Cairn India Peer Comparison

NSE: CAIRN | BSE: 532792

₹285.35

₹2.30 (0.81%)

As on 25-Apr-2017IST

Market cap

₹53,538 Cr

Revenue (TTM)

₹7,790 Cr

P/E Ratio

P/B Ratio

1.1

Div. Yield

1.1 %

Edit

	Cairn India	Vedanta Oil and Gas	Antelopus Selan Energy	Prabha Energy	Gandhar Oil
Market cap (₹ Cr)	53,538	11,942	3,541	3,023	2,910
Revenue (₹ Cr)	7,790	--	359	7	5,052
Net Profit (₹ Cr)	-9,206.24	--	132.71	1.13	316.93
Net Margin (%)	-90.31	--	36.22	13.63	6.26
RoE (%)	5.12	--	22.55	0.25	22.82
Price to Earnings	--	--	26.68	2,755.76	9.65
Price-To-Book	1.08	-27.34	5.02	6.94	1.87

Income Statement (₹ Cr)

	Cairn India	Vedanta Oil and Gas	Antelopus Selan Energy	Prabha Energy	Gandhar Oil
Operating Revenue	8,625.57	281.39	62.03	0.00	1,756.08
Total Income	10,764.13	284.06	71.89	0.00	1,766.61
Total Expenditure	5,390.85	207.43	47.78	0.00	1,680.34
EBITDA	3,234.72	73.96	14.25	0.00	75.74
Depreciation	3,107.15	4.52	2.44	--	8.06
EBIT	127.57	69.44	11.81	0.00	67.68
Interest	26.96	34.94	1.69	0.00	47.43
Other Income	2,138.56	2.67	9.86	0.00	10.53
Exceptional Items	-11,673.80	--	--	--	--
Profit before Tax	-9,434.63	37.17	19.98	0.00	30.78
Provision for Tax	-2.75	--	7.08	0.00	4.83
Profit after Tax	-9,431.88	37.17	12.90	0.00	25.95

	Cairn India	Vedanta Oil and Gas	Antelopus Selan Energy	Prabha Energy	Gandhar Oil
Shareholder's Funds	48,792.55	236.89	283.38	18.17	228.25
Minority Interest	--	--	--	--	--
Non-Current Liabilities	2,927.22	6,011.23	73.29	0.00	17.39
Current Liabilities	4,775.81	118.60	11.81	5.81	629.41
Total Liabilities	56,495.58	6,366.72	368.49	23.98	875.05

	Cairn India	Vedanta Oil and Gas	Antelopus Selan Energy	Prabha Energy	Gandhar Oil
Non-Current Assets	27,072.73	6,134.76	240.95	22.84	80.12
Current Assets	29,422.85	231.96	127.54	1.13	794.93
Total Assets	56,495.58	6,366.72	368.49	23.98	875.05
Total Debt*	0.00	6,011.23	0.00	0.00	272.41
Net Current Assets	24,647.04	113.36	115.72	-4.68	165.52
Contingent Liabilities	21,991.48	159.25	--	--	165.53

	Cairn India	Vedanta Oil and Gas	Antelopus Selan Energy	Prabha Energy	Gandhar Oil
Cash From Operating Activities	4,133.88	152.53	16.95	4.82	213.81
Cash Flow from Investing Activities	-2,168.13	-6,023.66	-15.91	-22.80	-9.80
Cash from Financing Activities	-720.20	5,871.16	-11.56	18.12	-220.51
Net Cash Inflow / Outflow	1,245.55	0.03	-10.52	0.14	-16.50

	Cairn India	Vedanta Oil and Gas	Antelopus Selan Energy	Prabha Energy	Gandhar Oil
ROCE (%)	-17.48	2.24	7.69	0.00	13.64
ROE (%)	-17.60	17.02	4.58	0.01	11.95
ROA (%)	-15.30	1.10	3.44	0.00	2.63
EBIT Margin (%)	62.29	27.23	38.87	--	4.91
Net Margin (%)	-87.62	13.09	17.94	46.56	1.47
Cash Profit Margin (%)	-73.33	14.82	24.73	--	1.88

	Cairn India	Vedanta Oil and Gas	Antelopus Selan Energy	Prabha Energy	Gandhar Oil
Revenue Growth (%)	-41.11	-48.24	-21.77	--	-32.90
EBIT Growth (%)	-47.99	294.69	-48.60	-51.85	-9.69
Net Profit Growth (%)	-310.55	183.40	-54.43	-25.05	-14.19
EPS Growth (%)	-310.55	183.46	-54.43	-25.05	-14.19
Book Value Growth (%)	-17.22	18.51	1.09	38,369.77	10.79

	Cairn India	Vedanta Oil and Gas	Antelopus Selan Energy	Prabha Energy	Gandhar Oil
Price / Earnings	0.00	0.00	21.67	0.00	0.00
Price / Book Value	0.60	0.00	0.99	0.00	0.00
Dividend Yield (%)	1.94	--	2.93	--	--
EV/EBITDA	4.94	78.50	7.27	39.62	2.33
Market Cap (₹ Cr)	28,938.47	0.00	279.46	--	0.00

	Cairn India	Vedanta Oil and Gas	Antelopus Selan Energy	Prabha Energy	Gandhar Oil
Debt to Equity	0.00	25.38	0.00	0.00	1.19
Short term debt to equity ratio	--	--	--	--	1.12
Current Ratio	6.16	1.96	10.79	0.19	1.26
Quick Ratio	6.06	1.83	10.56	0.19	0.90
Interest Coverage	-348.95	2.06	12.84	0.00	1.65

	Cairn India	Vedanta Oil and Gas	Antelopus Selan Energy	Prabha Energy	Gandhar Oil
Debtors to sales (%)	2.98	67.68	17.88	--	24.52
Asset Turnover	0.14	0.08	0.17	0.00	1.84
Receivable days	29.24	275.36	76.92	--	96.60
Inventory Days	17.18	30.78	16.91	--	48.88
Payable days	65.42	440.53	0.00	--	91.33
Cash Conversion Cycle	-19.00	-134.38	93.83	--	54.15

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