Market cap
₹14 Cr
Revenue (TTM)
₹3 Cr
P/E Ratio
19.4
P/B Ratio
0.9
Div. Yield
0 %
| Clio Infotech | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
14 | 42,094 | 20,810 | 14,211 | 9,934 |
Revenue (₹ Cr) |
3 | 5,642 | 3,886 | 6,654 | 5,811 |
Net Profit (₹ Cr) |
0.74 | 243.00 | 654.66 | 226.02 | 776.40 |
Net Margin (%) |
23.21 | 4.26 | 16.07 | 3.38 | 12.84 |
RoE (%) |
5.45 | 11.03 | 25.28 | 26.28 | 17.67 |
Price to Earnings |
19.43 | 173.22 | 31.79 | 62.88 | 12.79 |
Price-To-Book |
0.86 | 11.00 | 6.53 | 10.58 | 2.08 |
Income Statement (₹ Cr)
| Clio Infotech | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
Operating Income
|
3.01 | 5,642.00 | 3,886.44 | 6,653.61 | 5,810.70 |
|
Other Income
|
0.17 | 56.00 | 186.96 | 25.86 | 234.50 |
|
Total Income
|
0.30 | 4,032.00 | 3,909.14 | 5,971.94 | 5,476.80 |
|
Interest Expense
|
0.00 | 229.00 | 14.39 | 172.06 | 12.00 |
|
PBT & Exceptional Items
|
0.81 | 335.00 | 956.91 | 324.82 | 1,052.20 |
|
Operating Expenses
|
2.37 | 4,813.00 | 3,010.31 | 6,057.21 | 4,884.30 |
|
Exceptional Income/Expenses
|
0.00 | 16.00 | -95.69 | -69.74 | -24.90 |
|
Profit before Tax
|
0.80 | 351.00 | 861.22 | 255.08 | 1,027.30 |
|
Taxes
|
0.06 | 108.00 | 206.56 | 29.06 | 250.90 |
|
Profit after Tax
|
0.74 | 243.00 | 654.66 | 226.02 | 776.40 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Share of Associate
|
0.00 | 0.00 | 0.00 | -0.01 | 0.00 |
|
Consolidated Profit
|
0.74 | 243.00 | 654.66 | 226.01 | 776.40 |
Liabilities (₹ Cr)
| Clio Infotech | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
16.58 | 2,268.00 | 3,041.34 | 1,286.91 | 4,719.10 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
16.79 | 1,358.00 | 164.21 | 1,237.99 | 214.40 |
|
Current Liabilities
|
0.24 | 2,720.00 | 756.99 | 1,768.80 | 1,150.00 |
|
Total Liabilities
|
16.90 | 5,447.00 | 3,585.72 | 3,072.14 | 5,172.90 |
Assets (₹ Cr)
| Clio Infotech | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
13.10 | 3,550.00 | 210.83 | 635.59 | 1,703.30 |
|
Current Assets
|
9.46 | 2,663.00 | 2,968.15 | 3,236.20 | 4,050.30 |
|
Total Assets
|
16.90 | 5,447.00 | 3,585.72 | 3,072.14 | 5,172.90 |
|
Contingent Liabilities
|
-- | 274.00 | 0.67 | 30.16 | 33.50 |
Cashflow (₹ Cr)
| Clio Infotech | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.39 | 348.00 | 811.98 | -87.61 | 565.00 |
|
Cash Flow from Investing Activities
|
0.15 | -89.00 | -308.28 | -46.56 | -487.70 |
|
Cash from Financing Activities
|
-- | 4.00 | -498.59 | 192.15 | -264.50 |
|
Net Cash Inflow / Outflow
|
-0.24 | 263.00 | 5.10 | 57.98 | -187.20 |
Ratios
Profitability Ratios
| Clio Infotech | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
ROCE (%)
|
0.51 | 3.00 | 39.09 | 31.13 | 22.93 |
|
ROE (%)
|
5.45 | 11.03 | 25.28 | 26.28 | 17.67 |
|
ROA (%)
|
2.92 | 4.09 | 17.35 | 6.14 | 13.79 |
|
EBIT Margin (%)
|
20.90 | 9.00 | 20.18 | 7.08 | 14.28 |
|
Net Margin (%)
|
23.21 | 4.26 | 16.07 | 3.38 | 12.84 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Clio Infotech | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1,610.23 | 36.18 | 5.19 | 12.20 | 8.06 |
|
EBIT Growth (%)
|
840.00 | 207.88 | -2.60 | 17.69 | 13.53 |
|
Net Profit Growth (%)
|
2,280.65 | 1,529.41 | -12.15 | 5.22 | 15.21 |
|
EPS Growth (%)
|
2,280.62 | 1,442.70 | -2.61 | 1.66 | 17.78 |
|
Book Value Growth (%)
|
0.51 | -1.54 | 14.05 | 40.53 | 13.90 |
Valuation Ratios
| Clio Infotech | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
Price / Earnings
|
19.43 | 174.94 | 28.66 | 48.33 | 12.49 |
|
Price / Book Value
|
0.86 | 11.00 | 6.53 | 10.58 | 2.08 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 2.25 | 0.13 | 3.44 |
|
EV/EBITDA
|
31.92 | 52.59 | 21.85 | 24.31 | 7.93 |
|
Market Cap (₹ Cr)
|
4.92 | 3,967.23 | 32,489.33 | 6,089.23 | 15,915.20 |
Solvency Ratios
| Clio Infotech | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
Debt to Equity
|
1.01 | 0.51 | 0.00 | 0.62 | 0.00 |
|
Short term debt to equity ratio
|
-- | 0.36 | -- | 0.01 | -- |
|
Current Ratio
|
39.09 | 0.98 | 3.92 | 1.83 | 3.52 |
|
Quick Ratio
|
39.09 | 0.65 | 3.92 | 1.65 | 3.52 |
|
Interest Coverage
|
-- | 2.53 | 60.86 | 2.48 | 86.61 |