Clutch Auto Peer Comparison

NSE: CLUTCHAUTO | BSE: 505052

₹6.32

₹-0.33 (-4.96%)

As on 29-Feb-2016IST

Market cap

₹12 Cr

Revenue (TTM)

₹47 Cr

P/E Ratio

--

P/B Ratio

-0.1

Div. Yield

0 %

Edit

	Clutch Auto	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Market cap (₹ Cr)	12	27,780	25,695	24,567	23,525
Revenue (₹ Cr)	47	4,994	3,753	4,210	5,175
Net Profit (₹ Cr)	-47.27	255.62	350.03	499.25	439.52
Net Margin (%)	-101.56	5.09	9.18	11.45	8.44
RoE (%)	--	23.29	12.48	14.23	11.70
Price to Earnings	--	93.33	73.75	49.21	53.76
Price-To-Book	-0.06	19.31	8.11	6.39	5.76

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Clutch Auto	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Operating Revenue	46.53	1,438.23	901.05	1,832.46	2,208.87
Total Income	46.54	1,440.89	905.87	1,872.58	2,214.41
Total Expenditure	47.91	1,309.13	746.28	1,545.89	1,816.77
EBITDA	-1.38	129.11	154.77	286.57	392.10
Depreciation	10.01	33.19	36.15	56.20	109.62
EBIT	-11.40	95.92	118.62	230.37	282.48
Interest	0.02	2.48	32.17	0.15	143.92
Other Income	0.01	2.66	4.81	40.12	5.54
Exceptional Items	-35.96	-0.60	--	--	-2.04
Profit before Tax	-47.35	95.49	91.26	270.34	142.06
Provision for Tax	-0.09	20.26	23.76	66.97	60.02
Profit after Tax	-47.27	75.24	67.50	203.37	82.04

Liabilities (₹ Cr)

	Clutch Auto	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Shareholder's Funds	-221.11	379.93	438.44	1,067.78	354.05
Minority Interest	--	--	5.94	--	-7.83
Non-Current Liabilities	220.17	78.52	113.24	23.32	831.18
Current Liabilities	133.50	266.00	349.33	432.16	1,044.01
Total Liabilities	132.57	724.45	906.94	1,523.25	2,271.55

Assets (₹ Cr)

	Clutch Auto	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Non-Current Assets	123.41	351.08	511.16	406.80	1,238.33
Current Assets	9.16	373.37	395.79	1,116.45	912.71
Total Assets	132.57	724.45	906.94	1,523.25	2,271.55
Total Debt*	288.64	10.93	316.29	0.00	1,319.47
Net Current Assets	-124.34	107.36	46.46	684.30	-131.30
Contingent Liabilities	10.70	56.90	11.76	4.18	146.46

Cashflow (₹ Cr)

	Clutch Auto	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Cash From Operating Activities	-0.18	91.04	148.85	242.16	230.18
Cash Flow from Investing Activities	-0.05	-35.76	-136.80	-240.54	-123.91
Cash from Financing Activities	0.13	-23.14	20.97	-11.62	-99.59
Net Cash Inflow / Outflow	-0.10	32.15	33.02	-10.00	6.68

Ratios

Profitability Ratios

	Clutch Auto	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
ROCE (%)	-63.60	26.86	17.93	28.02	16.95
ROE (%)	0.00	21.33	17.62	21.09	25.83
ROA (%)	-30.62	10.63	8.22	15.43	3.75
EBIT Margin (%)	-2.94	9.16	17.71	17.83	18.00
Net Margin (%)	-101.56	5.22	7.45	10.86	3.70
Cash Profit Margin (%)	-80.07	6.83	10.67	12.98	7.88

Growth Ratios

	Clutch Auto	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Revenue Growth (%)	19.51	-0.41	10.69	35.94	5.26
EBIT Growth (%)	95.38	9.11	12.83	46.07	21.86
Net Profit Growth (%)	73.85	25.35	25.51	68.55	115.27
EPS Growth (%)	73.85	25.35	25.25	68.55	106.93
Book Value Growth (%)	-24.73	16.74	19.25	23.49	25.88

Valuation Ratios

	Clutch Auto	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Price / Earnings	0.00	17.10	0.00	58.28	42.36
Price / Book Value	0.00	3.39	0.00	11.12	10.40
Dividend Yield (%)	--	1.34	--	0.10	0.40
EV/EBITDA	-223.45	9.56	1.78	35.63	12.48
Market Cap (₹ Cr)	0.00	1,286.30	0.00	11,853.26	3,683.07

Solvency Ratios

	Clutch Auto	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Debt to Equity	-1.21	0.03	0.74	0.00	3.73
Short term debt to equity ratio	-0.40	--	0.46	--	1.08
Current Ratio	0.07	1.40	1.13	2.58	0.87
Quick Ratio	0.03	0.99	0.76	2.18	0.38
Interest Coverage	-2,969.90	39.46	3.84	1,779.57	1.99

Operating Efficiency Ratios

	Clutch Auto	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Debtors to sales (%)	7.27	13.38	18.93	23.85	12.05
Asset Turnover	0.30	2.24	1.18	1.52	1.11
Receivable days	31.75	42.19	60.09	67.19	40.02
Inventory Days	47.96	25.61	50.04	26.80	77.45
Payable days	222.21	62.51	65.61	86.98	130.30
Cash Conversion Cycle	-142.50	5.28	44.52	7.00	-12.83

Annual
Quarterly