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	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Market cap (₹ Cr)	5	29,252	26,769	17,567	14,573
Revenue (₹ Cr)	54	14,670	2,702	843	671
Net Profit (₹ Cr)	-11.58	1,343.30	260.66	163.80	198.83
Net Margin (%)	-21.59	9.19	9.55	17.14	26.37
RoE (%)	-2.76	22.16	40.04	15.04	9.88
Price to Earnings	--	21.77	102.70	115.66	80.89
Price-To-Book	--	4.36	13.33	18.17	7.60

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Dhanus Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Operating Revenue	53.52	1,450.51	--	150.37	17.41
Total Income	53.65	1,543.84	--	157.57	25.39
Total Expenditure	46.40	1,208.55	--	116.79	25.42
EBITDA	7.12	241.97	--	33.58	-8.01
Depreciation	17.88	24.70	--	12.90	1.65
EBIT	-10.76	217.26	--	20.68	-9.66
Interest	1.88	3.06	--	9.78	1.26
Other Income	0.13	93.33	--	7.21	7.97
Exceptional Items	--	--	--	--	--
Profit before Tax	-12.51	307.53	--	18.10	-2.95
Provision for Tax	-0.93	40.50	--	0.61	-0.86
Profit after Tax	-11.58	267.03	--	17.49	-2.10

Liabilities (₹ Cr)

	Dhanus Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Shareholder's Funds	574.90	1,016.18	--	214.19	78.76
Minority Interest	--	--	--	--	--
Non-Current Liabilities	11.17	16.26	--	1.65	2.80
Current Liabilities	119.52	400.61	--	119.72	22.78
Total Liabilities	706.43	1,449.26	--	335.56	104.34

Assets (₹ Cr)

	Dhanus Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Non-Current Assets	315.28	629.43	--	227.96	56.59
Current Assets	380.53	803.62	--	107.60	46.95
Total Assets	706.43	1,449.26	--	335.56	104.34
Total Debt*	11.45	0.00	--	99.78	13.10
Net Current Assets	261.01	403.01	--	-12.12	24.17
Contingent Liabilities	121.76	2.96	--	2.68	26.19

Cashflow (₹ Cr)

	Dhanus Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Cash From Operating Activities	-125.36	141.34	--	70.55	-1.53
Cash Flow from Investing Activities	-133.53	-17.47	--	-28.05	-3.39
Cash from Financing Activities	258.32	-145.49	--	-42.03	-9.59
Net Cash Inflow / Outflow	-0.56	-21.62	--	0.47	-14.51

Ratios

Profitability Ratios

	Dhanus Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
ROCE (%)	-2.36	31.17	--	9.17	-1.79
ROE (%)	-2.76	26.98	--	8.30	-2.63
ROA (%)	-2.05	19.99	--	5.34	-1.87
EBIT Margin (%)	13.54	23.12	--	27.13	-0.21
Net Margin (%)	-21.59	17.30	--	11.10	-8.25
Cash Profit Margin (%)	11.77	20.11	--	20.21	-2.52

Growth Ratios

	Dhanus Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Revenue Growth (%)	-55.13	37.55	--	-10.45	-66.66
EBIT Growth (%)	-81.80	175.11	--	-19.90	-100.17
Net Profit Growth (%)	-854.27	148.19	--	-19.42	-112.42
EPS Growth (%)	-1.96	145.69	--	-19.42	-112.42
Book Value Growth (%)	106.06	5.31	--	3.37	-4.07

Valuation Ratios

	Dhanus Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Price / Earnings	0.00	4.11	--	2.50	0.00
Price / Book Value	0.36	2.16	--	0.20	1.46
Dividend Yield (%)	0.00	5.33	--	0.00	1.17
EV/EBITDA	29.45	5.45	--	3.31	-2,774.06
Market Cap (₹ Cr)	202.14	2,203.18	--	43.79	113.64

Solvency Ratios

	Dhanus Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debt to Equity	0.02	0.00	--	0.47	0.17
Short term debt to equity ratio	--	--	--	0.29	0.13
Current Ratio	3.18	2.01	--	0.90	2.06
Quick Ratio	2.62	2.01	--	0.90	1.72
Interest Coverage	-5.64	101.47	--	2.85	-1.34

Operating Efficiency Ratios

	Dhanus Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debtors to sales (%)	299.14	20.63	--	34.08	34.12
Asset Turnover	0.09	1.09	--	0.46	0.16
Receivable days	1,023.52	61.80	--	122.27	385.27
Inventory Days	457.36	0.00	--	0.00	112.85
Payable days	848.30	--	--	--	465.09
Cash Conversion Cycle	632.57	--	--	--	33.03