Chromatic India Peer Comparison

NSE: CHROMATIC | BSE: 530191

₹0.99

₹0.04 (4.21%)

As on 13-Dec-2021IST

Market cap

₹7 Cr

Revenue (TTM)

₹3 Cr

P/E Ratio

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Chromatic India	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Market cap (₹ Cr)	7	9,730	5,103	3,634	2,542
Revenue (₹ Cr)	3	9,922	939	950	2,267
Net Profit (₹ Cr)	-270.82	53.80	57.67	5,700.75	68.67
Net Margin (%)	-10,052.86	0.54	6.13	413.96	2.97
RoE (%)	--	3.01	13.23	19.46	6.03
Price to Earnings	--	134.39	88.50	0.62	37.01
Price-To-Book	0.10	2.69	10.63	0.54	2.14

Income Statement (₹ Cr)

	Chromatic India	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Operating Revenue	270.35	1,708.19	297.06	1,305.39	1,374.82
Total Income	270.35	1,712.87	300.28	1,310.68	1,385.22
Total Expenditure	274.97	1,459.70	257.37	1,119.33	1,237.15
EBITDA	-4.62	248.49	39.70	186.06	137.67
Depreciation	0.26	73.51	10.38	44.40	28.40
EBIT	-4.87	174.98	29.31	141.66	109.26
Interest	0.25	16.40	15.59	4.84	19.03
Other Income	0.00	4.68	3.22	5.29	10.40
Exceptional Items	0.00	17.17	--	--	--
Profit before Tax	-5.12	180.43	16.94	401.92	100.64
Provision for Tax	-0.08	35.35	4.89	26.41	14.60
Profit after Tax	-5.04	145.08	12.04	375.50	86.03

	Chromatic India	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Shareholder's Funds	275.66	600.79	57.51	1,933.43	931.34
Minority Interest	0.00	--	--	--	6.52
Non-Current Liabilities	0.41	510.38	73.76	116.40	22.99
Current Liabilities	21.79	789.72	146.48	357.16	494.51
Total Liabilities	408.73	1,900.89	277.75	2,406.99	1,455.36

	Chromatic India	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Non-Current Assets	2.96	981.91	123.97	1,891.90	697.36
Current Assets	18.70	918.98	153.79	515.09	758.01
Total Assets	408.73	1,900.89	277.75	2,406.99	1,455.36
Total Debt*	3.69	498.57	168.84	149.82	256.54
Net Current Assets	-3.10	129.26	7.31	157.93	263.49
Contingent Liabilities	22.74	20.04	13.04	18.49	21.24

	Chromatic India	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Cash From Operating Activities	-2.54	262.60	30.52	124.25	9.56
Cash Flow from Investing Activities	1.94	-219.81	-29.50	-104.21	-80.51
Cash from Financing Activities	0.69	-39.37	-1.35	-26.65	75.91
Net Cash Inflow / Outflow	0.09	3.42	-0.33	-6.61	4.96

	Chromatic India	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
ROCE (%)	-0.14	19.35	15.39	21.33	10.94
ROE (%)	-1.60	24.83	23.32	21.45	10.04
ROA (%)	-1.36	8.25	4.57	16.79	6.27
EBIT Margin (%)	-1.80	14.82	14.45	14.66	10.77
Net Margin (%)	-1.86	8.47	4.01	28.65	6.21
Cash Profit Margin (%)	0.00	12.80	7.55	32.17	8.32

	Chromatic India	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Revenue Growth (%)	2,175.12	7.23	-12.64	-6.35	-3.42
EBIT Growth (%)	-1,090.04	18.61	7.13	-18.12	-40.65
Net Profit Growth (%)	-265.03	9.29	1.30	128.80	-39.49
EPS Growth (%)	-265.02	6.98	1.30	113.29	-39.20
Book Value Growth (%)	3.43	5.83	25.57	23.36	7.20

	Chromatic India	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Price / Earnings	0.00	17.92	10.41	2.42	5.94
Price / Book Value	0.01	4.31	2.18	0.47	0.58
Dividend Yield (%)	0.00	1.68	0.00	0.19	1.89
EV/EBITDA	-21.94	12.14	6.66	5.44	5.10
Market Cap (₹ Cr)	3.55	2,589.79	125.34	906.08	517.46

	Chromatic India	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Debt to Equity	0.00	0.83	2.94	0.08	0.29
Short term debt to equity ratio	0.01	0.38	1.65	0.00	0.28
Current Ratio	0.86	1.16	1.05	1.44	1.53
Quick Ratio	0.81	0.64	0.55	1.04	1.09
Interest Coverage	-19.56	12.00	2.09	84.11	6.29

	Chromatic India	Sudarshan Chemical	Yasho	Kiri	Bodal Chemicals
Debtors to sales (%)	4.58	21.31	20.17	24.54	33.03
Asset Turnover	0.73	0.97	1.13	0.58	1.00
Receivable days	1,524.05	75.88	72.62	80.24	104.06
Inventory Days	84.58	76.74	86.99	43.51	56.64
Payable days	2,259.67	114.72	71.37	95.35	89.22
Cash Conversion Cycle	-651.05	37.90	88.24	28.41	71.48

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