Secure Earth Technologies Peer Comparison

BSE: 511503

₹2.01

₹-0.04 (-1.95%)

As on 22-Jun-2015IST

Market cap

₹14 Cr

Revenue (TTM)

₹65 Cr

P/E Ratio

--

P/B Ratio

0.2

Div. Yield

0 %

Edit

	Secure Earth Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Market cap (₹ Cr)	14	32,039	27,736	16,426	15,228
Revenue (₹ Cr)	--	14,670	2,702	843	671
Net Profit (₹ Cr)	-0.98	1,343.30	260.66	163.80	198.83
Net Margin (%)	--	9.19	9.55	17.14	26.37
RoE (%)	--	22.16	40.04	15.04	9.88
Price to Earnings	--	23.85	106.41	108.15	84.53
Price-To-Book	0.23	4.77	13.81	16.99	7.94

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Secure Earth Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Operating Revenue	65.17	3,534.90	--	65.68	52.62
Total Income	66.15	3,577.09	--	66.50	58.15
Total Expenditure	60.21	2,960.30	--	50.15	48.54
EBITDA	4.96	574.60	--	15.53	4.07
Depreciation	1.84	55.25	--	6.70	4.32
EBIT	3.12	519.34	--	8.83	-0.24
Interest	1.87	1.14	--	7.87	2.37
Other Income	0.98	42.19	--	0.82	5.53
Exceptional Items	-0.18	--	--	--	--
Profit before Tax	2.23	560.40	--	1.77	2.92
Provision for Tax	0.47	141.23	--	0.48	0.60
Profit after Tax	1.76	419.16	--	1.30	2.32

Liabilities (₹ Cr)

	Secure Earth Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Shareholder's Funds	68.14	1,740.92	--	127.86	112.37
Minority Interest	--	--	--	--	--
Non-Current Liabilities	2.32	-95.30	--	1.85	8.67
Current Liabilities	69.58	540.14	--	152.20	45.71
Total Liabilities	140.34	2,310.98	--	281.92	166.75

Assets (₹ Cr)

	Secure Earth Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Non-Current Assets	65.60	952.47	--	193.73	65.94
Current Assets	74.43	1,233.29	--	88.18	100.81
Total Assets	140.34	2,310.98	--	281.92	166.75
Total Debt*	46.46	0.00	--	98.10	40.52
Net Current Assets	4.85	693.15	--	-64.02	55.10
Contingent Liabilities	--	3.77	--	2.37	24.60

Cashflow (₹ Cr)

	Secure Earth Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Cash From Operating Activities	--	472.98	--	16.37	42.90
Cash Flow from Investing Activities	--	-199.86	--	-11.66	-9.25
Cash from Financing Activities	--	-249.42	--	-3.33	-3.33
Net Cash Inflow / Outflow	--	23.70	--	1.38	30.33

Ratios

Profitability Ratios

	Secure Earth Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
ROCE (%)	3.67	35.38	--	3.94	3.48
ROE (%)	3.30	26.99	--	0.87	2.08
ROA (%)	1.24	20.05	--	0.44	1.35
EBIT Margin (%)	9.12	17.45	--	24.89	18.25
Net Margin (%)	2.66	11.72	--	1.95	3.99
Cash Profit Margin (%)	5.52	13.42	--	12.18	12.57

Growth Ratios

	Secure Earth Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Revenue Growth (%)	15.78	13.17	--	-34.79	-33.02
EBIT Growth (%)	1,505.01	11.34	--	-36.68	-63.37
Net Profit Growth (%)	145.00	6.60	--	75.85	-85.27
EPS Growth (%)	142.86	6.44	--	75.78	-85.27
Book Value Growth (%)	17.00	20.30	--	-24.72	1.25

Valuation Ratios

	Secure Earth Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Price / Earnings	0.00	7.46	--	21.90	245.01
Price / Book Value	0.00	3.69	--	0.22	5.05
Dividend Yield (%)	0.00	2.66	--	0.00	0.14
EV/EBITDA	19.34	9.45	--	7.43	56.28
Market Cap (₹ Cr)	0.00	6,255.00	--	28.42	567.90

Solvency Ratios

	Secure Earth Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debt to Equity	0.78	0.00	--	0.77	0.36
Short term debt to equity ratio	0.67	--	--	0.77	0.26
Current Ratio	1.07	2.28	--	0.58	2.21
Quick Ratio	1.01	2.28	--	0.58	1.99
Interest Coverage	2.19	494.31	--	1.23	2.23

Operating Efficiency Ratios

	Secure Earth Technologies	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debtors to sales (%)	51.08	12.38	--	98.98	9.04
Asset Turnover	0.46	1.69	--	0.22	0.31
Receivable days	191.93	45.34	--	424.54	215.46
Inventory Days	24.27	0.00	--	0.00	85.79
Payable days	189.00	--	--	--	64.64
Cash Conversion Cycle	27.20	--	--	--	236.60

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