Market cap
₹1,278 Cr
Revenue (TTM)
₹336 Cr
P/E Ratio
14.9
P/B Ratio
1.7
Div. Yield
0 %
| IM+ Capitals | Tata Investment | Manappuram Finance | Capri Global | CreditAccess Grameen | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
1,278 | 34,455 | 29,998 | 25,560 | 21,786 |
Revenue (₹ Cr) |
336 | 404 | 10,285 | 5,303 | 6,380 |
Net Profit (₹ Cr) |
85.66 | 305.93 | 1,445.41 | 1,127.63 | 1,210.84 |
Net Margin (%) |
19.80 | 74.72 | 14.02 | 21.20 | 18.97 |
RoE (%) |
11.04 | 1.41 | 10.08 | 16.25 | 16.14 |
Price to Earnings |
14.92 | 79.96 | 20.70 | 22.67 | 17.99 |
Price-To-Book |
1.75 | 1.18 | 1.86 | 3.40 | 2.63 |
Income Statement (₹ Cr)
| IM+ Capitals | Tata Investment | Manappuram Finance | Capri Global | CreditAccess Grameen | |
|---|---|---|---|---|---|
|
Operating Income
|
336.23 | 403.54 | 10,284.59 | 5,303.14 | 6,379.52 |
|
Other Income
|
96.31 | 5.87 | 25.57 | 15.03 | 3.80 |
|
Total Income
|
456.06 | 306.22 | 10,031.14 | 3,250.99 | 5,756.14 |
|
Interest Expense
|
5.23 | 0.57 | 4,204.29 | 1,922.34 | 1,966.96 |
|
PBT & Exceptional Items
|
99.62 | 366.10 | 2,260.68 | 1,611.04 | 1,676.19 |
|
Operating Expenses
|
347.67 | 42.74 | 3,845.19 | 1,784.80 | 2,740.17 |
|
Exceptional Income/Expenses
|
9.99 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
85.51 | 362.26 | 1,950.48 | 1,497.38 | 1,612.11 |
|
Taxes
|
-0.15 | 56.33 | 505.07 | 369.75 | 401.27 |
|
Profit after Tax
|
85.66 | 305.93 | 1,445.41 | 1,127.63 | 1,210.84 |
|
Minority Interest
|
0.00 | 0.00 | 4.05 | 0.00 | 0.00 |
|
Share of Associate
|
0.00 | 124.96 | 0.00 | 0.00 | 0.00 |
|
Consolidated Profit
|
85.66 | 430.89 | 1,449.46 | 1,127.63 | 1,210.84 |
Liabilities (₹ Cr)
| IM+ Capitals | Tata Investment | Manappuram Finance | Capri Global | CreditAccess Grameen | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
720.83 | 29,221.16 | 16,050.74 | 7,203.48 | 7,842.25 |
|
Minority Interest
|
0.00 | 0.00 | 4.05 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
23.39 | 3,407.06 | 141.91 | 115.58 | 137.71 |
|
Current Liabilities
|
91.21 | 23.91 | 58,360.20 | 25,356.94 | 23,950.27 |
|
Total Liabilities
|
750.84 | 35,100.39 | 54,550.48 | 21,485.87 | 29,334.64 |
Assets (₹ Cr)
| IM+ Capitals | Tata Investment | Manappuram Finance | Capri Global | CreditAccess Grameen | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
207.51 | 169.20 | 1,233.12 | 446.49 | 827.99 |
|
Current Assets
|
618.52 | 32,466.17 | 72,616.64 | 32,037.45 | 30,982.28 |
|
Total Assets
|
750.84 | 35,100.39 | 54,550.48 | 21,485.87 | 29,334.64 |
|
Contingent Liabilities
|
22.62 | -- | 196.39 | 7.21 | 4.00 |
Cashflow (₹ Cr)
| IM+ Capitals | Tata Investment | Manappuram Finance | Capri Global | CreditAccess Grameen | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-236.70 | 206.21 | -466.57 | -4,312.62 | 1,125.24 |
|
Cash Flow from Investing Activities
|
43.79 | -165.99 | -124.80 | 61.87 | 708.34 |
|
Cash from Financing Activities
|
192.90 | -142.63 | 1,132.34 | 5,117.65 | -1,669.38 |
|
Net Cash Inflow / Outflow
|
-0.01 | -102.41 | 540.97 | 866.90 | 164.20 |
Ratios
Profitability Ratios
| IM+ Capitals | Tata Investment | Manappuram Finance | Capri Global | CreditAccess Grameen | |
|---|---|---|---|---|---|
|
ROCE (%)
|
7.56 | 1.21 | 11.25 | 11.18 | 9.55 |
|
ROE (%)
|
11.04 | 1.41 | 10.08 | 16.25 | 16.14 |
|
ROA (%)
|
10.80 | 0.91 | 2.34 | 4.21 | 4.05 |
|
EBIT Margin (%)
|
-4.63 | 88.46 | 59.60 | 64.20 | 56.04 |
|
Net Margin (%)
|
19.80 | 74.72 | 14.02 | 21.20 | 18.97 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| IM+ Capitals | Tata Investment | Manappuram Finance | Capri Global | CreditAccess Grameen | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-6.75 | 30.99 | 4.76 | 50.20 | 11.86 |
|
EBIT Growth (%)
|
-592.75 | 33.57 | 33.65 | 58.09 | 64.71 |
|
Net Profit Growth (%)
|
151.74 | 42.45 | 85.35 | 95.19 | 524.34 |
|
EPS Growth (%)
|
159.10 | -86.84 | 68.98 | 74.92 | 521.96 |
|
Book Value Growth (%)
|
53.10 | 3.76 | 7.66 | 12.13 | 5.63 |
Valuation Ratios
| IM+ Capitals | Tata Investment | Manappuram Finance | Capri Global | CreditAccess Grameen | |
|---|---|---|---|---|---|
|
Price / Earnings
|
16.75 | 79.96 | 20.00 | 22.66 | 17.95 |
|
Price / Book Value
|
1.75 | 1.18 | 1.86 | 3.40 | 2.63 |
|
Dividend Yield (%)
|
0.00 | 0.50 | 0.63 | 0.08 | 0.00 |
|
EV/EBITDA
|
-112.45 | 92.98 | 12.47 | 13.18 | 11.84 |
|
Market Cap (₹ Cr)
|
97.70 | 31,951.18 | 19,684.03 | 14,056.08 | 15,214.34 |
Solvency Ratios
| IM+ Capitals | Tata Investment | Manappuram Finance | Capri Global | CreditAccess Grameen | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.00 | 2.85 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
0.13 | -- | 2.89 | 0.98 | 1.50 |
|
Current Ratio
|
6.78 | 1,357.85 | 1.24 | 1.26 | 1.29 |
|
Quick Ratio
|
6.37 | 1,357.85 | 1.24 | 1.26 | 1.29 |
|
Interest Coverage
|
17.36 | 636.54 | 1.46 | 1.78 | 1.82 |