Infrastructure Projects	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Shareholder's Funds	5.07	539.56	499.55	148.44	263.47
Minority Interest	--	--	191.36	--	0.41
Non-Current Liabilities	1.44	89.19	260.53	68.91	16.49
Current Liabilities	13.23	47.50	81.46	21.90	13.52
Total Liabilities	19.74	676.25	1,033.91	269.92	293.89

Assets (₹ Cr)

	Basil Infrastructure Projects	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Non-Current Assets	12.78	260.72	734.06	194.50	230.98
Current Assets	6.96	415.53	298.84	44.76	62.91
Total Assets	19.74	676.25	1,033.91	269.92	293.89
Contingent Liabilities	--	23.04	160.18	3.40	--

Cashflow (₹ Cr)

	Basil Infrastructure Projects	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Cash From Operating Activities	-0.04	102.57	30.49	-16.96	8.87
Cash Flow from Investing Activities	-0.07	-91.12	-50.08	27.58	-17.90
Cash from Financing Activities	0.10	-10.85	25.84	-2.20	11.75
Net Cash Inflow / Outflow	0.00	0.60	6.25	8.42	2.72

Ratios

Profitability Ratios

	Basil Infrastructure Projects	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
ROCE (%)	-4.96	32.66	0.55	8.32	10.46
ROE (%)	-7.03	22.79	-2.46	17.39	8.61
ROA (%)	-1.86	18.03	-1.23	10.09	7.58
EBIT Margin (%)	-132.38	85.59	36.74	-4.44	54.09
Net Margin (%)	-401.16	50.05	-19.94	18.49	115.64
Cash Profit Margin (%)	-194.22	60.30	7.14	33.74	168.82

Growth Ratios

	Basil Infrastructure Projects	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Revenue Growth (%)	-74.03	20.73	10.28	7.46	86.79
EBIT Growth (%)	-83.66	30.03	-0.80	-58.42	-22.81
Net Profit Growth (%)	-37.04	37.62	32.27	-57.61	688.19
EPS Growth (%)	-37.03	37.62	29.06	-57.61	707.13
Book Value Growth (%)	-6.79	22.97	-1.31	19.05	9.22

Valuation Ratios

	Basil Infrastructure Projects	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Price / Earnings	0.00	3.91	0.00	2.38	12.44
Price / Book Value	0.00	4.04	0.87	0.38	1.05
Dividend Yield (%)	--	0.42	0.00	0.00	0.00
EV/EBITDA	-32.39	13.05	31.26	-29.52	40.28
Market Cap (₹ Cr)	0.00	2,177.56	435.68	56.56	275.77

Solvency Ratios

	Basil Infrastructure Projects	Nesco	Prozone Realty	Majestic Auto	Mercantile Vent
Debt to Equity	0.22	0.00	0.48	0.69	0.05
Short term debt to equity ratio	--	--	--	0.04	--
Current Ratio	0.53	8.75	3.67	2.04	4.65
Quick Ratio	0.53	8.59	1.76	1.58	4.65
Interest Coverage	-2.90	1,198.63	0.25	1.87	178.00

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

Annual
Quarterly