Emgee Cables Peer Comparison

BSE: 530333

₹2.94

₹0.12 (4.19%)

As on 14-May-2019IST

Market cap

₹2 Cr

Revenue (TTM)

₹192 Cr

P/E Ratio

1.6

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Emgee Cables	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Market cap (₹ Cr)	2	32,857	25,008	20,956	19,855
Revenue (₹ Cr)	192	10,832	12,391	2,298	6,939
Net Profit (₹ Cr)	1.00	601.24	627.40	196.51	580.98
Net Margin (%)	0.52	5.51	5.06	8.49	8.18
RoE (%)	5.43	24.89	31.34	--	13.57
Price to Earnings	1.59	54.07	39.86	106.64	24.81
Price-To-Book	0.09	11.83	10.84	22.01	3.15

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Emgee Cables	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Operating Revenue	175.27	1,698.15	--	1,152.86	2,444.84
Total Income	175.54	1,713.15	--	1,163.55	2,504.19
Total Expenditure	164.36	1,528.38	--	1,800.06	2,048.91
EBITDA	10.91	169.78	--	-647.20	395.93
Depreciation	0.69	22.29	--	93.95	48.03
EBIT	10.22	147.49	--	-741.15	347.90
Interest	9.25	28.54	--	191.33	4.29
Other Income	0.27	15.00	--	10.69	59.35
Exceptional Items	--	0.54	--	113.97	--
Profit before Tax	1.23	134.50	--	-807.82	503.69
Provision for Tax	0.48	46.73	--	-13.12	103.44
Profit after Tax	0.75	87.76	--	-794.70	400.25

Liabilities (₹ Cr)

	Emgee Cables	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Shareholder's Funds	18.40	355.40	--	654.82	2,140.88
Minority Interest	--	--	--	--	--
Non-Current Liabilities	17.34	44.29	--	938.71	25.30
Current Liabilities	94.96	418.08	--	861.01	273.41
Total Liabilities	130.70	817.77	--	2,454.54	2,439.59

Assets (₹ Cr)

	Emgee Cables	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Non-Current Assets	4.66	249.99	--	1,390.63	1,184.15
Current Assets	126.04	567.07	--	1,052.28	1,255.44
Total Assets	130.70	817.77	--	2,454.54	2,439.59
Total Debt*	39.11	358.87	--	1,605.63	1.24
Net Current Assets	31.08	148.98	--	191.27	982.03
Contingent Liabilities	25.00	5.14	--	231.13	202.16

Cashflow (₹ Cr)

	Emgee Cables	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Cash From Operating Activities	0.08	12.84	--	-257.73	212.76
Cash Flow from Investing Activities	-0.31	-37.70	--	48.77	-126.11
Cash from Financing Activities	1.30	26.65	--	210.27	-75.38
Net Cash Inflow / Outflow	1.07	1.79	--	1.31	11.27

Ratios

Profitability Ratios

	Emgee Cables	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
ROCE (%)	20.23	25.48	--	-24.37	25.60
ROE (%)	4.49	28.54	--	-127.51	20.44
ROA (%)	0.67	11.66	--	-27.27	17.64
EBIT Margin (%)	6.37	10.88	--	-55.21	18.62
Net Margin (%)	0.43	5.12	--	-68.30	15.98
Cash Profit Margin (%)	0.74	6.48	--	-60.78	16.78

Growth Ratios

	Emgee Cables	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Revenue Growth (%)	19.37	15.31	--	-49.27	3.58
EBIT Growth (%)	-0.86	14.47	--	-8,945.60	9.85
Net Profit Growth (%)	20.63	18.96	--	-193.13	21.77
EPS Growth (%)	9.34	18.96	--	37.66	21.77
Book Value Growth (%)	3.13	36.86	--	6.61	20.55

Valuation Ratios

	Emgee Cables	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Price / Earnings	10.43	0.00	--	0.00	19.74
Price / Book Value	0.42	0.00	--	1.46	3.69
Dividend Yield (%)	0.00	--	--	0.00	0.58
EV/EBITDA	3.95	1.89	--	-3.91	16.97
Market Cap (₹ Cr)	7.07	0.00	--	935.89	7,901.40

Solvency Ratios

	Emgee Cables	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Debt to Equity	2.13	1.01	--	2.50	0.00
Short term debt to equity ratio	1.19	0.89	--	1.13	--
Current Ratio	1.33	1.36	--	1.22	4.59
Quick Ratio	0.90	0.95	--	0.66	2.90
Interest Coverage	1.13	5.71	--	-3.22	118.41

Operating Efficiency Ratios

	Emgee Cables	R R Kabel	Motherson Wiring	Diamond Power	Finolex Cables
Debtors to sales (%)	43.87	18.86	--	30.46	5.09
Asset Turnover	1.74	2.26	--	0.40	1.18
Receivable days	113.50	64.86	--	180.00	17.10
Inventory Days	67.28	30.41	--	203.69	54.07
Payable days	122.47	12.47	--	19.61	29.40
Cash Conversion Cycle	58.31	82.80	--	364.07	41.78

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

Annual
Quarterly