Dhanus Technologies Peer Comparison

NSE: DHANUS | BSE: 532903

₹0.08

₹-0.01 (-11.11%)

As on 16-Mar-2015IST

Market cap

₹5 Cr

Revenue (TTM)

₹54 Cr

P/E Ratio

--

P/B Ratio

--

Div. Yield

0 %

Edit

	Dhanus Technologies	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Market cap (₹ Cr)	5	31,798	34,263	16,504	16,542
Revenue (₹ Cr)	54	2,702	14,670	5	671
Net Profit (₹ Cr)	-11.58	260.66	1,343.30	1.29	198.83
Net Margin (%)	-21.59	9.55	9.19	25.61	26.37
RoE (%)	-2.76	40.04	22.16	--	9.88
Price to Earnings	--	121.99	25.50	--	91.82
Price-To-Book	--	15.83	5.10	61.79	8.63

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Dhanus Technologies	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Operating Revenue	53.52	--	1,450.51	--	17.41
Total Income	53.65	--	1,543.84	0.00	25.39
Total Expenditure	46.40	--	1,208.55	0.06	25.42
EBITDA	7.12	--	241.97	-0.06	-8.01
Depreciation	17.88	--	24.70	--	1.65
EBIT	-10.76	--	217.26	-0.06	-9.66
Interest	1.88	--	3.06	0.00	1.26
Other Income	0.13	--	93.33	0.00	7.97
Exceptional Items	--	--	--	--	--
Profit before Tax	-12.51	--	307.53	-0.06	-2.95
Provision for Tax	-0.93	--	40.50	--	-0.86
Profit after Tax	-11.58	--	267.03	-0.06	-2.10

Liabilities (₹ Cr)

	Dhanus Technologies	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Shareholder's Funds	574.90	--	1,016.18	-0.30	78.76
Minority Interest	--	--	--	--	--
Non-Current Liabilities	11.17	--	16.26	--	2.80
Current Liabilities	119.52	--	400.61	3.97	22.78
Total Liabilities	706.43	--	1,449.26	3.68	104.34

Assets (₹ Cr)

	Dhanus Technologies	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Non-Current Assets	315.28	--	629.43	3.67	56.59
Current Assets	380.53	--	803.62	0.01	46.95
Total Assets	706.43	--	1,449.26	3.68	104.34
Total Debt*	11.45	--	0.00	3.97	13.10
Net Current Assets	261.01	--	403.01	-3.96	24.17
Contingent Liabilities	121.76	--	2.96	0.12	26.19

Cashflow (₹ Cr)

	Dhanus Technologies	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Cash From Operating Activities	-125.36	--	141.34	-0.50	-1.53
Cash Flow from Investing Activities	-133.53	--	-17.47	-0.13	-3.39
Cash from Financing Activities	258.32	--	-145.49	0.50	-9.59
Net Cash Inflow / Outflow	-0.56	--	-21.62	-0.13	-14.51

Ratios

Profitability Ratios

	Dhanus Technologies	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
ROCE (%)	-2.36	--	31.17	-1.68	-1.79
ROE (%)	-2.76	--	26.98	0.00	-2.63
ROA (%)	-2.05	--	19.99	-1.64	-1.87
EBIT Margin (%)	13.54	--	23.12	--	-0.21
Net Margin (%)	-21.59	--	17.30	-36,376.05	-8.25
Cash Profit Margin (%)	11.77	--	20.11	--	-2.52

Growth Ratios

	Dhanus Technologies	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Revenue Growth (%)	-55.13	--	37.55	--	-66.66
EBIT Growth (%)	-81.80	--	175.11	6.84	-100.17
Net Profit Growth (%)	-854.27	--	148.19	6.75	-112.42
EPS Growth (%)	-1.96	--	145.69	6.75	-112.42
Book Value Growth (%)	106.06	--	5.31	-24.48	-4.07

Valuation Ratios

	Dhanus Technologies	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Price / Earnings	0.00	--	4.11	0.00	0.00
Price / Book Value	0.36	--	2.16	-14.24	1.46
Dividend Yield (%)	0.00	--	5.33	0.00	1.17
EV/EBITDA	29.45	--	5.45	-140.81	-2,774.06
Market Cap (₹ Cr)	202.14	--	2,203.18	--	113.64

Solvency Ratios

	Dhanus Technologies	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Debt to Equity	0.02	--	0.00	-13.44	0.17
Short term debt to equity ratio	--	--	--	-13.44	0.13
Current Ratio	3.18	--	2.01	0.00	2.06
Quick Ratio	2.62	--	2.01	0.00	1.72
Interest Coverage	-5.64	--	101.47	-662.84	-1.34

Operating Efficiency Ratios

	Dhanus Technologies	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Debtors to sales (%)	299.14	--	20.63	--	34.12
Asset Turnover	0.09	--	1.09	0.00	0.16
Receivable days	1,023.52	--	61.80	--	385.27
Inventory Days	457.36	--	0.00	--	112.85
Payable days	848.30	--	--	5,309.10	465.09
Cash Conversion Cycle	632.57	--	--	--	33.03