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	Diamond Power	Motherson Wiring	Finolex Cables
Market cap (₹ Cr)	2	29,737	22,009	22,919	21,811
Revenue (₹ Cr)	192	10,832	2,298	12,391	6,939
Net Profit (₹ Cr)	1.00	601.24	196.51	627.40	580.98
Net Margin (%)	0.52	5.51	8.49	5.06	8.18
RoE (%)	5.43	24.89	--	31.34	13.57
Price to Earnings	1.59	48.94	112.00	36.53	27.26
Price-To-Book	0.09	10.71	20.60	9.93	3.47

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Emgee Cables	R R Kabel	Diamond Power	Motherson Wiring	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	Diamond Power	Motherson Wiring	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	Diamond Power	Motherson Wiring	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	Diamond Power	Motherson Wiring	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	Diamond Power	Motherson Wiring	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	Diamond Power	Motherson Wiring	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	Diamond Power	Motherson Wiring	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	Diamond Power	Motherson Wiring	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	Diamond Power	Motherson Wiring	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