Cyberscape M Media Peer Comparison

BSE: 532364

₹2.90

₹-0.15 (-4.92%)

As on 24-Jul-2017IST

Market cap

₹3 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

-54.5

Div. Yield

0 %

Edit

	Cyberscape M Media	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Market cap (₹ Cr)	3	30,215	24,944	15,819	15,755
Revenue (₹ Cr)	0	15,119	3,722	1,260	843
Net Profit (₹ Cr)	-1.27	1,402.80	365.88	215.72	239.85
Net Margin (%)	2,203.45	9.21	9.73	15.67	26.16
RoE (%)	-39.75	23.82	25.88	13.46	10.98
Price to Earnings	--	21.52	68.18	81.64	74.91
Price-To-Book	-54.51	4.20	11.85	15.81	7.92

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Cyberscape M Media	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Operating Revenue	0.25	5,582.52	--	61.87	92.22
Total Income	0.25	5,610.90	--	70.51	95.33
Total Expenditure	0.45	4,701.55	--	59.90	75.55
EBITDA	-0.20	880.97	--	1.97	16.67
Depreciation	1.07	103.35	--	3.76	3.80
EBIT	-1.27	777.62	--	-1.79	12.88
Interest	0.00	10.32	--	6.15	4.81
Other Income	--	28.38	--	8.64	3.11
Exceptional Items	--	-16.82	--	--	--
Profit before Tax	-1.27	779.27	--	0.71	11.18
Provision for Tax	--	137.92	--	0.37	-2.14
Profit after Tax	-1.27	641.34	--	0.33	13.32

Liabilities (₹ Cr)

	Cyberscape M Media	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Shareholder's Funds	2.73	2,765.46	--	137.32	135.11
Minority Interest	--	--	--	--	--
Non-Current Liabilities	-1.08	46.55	--	11.54	2.08
Current Liabilities	0.13	1,213.01	--	172.31	73.16
Total Liabilities	2.87	4,168.74	--	321.75	218.48

Assets (₹ Cr)

	Cyberscape M Media	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Non-Current Assets	1.65	2,299.82	--	239.91	87.13
Current Assets	0.14	1,725.21	--	81.27	123.23
Total Assets	2.87	4,168.74	--	321.75	218.48
Total Debt*	0.05	143.07	--	40.82	41.80
Net Current Assets	0.00	512.20	--	-91.05	50.06
Contingent Liabilities	--	3.77	--	1.69	55.70

Cashflow (₹ Cr)

	Cyberscape M Media	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Cash From Operating Activities	-0.41	596.38	--	51.28	-49.13
Cash Flow from Investing Activities	0.43	-997.67	--	-37.96	12.68
Cash from Financing Activities	-0.02	-168.87	--	-11.35	4.51
Net Cash Inflow / Outflow	0.00	-570.16	--	1.97	-31.94

Ratios

Profitability Ratios

	Cyberscape M Media	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
ROCE (%)	-38.92	29.79	--	4.12	10.39
ROE (%)	-39.75	25.77	--	0.27	10.65
ROA (%)	-51.81	18.38	--	0.11	7.47
EBIT Margin (%)	-81.51	16.29	--	17.15	21.45
Net Margin (%)	-514.15	11.43	--	0.47	13.97
Cash Profit Margin (%)	-82.11	13.34	--	6.61	18.56

Growth Ratios

	Cyberscape M Media	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Revenue Growth (%)	766.22	20.11	--	-6.62	49.57
EBIT Growth (%)	-78.61	14.53	--	0.11	--
Net Profit Growth (%)	-299.28	9.92	--	-80.24	85.69
EPS Growth (%)	-299.28	9.54	--	-80.24	85.70
Book Value Growth (%)	-25.65	17.10	--	-18.99	9.28

Valuation Ratios

	Cyberscape M Media	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Price / Earnings	0.00	7.79	--	90.99	42.76
Price / Book Value	0.00	3.72	--	0.28	4.36
Dividend Yield (%)	--	2.54	--	0.00	0.41
EV/EBITDA	-50.27	10.87	--	6.43	30.28
Market Cap (₹ Cr)	0.00	9,987.12	--	30.41	569.44

Solvency Ratios

	Cyberscape M Media	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debt to Equity	0.02	0.05	--	0.37	0.32
Short term debt to equity ratio	0.02	0.00	--	0.30	0.19
Current Ratio	1.01	1.42	--	0.47	1.68
Quick Ratio	1.01	1.42	--	0.47	1.20
Interest Coverage	-850.53	76.50	--	1.11	3.32

Operating Efficiency Ratios

	Cyberscape M Media	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debtors to sales (%)	50.46	17.55	--	94.50	68.14
Asset Turnover	0.10	1.60	--	0.20	0.52
Receivable days	184.19	58.28	--	392.54	160.96
Inventory Days	0.00	0.00	--	0.00	85.49
Payable days	--	--	--	--	78.91
Cash Conversion Cycle	--	--	--	--	167.55