Acclaim Peer Comparison

BSE: 526347

₹0.63

₹0.03 (5.00%)

As on 23-Nov-2015IST

Market cap

₹0 Cr

Revenue (TTM)

₹351 Cr

P/E Ratio

--

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Acclaim	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Market cap (₹ Cr)	0	5,042	1,196	658	557
Revenue (₹ Cr)	--	2,763	406	741	265
Net Profit (₹ Cr)	--	362.16	29.70	45.17	25.48
Net Margin (%)	--	12.78	7.27	5.98	9.53
RoE (%)	--	15.83	17.48	18.27	14.77
Price to Earnings	--	13.92	40.27	14.57	21.86
Price-To-Book	0.06	2.23	6.42	2.34	3.00

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Acclaim	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Operating Revenue	350.97	1,761.27	67.87	175.43	85.37
Total Income	351.00	1,765.11	68.15	177.09	88.14
Total Expenditure	364.85	1,502.58	61.33	153.93	75.82
EBITDA	-13.88	258.70	6.54	21.50	9.55
Depreciation	0.13	93.21	1.46	2.98	21.95
EBIT	-14.00	165.49	5.08	18.52	-12.40
Interest	3.32	69.39	2.14	8.56	5.03
Other Income	0.04	3.83	0.28	1.66	2.77
Exceptional Items	--	23.66	--	0.00	-13.29
Profit before Tax	-17.28	123.59	3.22	11.61	-27.95
Provision for Tax	0.03	41.54	1.06	4.71	-8.02
Profit after Tax	-17.31	82.05	2.17	6.90	-19.93

Liabilities (₹ Cr)

	Acclaim	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Shareholder's Funds	-8.42	1,026.29	12.20	37.14	-24.48
Minority Interest	--	--	--	--	--
Non-Current Liabilities	0.57	719.18	11.98	34.04	167.25
Current Liabilities	48.23	950.13	24.69	64.98	69.16
Total Liabilities	40.38	2,695.59	48.87	136.16	211.93

Assets (₹ Cr)

	Acclaim	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Non-Current Assets	4.63	1,632.77	22.99	60.77	162.02
Current Assets	35.75	1,062.82	25.88	75.28	49.91
Total Assets	40.38	2,695.59	48.87	136.16	211.93
Total Debt*	35.78	1,034.09	20.94	77.21	162.89
Net Current Assets	-12.47	112.69	1.19	10.30	-19.25
Contingent Liabilities	36.63	326.52	--	118.04	188.99

Cashflow (₹ Cr)

	Acclaim	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Cash From Operating Activities	32.48	30.62	1.25	8.51	10.40
Cash Flow from Investing Activities	2.00	-75.49	-10.44	-14.17	-2.50
Cash from Financing Activities	-34.24	50.83	8.86	5.59	-11.74
Net Cash Inflow / Outflow	0.24	5.95	-0.32	-0.07	-3.84

Ratios

Profitability Ratios

	Acclaim	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
ROCE (%)	-27.06	9.92	20.19	19.49	-15.04
ROE (%)	0.00	8.23	20.75	21.90	0.00
ROA (%)	-24.46	3.25	5.49	5.56	-8.73
EBIT Margin (%)	-3.94	14.91	10.05	13.20	14.43
Net Margin (%)	-4.93	4.65	3.18	3.90	-22.61
Cash Profit Margin (%)	-4.90	9.21	5.16	5.53	2.14

Growth Ratios

	Acclaim	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Revenue Growth (%)	-2.88	20.40	23.57	-4.46	18.21
EBIT Growth (%)	-353.72	2.99	33.95	-4.09	4.24
Net Profit Growth (%)	-2,096.10	-12.29	3.87	-33.42	-5,181.74
EPS Growth (%)	99.01	-12.29	-3.54	-34.21	-5,181.74
Book Value Growth (%)	-406.00	6.09	40.63	25.08	77.15

Valuation Ratios

	Acclaim	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Price / Earnings	0.00	7.34	0.00	1.05	0.00
Price / Book Value	-0.18	0.59	0.00	0.49	-0.91
Dividend Yield (%)	0.00	3.29	--	4.65	0.00
EV/EBITDA	-3.78	5.92	2.83	4.08	15.14
Market Cap (₹ Cr)	3.85	602.01	0.00	17.11	28.50

Solvency Ratios

	Acclaim	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Debt to Equity	-0.05	1.01	1.72	2.09	-6.65
Short term debt to equity ratio	-5.63	0.34	0.66	1.26	-2.46
Current Ratio	0.74	1.12	1.05	1.16	0.72
Quick Ratio	0.74	0.69	0.70	0.68	0.40
Interest Coverage	-4.21	2.78	2.51	2.36	-4.56

Operating Efficiency Ratios

	Acclaim	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Debtors to sales (%)	9.31	22.10	15.70	19.85	15.88
Asset Turnover	4.96	0.75	1.78	1.44	0.41
Receivable days	64.46	60.76	47.48	65.48	50.64
Inventory Days	0.00	68.37	33.76	57.41	79.22
Payable days	14.63	95.49	30.86	20.31	40.73
Cash Conversion Cycle	49.83	33.64	50.39	102.58	89.13

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Annual
Quarterly