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	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Market cap (₹ Cr)	6,162	31,348	34,034	16,694	16,494
Revenue (₹ Cr)	1,308	2,702	14,670	5	671
Net Profit (₹ Cr)	284.61	260.66	1,343.30	1.29	198.83
Net Margin (%)	20.07	9.55	9.19	25.61	26.37
RoE (%)	24.10	40.04	22.16	--	9.88
Price to Earnings	22.41	120.26	25.33	--	91.55
Price-To-Book	4.37	15.61	5.07	62.50	8.60

Income Statement (₹ Cr)

	CMC	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Operating Revenue	2,513.49	--	3,123.52	0.00	78.55
Total Income	2,540.19	--	3,140.68	0.00	84.27
Total Expenditure	2,141.49	--	2,586.71	0.08	58.05
EBITDA	372.00	--	536.82	-0.08	20.50
Depreciation	48.40	--	48.25	--	4.27
EBIT	323.60	--	488.57	-0.08	16.23
Interest	0.05	--	1.11	0.00	2.13
Other Income	26.70	--	17.16	0.00	5.72
Exceptional Items	-18.83	--	-6.56	--	--
Profit before Tax	331.42	--	504.61	-0.08	19.81
Provision for Tax	54.30	--	111.40	--	4.08
Profit after Tax	277.12	--	393.21	-0.08	15.74

	CMC	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Shareholder's Funds	1,355.16	--	1,433.21	-0.78	110.99
Minority Interest	--	--	--	--	--
Non-Current Liabilities	31.15	--	9.74	0.00	4.56
Current Liabilities	536.16	--	552.04	3.05	61.90
Total Liabilities	1,939.98	--	2,020.60	2.26	177.45

	CMC	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Non-Current Assets	658.18	--	850.24	2.26	54.27
Current Assets	1,264.30	--	1,144.74	0.00	123.18
Total Assets	1,939.98	--	2,020.60	2.26	177.45
Total Debt*	0.00	--	0.00	3.03	39.75
Net Current Assets	728.14	--	592.70	-3.05	61.28
Contingent Liabilities	168.98	--	6.17	0.12	53.22

	CMC	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Cash From Operating Activities	128.39	--	393.20	-0.09	-20.08
Cash Flow from Investing Activities	-81.19	--	14.15	0.02	-4.14
Cash from Financing Activities	-79.77	--	-314.21	0.06	19.84
Net Cash Inflow / Outflow	-32.57	--	93.14	0.00	-4.38

	CMC	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
ROCE (%)	26.40	--	37.13	-3.42	16.43
ROE (%)	22.07	--	29.12	0.00	15.03
ROA (%)	15.15	--	21.08	-3.54	10.30
EBIT Margin (%)	15.86	--	17.74	--	33.38
Net Margin (%)	10.91	--	12.52	-35,132.40	18.68
Cash Profit Margin (%)	12.95	--	14.13	--	25.35

	CMC	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Revenue Growth (%)	12.67	--	20.99	--	69.46
EBIT Growth (%)	-3.78	--	17.75	-63.24	243.29
Net Profit Growth (%)	-1.17	--	22.82	-69.60	0.00
EPS Growth (%)	-1.17	--	22.56	-69.60	0.00
Book Value Growth (%)	17.23	--	9.25	-11.40	12.68

	CMC	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Price / Earnings	20.97	--	9.33	0.00	27.68
Price / Book Value	4.29	--	5.20	0.00	3.92
Dividend Yield (%)	1.43	--	3.55	0.00	0.62
EV/EBITDA	14.34	--	12.55	-41.19	16.69
Market Cap (₹ Cr)	5,810.63	--	7,339.97	--	435.57

	CMC	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Debt to Equity	0.00	--	0.00	-3.87	0.36
Short term debt to equity ratio	--	--	--	-3.87	0.31
Current Ratio	2.36	--	2.07	0.00	1.99
Quick Ratio	2.35	--	2.07	0.00	1.75
Interest Coverage	6,242.44	--	453.97	-25.34	10.29

	CMC	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Debtors to sales (%)	23.67	--	14.11	--	73.25
Asset Turnover	1.37	--	1.67	0.00	0.52
Receivable days	77.16	--	47.11	--	152.28
Inventory Days	0.68	--	0.00	--	57.48
Payable days	66.68	--	--	315.06	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.