Era Infra Engineering Peer Comparison

NSE: ERAINFRA | BSE: 530323

₹1.43

₹-0.07 (-4.67%)

As on 12-Sep-2016IST

Market cap

₹47 Cr

Revenue (TTM)

₹1,097 Cr

P/E Ratio

P/B Ratio

-0.1

Div. Yield

0 %

Edit

	Era Infra Engineering	Kalpataru Project	Cemindia Projects	IRB Infra Dev	NBCC (India)
Market cap (₹ Cr)	47	21,858	21,127	19,627	18,414
Revenue (₹ Cr)	1,097	27,380	10,185	7,686	12,752
Net Profit (₹ Cr)	-1,261.20	1,128.57	601.20	954.14	765.12
Net Margin (%)	-112.96	4.10	5.81	12.14	5.86
RoE (%)	--	14.91	27.06	4.76	24.04
Price to Earnings	--	19.23	35.12	20.57	24.79
Price-To-Book	-0.06	2.70	5.36	0.90	5.80

Income Statement (₹ Cr)

	Era Infra Engineering	Kalpataru Project	Cemindia Projects	IRB Infra Dev	NBCC (India)
Operating Revenue	1,272.51	7,512.47	2,060.51	5,845.94	7,424.66
Total Income	1,285.96	7,547.93	2,095.77	5,969.11	7,628.28
Total Expenditure	1,461.19	6,570.48	1,789.04	2,788.60	7,017.13
EBITDA	-188.68	941.99	271.47	3,057.34	407.53
Depreciation	210.89	180.53	57.74	854.79	5.39
EBIT	-399.58	761.46	213.72	2,202.55	402.14
Interest	985.57	470.52	87.58	1,341.78	84.48
Other Income	13.45	35.45	35.26	123.17	203.63
Exceptional Items	-0.22	--	-21.84	--	-66.92
Profit before Tax	-1,371.92	294.79	125.74	983.94	454.47
Provision for Tax	0.32	137.50	52.82	268.52	128.98
Profit after Tax	-1,372.23	157.29	72.93	715.42	325.49

	Era Infra Engineering	Kalpataru Project	Cemindia Projects	IRB Infra Dev	NBCC (India)
Shareholder's Funds	-2,070.95	2,422.05	617.28	5,271.60	1,693.84
Minority Interest	3.23	150.70	0.88	35.50	238.09
Non-Current Liabilities	7,791.39	2,845.93	34.01	27,663.87	71.64
Current Liabilities	6,353.19	4,691.96	1,740.85	3,114.04	6,456.27
Total Liabilities	12,076.85	10,217.67	2,394.73	46,640.87	8,582.67

	Era Infra Engineering	Kalpataru Project	Cemindia Projects	IRB Infra Dev	NBCC (India)
Non-Current Assets	6,422.61	3,799.68	720.42	31,319.34	315.41
Current Assets	5,654.25	6,304.02	1,672.60	2,252.48	8,144.43
Total Assets	12,076.85	10,217.67	2,394.73	46,640.87	8,582.67
Total Debt*	11,568.86	2,848.57	488.60	13,963.09	5.93
Net Current Assets	-698.94	1,612.06	-68.25	-861.56	1,688.16
Contingent Liabilities	1,811.20	482.88	2,400.25	629.74	2,134.11

	Era Infra Engineering	Kalpataru Project	Cemindia Projects	IRB Infra Dev	NBCC (India)
Cash From Operating Activities	20.47	766.36	68.20	3,192.05	604.92
Cash Flow from Investing Activities	-789.66	-233.28	-157.08	-2,980.95	282.13
Cash from Financing Activities	745.50	-438.80	39.58	-201.63	-501.74
Net Cash Inflow / Outflow	-23.68	94.28	-49.31	9.47	385.31

	Era Infra Engineering	Kalpataru Project	Cemindia Projects	IRB Infra Dev	NBCC (India)
ROCE (%)	-4.09	14.66	21.18	11.72	33.14
ROE (%)	0.00	6.74	12.47	14.16	20.12
ROA (%)	-11.90	1.61	3.40	1.62	4.59
EBIT Margin (%)	-13.77	13.01	14.89	54.41	8.23
Net Margin (%)	-106.71	2.08	3.48	11.99	4.27
Cash Profit Margin (%)	-91.22	4.43	6.34	26.86	4.46

	Era Infra Engineering	Kalpataru Project	Cemindia Projects	IRB Infra Dev	NBCC (India)
Revenue Growth (%)	4.16	4.56	-29.86	14.00	27.43
EBIT Growth (%)	52.07	14.20	5.20	13.85	35.01
Net Profit Growth (%)	-4.07	39.95	42.38	11.87	12.52
EPS Growth (%)	-3.99	69.49	43.21	11.96	22.61
Book Value Growth (%)	-215.88	7.79	11.82	9.00	9.90

	Era Infra Engineering	Kalpataru Project	Cemindia Projects	IRB Infra Dev	NBCC (India)
Price / Earnings	0.00	26.51	46.42	1.16	14.56
Price / Book Value	0.00	2.04	5.48	1.57	9.14
Dividend Yield (%)	0.00	0.62	0.18	2.12	0.95
EV/EBITDA	-65.85	7.71	12.24	6.59	21.66
Market Cap (₹ Cr)	0.00	4,942.97	3,380.12	8,299.48	15,489.32

	Era Infra Engineering	Kalpataru Project	Cemindia Projects	IRB Infra Dev	NBCC (India)
Debt to Equity	-5.59	1.18	0.79	2.65	0.00
Short term debt to equity ratio	-1.22	0.24	0.68	0.18	--
Current Ratio	0.89	1.34	0.96	0.72	1.26
Quick Ratio	0.76	1.14	0.87	0.62	1.02
Interest Coverage	-0.39	1.63	2.44	1.73	6.38

	Era Infra Engineering	Kalpataru Project	Cemindia Projects	IRB Infra Dev	NBCC (India)
Debtors to sales (%)	193.82	45.17	11.64	1.21	34.58
Asset Turnover	0.11	0.78	0.96	0.13	1.05
Receivable days	782.31	151.12	40.26	2.47	108.23
Inventory Days	278.39	43.38	23.74	20.65	73.61
Payable days	271.61	234.67	362.32	516.62	-6,289.11
Cash Conversion Cycle	789.10	-40.16	-298.33	-493.50	6,470.96

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