CMC Peer Comparison

NSE: CMC | BSE: 517326

₹2,032.25

₹-3.20 (-0.16%)

As on 29-Sep-2015IST

Market cap

₹6,162 Cr

Revenue (TTM)

₹1,308 Cr

P/E Ratio

22.4

P/B Ratio

4.4

Div. Yield

1.4 %

Edit

	CMC	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Market cap (₹ Cr)	6,162	29,888	27,124	17,617	14,840
Revenue (₹ Cr)	1,308	14,670	2,702	843	671
Net Profit (₹ Cr)	284.61	1,343.30	260.66	163.80	198.83
Net Margin (%)	20.07	9.19	9.55	17.14	26.37
RoE (%)	24.10	22.16	40.04	15.04	9.88
Price to Earnings	22.41	22.24	104.06	115.99	82.37
Price-To-Book	4.37	4.45	13.51	18.22	7.74

Income Statement (₹ Cr)

	CMC	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Operating Revenue	2,513.49	3,123.52	--	--	78.55
Total Income	2,540.19	3,140.68	--	--	84.27
Total Expenditure	2,141.49	2,586.71	--	--	58.05
EBITDA	372.00	536.82	--	--	20.50
Depreciation	48.40	48.25	--	--	4.27
EBIT	323.60	488.57	--	--	16.23
Interest	0.05	1.11	--	--	2.13
Other Income	26.70	17.16	--	--	5.72
Exceptional Items	-18.83	-6.56	--	--	--
Profit before Tax	331.42	504.61	--	--	19.81
Provision for Tax	54.30	111.40	--	--	4.08
Profit after Tax	277.12	393.21	--	--	15.74

	CMC	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Shareholder's Funds	1,355.16	1,433.21	--	--	110.99
Minority Interest	--	--	--	--	--
Non-Current Liabilities	31.15	9.74	--	--	4.56
Current Liabilities	536.16	552.04	--	--	61.90
Total Liabilities	1,939.98	2,020.60	--	--	177.45

	CMC	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Non-Current Assets	658.18	850.24	--	--	54.27
Current Assets	1,264.30	1,144.74	--	--	123.18
Total Assets	1,939.98	2,020.60	--	--	177.45
Total Debt*	0.00	0.00	--	--	39.75
Net Current Assets	728.14	592.70	--	--	61.28
Contingent Liabilities	168.98	6.17	--	--	53.22

	CMC	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Cash From Operating Activities	128.39	393.20	--	--	-20.08
Cash Flow from Investing Activities	-81.19	14.15	--	--	-4.14
Cash from Financing Activities	-79.77	-314.21	--	--	19.84
Net Cash Inflow / Outflow	-32.57	93.14	--	--	-4.38

	CMC	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
ROCE (%)	26.40	37.13	--	--	16.43
ROE (%)	22.07	29.12	--	--	15.03
ROA (%)	15.15	21.08	--	--	10.30
EBIT Margin (%)	15.86	17.74	--	--	33.38
Net Margin (%)	10.91	12.52	--	--	18.68
Cash Profit Margin (%)	12.95	14.13	--	--	25.35

	CMC	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Revenue Growth (%)	12.67	20.99	--	--	69.46
EBIT Growth (%)	-3.78	17.75	--	--	243.29
Net Profit Growth (%)	-1.17	22.82	--	--	0.00
EPS Growth (%)	-1.17	22.56	--	--	0.00
Book Value Growth (%)	17.23	9.25	--	--	12.68

	CMC	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Price / Earnings	20.97	9.33	--	--	27.68
Price / Book Value	4.29	5.20	--	--	3.92
Dividend Yield (%)	1.43	3.55	--	--	0.62
EV/EBITDA	14.34	12.55	--	--	16.69
Market Cap (₹ Cr)	5,810.63	7,339.97	--	--	435.57

	CMC	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debt to Equity	0.00	0.00	--	--	0.36
Short term debt to equity ratio	--	--	--	--	0.31
Current Ratio	2.36	2.07	--	--	1.99
Quick Ratio	2.35	2.07	--	--	1.75
Interest Coverage	6,242.44	453.97	--	--	10.29

	CMC	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debtors to sales (%)	23.67	14.11	--	--	73.25
Asset Turnover	1.37	1.67	--	--	0.52
Receivable days	77.16	47.11	--	--	152.28
Inventory Days	0.68	0.00	--	--	57.48
Payable days	66.68	--	--	--	39.14
Cash Conversion Cycle	11.16	--	--	--	170.63

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