Market cap
₹2 Cr
Revenue (TTM)
₹25 Cr
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | -- | -- | -61.01 | -21.85 | 3.74 |
| EBIT | -- | -- | -619.31 | -189.11 | -233.67 |
| Net Profit | -- | -- | -17.46 | -270.71 | -318.74 |
| EPS | -- | -- | 31.26 | -303.39 | 9.71 |
| Book Value | -- | -- | -51.57 | -9.78 | 1.21 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Mar-10 | Mar-09 |
| EBIT-Margin
| -3.45 | 3.17 | -- | -27.20 | -1.47 |
| Net Margin
| -34.69 | -18.69 | -- | -82.39 | -28.30 |
| Return on equity
| -31.22 | -13.37 | -- | -62.87 | -50.67 |
| Return on Capital
| 0.89 | 7.06 | -- | -9.17 | -6.00 |
| Return on Assets
| -5.85 | -1.24 | -- | -11.15 | -11.95 |
| Debt to Equity (x)
| -- | -- | 0.57 | 6.28 | 3.02 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
-9.17
|
-6.00
|
17.85
|
22.11
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
--
--
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
-62.87
|
-50.67
|
19.87
|
21.50
|
|
Peer Median
|
16.96
|
--
|
--
|
--
|
--
|
ROA
--
--
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
-11.15
|
-11.95
|
5.55
|
8.67
|
|
Peer Median
|
13.23
|
--
|
--
|
--
|
--
|
EBIT Margin
--
--
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
-27.20
|
-1.47
|
18.34
|
18.34
|
|
Peer Median
|
13.72
|
--
|
--
|
--
|
--
|
Net Margin
--
--
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
-82.39
|
-28.30
|
6.62
|
8.30
|
|
Peer Median
|
11.10
|
--
|
--
|
--
|
--
|
Cash Profit Margin
--
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
-80.24
|
-26.26
|
8.13
|
9.42
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
--
--
Year on year growth in net sales
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
-61.01
|
-12.37
|
39.69
|
99.94
|
|
Peer Median
|
2.99
|
--
|
--
|
--
|
--
|
EBIT Growth
--
--
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
-619.31
|
-107.04
|
39.68
|
367.73
|
|
Peer Median
|
0.41
|
--
|
--
|
--
|
--
|
Net Profit Growth
--
--
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
-17.46
|
-479.76
|
11.53
|
609.74
|
|
Peer Median
|
3.28
|
--
|
--
|
--
|
--
|
EPS Growth
31.26
Higher than Peers by 31.76
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
31.26
|
-17.46
|
-379.16
|
11.53
|
609.74
|
|
Peer Median
|
-0.50
|
--
|
--
|
--
|
--
|
Book Value Growth
--
--
Year on year growth in book value per share
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
-51.57
|
76.06
|
17.16
|
25.08
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
0.57
--
Total debt / Net worth
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
0.57
|
6.28
|
3.02
|
2.25
|
1.68
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
5.05
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
5.05
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
0.53
Lower than Peers by 1.68
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
0.53
|
4.64
|
6.06
|
5.53
|
5.20
|
|
Peer Median
|
2.21
|
--
|
--
|
--
|
--
|
Quick Ratio
0.01
Lower than Peers by 1.58
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
0.01
|
3.52
|
4.23
|
2.68
|
2.55
|
|
Peer Median
|
1.58
|
--
|
--
|
--
|
--
|
Interest Coverage
--
--
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
-2.88
|
-0.77
|
1.94
|
3.56
|
|
Peer Median
|
50.98
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
--
--
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
170.86
|
60.92
|
29.27
|
31.10
|
|
Peer Median
|
15.96
|
--
|
--
|
--
|
--
|
Asset Turnover
--
--
Sales / Average Total Assets
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
0.13
|
0.42
|
0.84
|
1.04
|
|
Peer Median
|
1.10
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
597.00
|
172.15
|
94.05
|
88.85
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
409.03
|
199.41
|
153.89
|
114.87
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
63.49
|
21.78
|
13.91
|
16.71
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
942.54
|
349.78
|
234.03
|
187.01
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
--
--
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
--
|
--
|
18.83
|
32.82
|
|
Peer Median
|
35.50
|
--
|
--
|
--
|
--
|
Price / Book Value
0.12
Lower than Peers by 5.23
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
0.12
|
0.73
|
0.60
|
3.47
|
6.35
|
|
Peer Median
|
5.35
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
--
|
--
|
--
|
0.61
|
--
|
|
Peer Median
|
0.93
|
--
|
--
|
--
|
--
|
EV/EBITDA
-96.72
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
-96.72
|
-39.51
|
105.45
|
10.33
|
17.62
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
2
Lower than Peers by 14,987
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Mar-10
|
Mar-09
|
Mar-08
|
Mar-07
|
|---|---|---|---|---|---|
|
Brushman (India)
|
2
|
16
|
28
|
90
|
140
|
|
Peer Median
|
14,988
|
--
|
--
|
--
|
--
|