Circuit Systems India Peer Comparison

BSE: 532913

₹13.90

₹-0.91 (-6.14%)

As on 28-Mar-2016IST

Market cap

₹19 Cr

Revenue (TTM)

₹38 Cr

P/E Ratio

58.7

P/B Ratio

1

Div. Yield

0 %

Edit

	Circuit Systems India	Kennametal India	HMT	Forbes & Company	Birla Precision
Market cap (₹ Cr)	19	10,037	2,226	352	323
Revenue (₹ Cr)	38	1,511	147	67	248
Net Profit (₹ Cr)	0.33	196.00	-132.97	14.77	13.77
Net Margin (%)	0.84	12.88	-64.51	18.57	5.24
RoE (%)	1.30	23.67	--	5.66	7.86
Price to Earnings	58.70	51.21	--	29.00	23.50
Price-To-Book	0.99	11.76	-1.08	1.74	1.81

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Circuit Systems India	Kennametal India	HMT	Forbes & Company	Birla Precision
Operating Revenue	37.67	945.20	265.04	2,853.26	214.65
Total Income	39.02	955.70	355.05	2,891.30	218.69
Total Expenditure	30.51	800.00	381.51	2,710.88	198.81
EBITDA	7.16	145.20	-116.46	142.37	15.84
Depreciation	5.84	28.00	11.29	77.05	5.52
EBIT	1.32	117.20	-127.76	65.33	10.33
Interest	1.54	0.50	95.56	89.38	5.29
Other Income	1.35	10.50	90.01	38.04	4.04
Exceptional Items	--	--	289.25	-9.71	--
Profit before Tax	1.13	127.20	155.94	11.50	9.08
Provision for Tax	0.80	36.80	0.51	14.48	0.03
Profit after Tax	0.33	90.40	155.43	-2.98	9.05

Liabilities (₹ Cr)

	Circuit Systems India	Kennametal India	HMT	Forbes & Company	Birla Precision
Shareholder's Funds	25.29	523.00	-4,750.97	263.64	112.72
Minority Interest	--	--	-0.28	109.23	--
Non-Current Liabilities	10.79	250.00	337.62	694.39	3.89
Current Liabilities	12.26	235.80	5,131.67	1,745.42	100.51
Total Liabilities	48.33	1,008.80	718.03	2,874.33	217.12

Assets (₹ Cr)

	Circuit Systems India	Kennametal India	HMT	Forbes & Company	Birla Precision
Non-Current Assets	33.79	552.60	79.73	1,548.19	37.85
Current Assets	14.54	456.20	638.29	1,264.44	179.27
Total Assets	48.33	1,008.80	718.03	2,874.33	217.12
Total Debt*	19.52	10.00	4,343.90	1,069.49	29.47
Net Current Assets	2.29	220.40	-4,493.37	-480.98	78.76
Contingent Liabilities	--	23.30	324.36	271.16	256.07

Cashflow (₹ Cr)

	Circuit Systems India	Kennametal India	HMT	Forbes & Company	Birla Precision
Cash From Operating Activities	6.56	70.80	-48.30	207.46	9.44
Cash Flow from Investing Activities	-10.40	-105.70	297.51	-45.29	-2.59
Cash from Financing Activities	4.49	4.10	-240.94	-229.62	-3.50
Net Cash Inflow / Outflow	0.64	-30.80	8.28	-67.46	3.34

Ratios

Profitability Ratios

	Circuit Systems India	Kennametal India	HMT	Forbes & Company	Birla Precision
ROCE (%)	6.66	23.96	0.00	7.11	10.48
ROE (%)	1.30	17.30	0.00	-1.03	8.39
ROA (%)	0.75	8.96	23.25	-0.11	4.40
EBIT Margin (%)	22.60	16.47	-9.98	6.32	9.26
Net Margin (%)	0.84	9.46	43.78	-0.10	4.14
Cash Profit Margin (%)	16.37	12.53	62.90	2.60	6.78

Growth Ratios

	Circuit Systems India	Kennametal India	HMT	Forbes & Company	Birla Precision
Revenue Growth (%)	45.37	0.00	34.29	1.09	16.67
EBIT Growth (%)	19.85	--	-72.80	13.41	43.93
Net Profit Growth (%)	-51.64	0.00	202.79	90.73	244.07
EPS Growth (%)	-51.64	0.00	446.93	135.82	232.30
Book Value Growth (%)	0.95	0.00	2.93	-16.52	9.49

Valuation Ratios

	Circuit Systems India	Kennametal India	HMT	Forbes & Company	Birla Precision
Price / Earnings	0.00	27.31	4.29	406.95	9.73
Price / Book Value	0.00	4.72	-0.14	10.75	0.78
Dividend Yield (%)	--	0.18	0.00	0.23	0.00
EV/EBITDA	3.82	15.51	-180.34	21.22	5.45
Market Cap (₹ Cr)	0.00	2,468.62	664.97	2,834.14	88.05

Solvency Ratios

	Circuit Systems India	Kennametal India	HMT	Forbes & Company	Birla Precision
Debt to Equity	0.77	0.02	-0.91	4.06	0.26
Short term debt to equity ratio	0.21	0.02	0.00	1.10	0.24
Current Ratio	1.19	1.93	0.12	0.72	1.78
Quick Ratio	0.72	1.05	0.09	0.38	1.26
Interest Coverage	1.73	255.40	2.63	1.13	2.72

Operating Efficiency Ratios

	Circuit Systems India	Kennametal India	HMT	Forbes & Company	Birla Precision
Debtors to sales (%)	7.36	17.54	62.75	16.30	19.92
Asset Turnover	0.86	0.94	0.40	1.03	1.04
Receivable days	22.32	64.03	186.76	56.68	75.16
Inventory Days	53.37	80.75	205.61	66.05	73.64
Payable days	66.89	94.36	443.02	149.25	65.07
Cash Conversion Cycle	8.80	50.41	-50.65	-26.52	83.73