Market cap
₹47 Cr
Revenue (TTM)
₹32 Cr
P/E Ratio
19.7
P/B Ratio
0.3
Div. Yield
0 %
| Elegant Marbles | Responsive Ind | Pokarna | Glittek Granites | ASI | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
47 | 3,729 | 2,105 | 212 | 197 |
Revenue (₹ Cr) |
32 | 1,139 | 633 | 0 | 162 |
Net Profit (₹ Cr) |
2.41 | 54.53 | 122.85 | 0.15 | 26.60 |
Net Margin (%) |
7.21 | 4.75 | 18.64 | 13.02 | 14.62 |
RoE (%) |
1.64 | 3.51 | 13.73 | 1.31 | 7.29 |
Price to Earnings |
19.67 | 68.37 | 17.13 | 1,460.89 | 7.40 |
Price-To-Book |
0.29 | 2.37 | 2.26 | 19.57 | 0.67 |
Income Statement (₹ Cr)
| Elegant Marbles | Responsive Ind | Pokarna | Glittek Granites | ASI | |
|---|---|---|---|---|---|
|
Operating Revenue
|
32.10 | 1,139.42 | 632.71 | 0.30 | 162.44 |
|
Total Income
|
33.43 | 1,147.29 | 658.91 | 1.11 | 182.02 |
|
Total Expenditure
|
28.77 | 993.88 | 419.53 | 0.86 | 138.54 |
|
EBITDA
|
3.33 | 145.54 | 213.18 | -0.56 | 23.90 |
|
Depreciation
|
1.35 | 71.17 | 48.08 | 0.00 | 4.06 |
|
EBIT
|
1.98 | 74.37 | 165.11 | -0.57 | 19.85 |
|
Interest
|
0.00 | 21.58 | 24.61 | 0.07 | 1.67 |
|
Other Income
|
1.33 | 7.87 | 26.19 | 0.81 | 19.57 |
|
Exceptional Items
|
0.13 | -0.54 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
3.43 | 60.12 | 166.69 | 0.18 | 37.76 |
|
Provision for Tax
|
1.02 | 5.59 | 43.85 | 0.03 | 11.15 |
|
Profit after Tax
|
2.41 | 54.53 | 122.85 | 0.15 | 26.60 |
Liabilities (₹ Cr)
| Elegant Marbles | Responsive Ind | Pokarna | Glittek Granites | ASI | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
163.51 | 1,575.27 | 932.98 | 11.13 | 368.61 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
1.23 | 118.38 | 443.37 | 0.00 | 1.48 |
|
Current Liabilities
|
3.76 | 145.53 | 264.38 | 0.05 | 38.44 |
|
Total Liabilities
|
130.72 | 1,853.44 | 1,639.43 | 10.99 | 435.14 |
Assets (₹ Cr)
| Elegant Marbles | Responsive Ind | Pokarna | Glittek Granites | ASI | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
120.02 | 709.20 | 1,185.10 | 1.64 | 287.53 |
|
Current Assets
|
47.78 | 1,114.46 | 382.32 | 6.01 | 114.29 |
|
Total Assets
|
130.72 | 1,853.44 | 1,639.43 | 10.99 | 435.14 |
|
Total Debt*
|
0.00 | 192.12 | 426.32 | 0.00 | 41.36 |
|
Net Current Assets
|
44.02 | 968.94 | 117.94 | 5.95 | 75.84 |
|
Contingent Liabilities
|
-- | 7.79 | 68.21 | -- | 7.74 |
Cashflow (₹ Cr)
| Elegant Marbles | Responsive Ind | Pokarna | Glittek Granites | ASI | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.91 | 39.62 | 183.41 | -2.19 | 15.73 |
|
Cash Flow from Investing Activities
|
0.77 | 49.42 | -321.31 | -0.90 | -19.37 |
|
Cash from Financing Activities
|
-0.30 | -86.64 | 61.97 | -0.04 | 4.45 |
|
Net Cash Inflow / Outflow
|
-0.43 | 2.40 | -75.93 | -3.13 | 0.80 |
Ratios
Profitability Ratios
| Elegant Marbles | Responsive Ind | Pokarna | Glittek Granites | ASI | |
|---|---|---|---|---|---|
|
ROCE (%)
|
3.50 | 10.76 | 11.85 | -3.12 | 11.23 |
|
ROE (%)
|
1.64 | 3.51 | 13.73 | 1.31 | 7.29 |
|
ROA (%)
|
1.49 | 2.95 | 8.34 | 1.24 | 6.61 |
|
EBIT Margin (%)
|
6.16 | 6.53 | 26.10 | -188.33 | 12.22 |
|
Net Margin (%)
|
7.21 | 4.75 | 18.64 | 13.02 | 14.62 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Elegant Marbles | Responsive Ind | Pokarna | Glittek Granites | ASI | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
21.13 | -18.67 | -18.43 | -63.81 | 10.43 |
|
EBIT Growth (%)
|
48.09 | -67.63 | -21.59 | 93.19 | 3.20 |
|
Net Profit Growth (%)
|
-20.33 | -73.31 | -14.74 | -99.35 | 2.65 |
|
EPS Growth (%)
|
-28.51 | -73.07 | -14.74 | -99.35 | 2.65 |
|
Book Value Growth (%)
|
-14.40 | 15.87 | 10.15 | -5.28 | 5.04 |
Valuation Ratios
| Elegant Marbles | Responsive Ind | Pokarna | Glittek Granites | ASI | |
|---|---|---|---|---|---|
|
Price / Earnings
|
20.14 | 67.75 | 17.13 | 1,460.90 | 7.40 |
|
Price / Book Value
|
0.29 | 2.37 | 2.26 | 19.57 | 0.67 |
|
Dividend Yield (%)
|
0.00 | 0.07 | 0.09 | 0.00 | 1.83 |
|
EV/EBITDA
|
12.18 | 26.81 | 11.58 | -360.35 | 9.44 |
|
Market Cap (₹ Cr)
|
43.58 | 3,377.95 | 2,578.63 | 96.72 | 172.32 |
Solvency Ratios
| Elegant Marbles | Responsive Ind | Pokarna | Glittek Granites | ASI | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.05 | 0.35 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
-- | 0.05 | 0.07 | -- | 0.07 |
|
Current Ratio
|
12.70 | 7.66 | 1.45 | 115.50 | 2.97 |
|
Quick Ratio
|
3.48 | 6.16 | 0.95 | 115.50 | 2.86 |
|
Interest Coverage
|
-- | 3.79 | 7.77 | 3.46 | 23.68 |
Operating Efficiency Ratios
| Elegant Marbles | Responsive Ind | Pokarna | Glittek Granites | ASI | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
3.89 | 43.11 | 18.76 | 118.00 | 22.13 |
|
Asset Turnover
|
0.20 | 0.62 | 0.43 | 0.03 | 0.40 |
|
Receivable days
|
21.51 | 173.50 | 105.30 | 0.00 | 120.26 |
|
Inventory Days
|
336.68 | 51.95 | 95.36 | 0.00 | 14.74 |
|
Payable days
|
14.64 | 28.47 | 155.98 | -- | 0.00 |
|
Cash Conversion Cycle
|
343.56 | 196.98 | 44.68 | -- | 135.00 |