Brushman (India) Peer Comparison

BSE: 590061

₹1.15

₹-0.06 (-4.96%)

As on 07-Mar-2017IST

Market cap

₹2 Cr

Revenue (TTM)

₹25 Cr

P/E Ratio

--

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Brushman (India)	Kansai Nerolac	Akzo Nobel India	Indigo Paints	SIRCA Paints India
Market cap (₹ Cr)	2	15,836	14,178	5,497	2,477
Revenue (₹ Cr)	--	8,263	3,591	1,466	508
Net Profit (₹ Cr)	--	588.66	1,962.50	163.25	67.02
Net Margin (%)	--	7.00	52.95	11.01	13.05
RoE (%)	--	9.81	16.31	14.89	14.60
Price to Earnings	--	26.39	7.22	34.16	36.96
Price-To-Book	0.12	2.29	5.60	4.66	5.04

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Brushman (India)	Kansai Nerolac	Akzo Nobel India	Indigo Paints	SIRCA Paints India
Operating Revenue	24.54	1,706.38	938.60	22.92	--
Total Income	25.77	1,726.77	1,044.60	23.15	--
Total Expenditure	29.67	1,442.70	822.30	21.80	--
EBITDA	-5.14	263.69	116.30	1.12	--
Depreciation	1.54	44.26	21.20	0.25	--
EBIT	-6.68	219.43	95.10	0.87	--
Interest	5.47	1.20	1.10	--	--
Other Income	1.23	20.38	106.00	0.23	--
Exceptional Items	-10.31	5.63	199.92	--	--
Profit before Tax	-21.23	238.61	200.00	1.10	--
Provision for Tax	-0.69	73.11	40.70	0.23	--
Profit after Tax	-21.23	165.50	159.30	0.87	--

Liabilities (₹ Cr)

	Brushman (India)	Kansai Nerolac	Akzo Nobel India	Indigo Paints	SIRCA Paints India
Shareholder's Funds	22.04	772.82	992.10	2.03	--
Minority Interest	--	--	--	--	--
Non-Current Liabilities	138.46	98.46	2.10	4.72	--
Current Liabilities	20.12	398.99	378.80	4.20	--
Total Liabilities	180.61	1,281.79	1,373.00	10.95	--

Assets (₹ Cr)

	Brushman (India)	Kansai Nerolac	Akzo Nobel India	Indigo Paints	SIRCA Paints India
Non-Current Assets	87.22	405.73	140.60	2.04	--
Current Assets	93.40	864.54	1,232.40	8.91	--
Total Assets	180.61	1,281.79	1,373.00	10.95	--
Total Debt*	138.46	109.98	0.00	4.72	--
Net Current Assets	73.28	465.55	853.60	4.71	--
Contingent Liabilities	5.51	1.10	171.70	--	--

Cashflow (₹ Cr)

	Brushman (India)	Kansai Nerolac	Akzo Nobel India	Indigo Paints	SIRCA Paints India
Cash From Operating Activities	-9.27	150.46	110.80	--	--
Cash Flow from Investing Activities	10.22	-162.89	75.50	--	--
Cash from Financing Activities	-1.39	-22.65	-141.70	--	--
Net Cash Inflow / Outflow	-0.44	-35.08	44.60	--	--

Ratios

Profitability Ratios

	Brushman (India)	Kansai Nerolac	Akzo Nobel India	Indigo Paints	SIRCA Paints India
ROCE (%)	-9.17	29.41	20.52	16.27	--
ROE (%)	-62.87	23.19	16.25	42.63	--
ROA (%)	-11.15	14.16	11.78	7.90	--
EBIT Margin (%)	-15.92	16.65	23.68	5.90	--
Net Margin (%)	-82.39	9.58	15.25	3.74	--
Cash Profit Margin (%)	-80.24	11.30	16.20	4.89	--

Growth Ratios

	Brushman (India)	Kansai Nerolac	Akzo Nobel India	Indigo Paints	SIRCA Paints India
Revenue Growth (%)	-61.01	24.14	4.28	0.00	--
EBIT Growth (%)	-350.71	58.14	9.29	--	--
Net Profit Growth (%)	-17.46	67.87	-45.93	0.00	--
EPS Growth (%)	-17.46	67.87	-44.02	0.00	--
Book Value Growth (%)	-51.57	18.09	2.17	0.00	--

Valuation Ratios

	Brushman (India)	Kansai Nerolac	Akzo Nobel India	Indigo Paints	SIRCA Paints India
Price / Earnings	0.00	0.71	13.91	0.00	--
Price / Book Value	0.73	4.55	2.24	0.00	--
Dividend Yield (%)	0.00	1.15	2.66	--	--
EV/EBITDA	-39.51	12.62	9.91	3.55	--
Market Cap (₹ Cr)	16.19	3,516.18	2,216.46	0.00	--

Solvency Ratios

	Brushman (India)	Kansai Nerolac	Akzo Nobel India	Indigo Paints	SIRCA Paints India
Debt to Equity	6.28	0.14	0.00	2.33	--
Short term debt to equity ratio	--	--	--	--	--
Current Ratio	4.64	2.17	3.25	2.12	--
Quick Ratio	3.52	1.55	3.00	1.20	--
Interest Coverage	-2.88	199.86	182.82	--	--

Operating Efficiency Ratios

	Brushman (India)	Kansai Nerolac	Akzo Nobel India	Indigo Paints	SIRCA Paints India
Debtors to sales (%)	170.86	13.62	8.61	17.67	--
Asset Turnover	0.13	1.59	0.82	2.09	--
Receivable days	597.00	43.45	25.64	64.50	--
Inventory Days	409.03	41.11	32.44	61.38	--
Payable days	63.49	101.84	163.84	-5,432.11	--
Cash Conversion Cycle	942.54	-17.28	-105.76	5,557.98	--

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

Annual
Quarterly