Bombay Swadeshi Stores Peer Comparison

BSE: 531276

₹129.00

₹6.00 (4.88%)

As on 09-Nov-2015IST

Market cap

₹64 Cr

Revenue (TTM)

₹89 Cr

P/E Ratio

--

P/B Ratio

16.2

Div. Yield

0 %

Edit

	Bombay Swadeshi Stores	Inventurus Knowledge Solutions	Sagility	Indiamart	WeWork India Management
Market cap (₹ Cr)	64	29,782	21,885	10,402	9,205
Revenue (₹ Cr)	89	3,347	7,617	1,611	2,589
Net Profit (₹ Cr)	8.72	778.29	993.02	548.70	82.43
Net Margin (%)	9.80	23.11	12.86	29.99	3.12
RoE (%)	41.56	30.30	11.11	21.74	35.72
Price to Earnings	--	38.99	22.04	21.08	109.28
Price-To-Book	16.20	10.20	2.25	4.10	39.00

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Bombay Swadeshi Stores	Inventurus Knowledge Solutions	Sagility	Indiamart	WeWork India Management
Operating Revenue	88.77	2,663.99	5,569.92	1,388.34	1,949.21
Total Income	88.92	2,708.03	5,626.23	1,660.76	2,024.00
Total Expenditure	75.33	1,897.66	4,272.04	865.55	711.27
EBITDA	13.44	766.33	1,297.88	522.79	1,237.94
Depreciation	0.90	112.66	466.86	32.94	823.73
EBIT	12.54	653.67	831.03	489.85	414.21
Interest	0.87	91.43	127.10	7.41	597.89
Other Income	0.15	44.04	56.31	272.42	74.79
Exceptional Items	--	--	--	--	-45.91
Profit before Tax	11.82	606.28	760.23	705.81	-156.79
Provision for Tax	3.10	120.22	221.11	155.11	-284.97
Profit after Tax	8.72	486.06	539.12	550.70	128.19

Liabilities (₹ Cr)

	Bombay Swadeshi Stores	Inventurus Knowledge Solutions	Sagility	Indiamart	WeWork India Management
Shareholder's Funds	25.34	1,789.69	8,336.05	2,185.29	199.70
Minority Interest	--	--	--	--	0.76
Non-Current Liabilities	0.10	595.05	1,491.77	731.38	3,513.49
Current Liabilities	17.36	651.13	1,089.10	1,368.87	1,392.73
Total Liabilities	43.74	3,049.30	10,916.93	4,285.54	5,391.67

Assets (₹ Cr)

	Bombay Swadeshi Stores	Inventurus Knowledge Solutions	Sagility	Indiamart	WeWork India Management
Non-Current Assets	11.31	2,251.99	9,096.16	1,202.56	4,645.41
Current Assets	31.50	783.87	1,820.77	3,082.98	461.26
Total Assets	43.74	3,049.30	10,916.93	4,285.54	5,391.67
Total Debt*	11.71	744.79	802.04	0.00	310.22
Net Current Assets	14.13	132.74	731.67	1,714.11	-931.47
Contingent Liabilities	--	21.03	--	52.19	23.37

Cashflow (₹ Cr)

	Bombay Swadeshi Stores	Inventurus Knowledge Solutions	Sagility	Indiamart	WeWork India Management
Cash From Operating Activities	0.80	317.89	1,214.07	623.21	1,289.95
Cash Flow from Investing Activities	-1.61	244.45	-964.21	-486.35	-303.68
Cash from Financing Activities	0.71	-389.49	-256.07	-148.19	-983.78
Net Cash Inflow / Outflow	-0.10	172.85	-6.21	-11.32	2.50

Ratios

Profitability Ratios

	Bombay Swadeshi Stores	Inventurus Knowledge Solutions	Sagility	Indiamart	WeWork India Management
ROCE (%)	39.25	28.65	10.14	36.38	126.34
ROE (%)	41.56	33.55	7.36	28.63	0.00
ROA (%)	23.33	16.26	5.03	14.07	2.67
EBIT Margin (%)	15.31	30.42	24.31	57.28	67.35
Net Margin (%)	9.80	17.95	9.58	33.16	6.33
Cash Profit Margin (%)	10.84	22.47	18.06	42.04	48.84

Growth Ratios

	Bombay Swadeshi Stores	Inventurus Knowledge Solutions	Sagility	Indiamart	WeWork India Management
Revenue Growth (%)	6.82	46.54	17.17	16.01	17.06
EBIT Growth (%)	-9.46	44.38	21.34	46.73	17.30
Net Profit Growth (%)	-12.15	31.20	136.18	64.90	194.41
EPS Growth (%)	-12.15	30.41	116.29	64.75	153.69
Book Value Growth (%)	52.46	53.08	27.40	26.46	122.13

Valuation Ratios

	Bombay Swadeshi Stores	Inventurus Knowledge Solutions	Sagility	Indiamart	WeWork India Management
Price / Earnings	0.00	53.41	37.30	22.51	0.00
Price / Book Value	0.00	14.81	2.45	5.77	0.00
Dividend Yield (%)	--	0.00	0.00	2.42	--
EV/EBITDA	0.73	32.71	15.19	15.48	0.32
Market Cap (₹ Cr)	0.00	25,958.49	20,106.85	12,393.47	0.00

Solvency Ratios

	Bombay Swadeshi Stores	Inventurus Knowledge Solutions	Sagility	Indiamart	WeWork India Management
Debt to Equity	0.46	0.42	0.10	0.00	2.22
Short term debt to equity ratio	0.46	0.02	--	--	--
Current Ratio	1.81	1.20	1.67	2.25	0.33
Quick Ratio	0.67	1.20	1.67	2.25	0.33
Interest Coverage	14.57	7.63	6.98	96.30	0.74

Operating Efficiency Ratios

	Bombay Swadeshi Stores	Inventurus Knowledge Solutions	Sagility	Indiamart	WeWork India Management
Debtors to sales (%)	0.48	19.97	22.74	0.29	4.27
Asset Turnover	2.38	0.89	0.52	0.35	0.41
Receivable days	1.53	61.24	80.21	1.15	15.29
Inventory Days	74.90	0.00	0.00	0.00	0.07
Payable days	10.89	0.00	--	--	8,300.62
Cash Conversion Cycle	65.54	61.24	--	--	-8,285.26