Glory Polyfilms Peer Comparison

NSE: GLORY | BSE: 532857

₹0.50

₹0.01 (2.04%)

As on 16-May-2014IST

Market cap

₹3 Cr

Revenue (TTM)

₹70 Cr

P/E Ratio

P/B Ratio

Div. Yield

0 %

Edit

	Glory Polyfilms	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Market cap (₹ Cr)	3	5,023	1,134	671	583
Revenue (₹ Cr)	70	2,763	406	741	265
Net Profit (₹ Cr)	-64.12	362.16	29.70	45.17	25.48
Net Margin (%)	-55.10	12.78	7.27	5.98	9.53
RoE (%)	--	15.83	17.48	18.27	14.77
Price to Earnings	--	13.87	38.16	14.85	22.88
Price-To-Book	0.05	2.23	6.08	2.39	3.14

Income Statement (₹ Cr)

	Glory Polyfilms	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Operating Revenue	69.93	1,761.27	67.87	175.43	85.37
Total Income	77.23	1,765.11	68.15	177.09	88.14
Total Expenditure	70.33	1,502.58	61.33	153.93	75.82
EBITDA	-0.40	258.70	6.54	21.50	9.55
Depreciation	14.27	93.21	1.46	2.98	21.95
EBIT	-14.67	165.49	5.08	18.52	-12.40
Interest	20.88	69.39	2.14	8.56	5.03
Other Income	0.48	3.83	0.28	1.66	2.77
Exceptional Items	--	23.66	--	0.00	-13.29
Profit before Tax	-42.47	123.59	3.22	11.61	-27.95
Provision for Tax	3.18	41.54	1.06	4.71	-8.02
Profit after Tax	-38.53	82.05	2.17	6.90	-19.93

	Glory Polyfilms	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Shareholder's Funds	39.50	1,026.29	12.20	37.14	-24.48
Minority Interest	--	--	--	--	--
Non-Current Liabilities	0.00	719.18	11.98	34.04	167.25
Current Liabilities	193.00	950.13	24.69	64.98	69.16
Total Liabilities	272.71	2,695.59	48.87	136.16	211.93

	Glory Polyfilms	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Non-Current Assets	138.02	1,632.77	22.99	60.77	162.02
Current Assets	94.48	1,062.82	25.88	75.28	49.91
Total Assets	272.71	2,695.59	48.87	136.16	211.93
Total Debt*	119.07	1,034.09	20.94	77.21	162.89
Net Current Assets	-98.52	112.69	1.19	10.30	-19.25
Contingent Liabilities	--	326.52	--	118.04	188.99

	Glory Polyfilms	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Cash From Operating Activities	6.97	30.62	1.25	8.51	10.40
Cash Flow from Investing Activities	-10.38	-75.49	-10.44	-14.17	-2.50
Cash from Financing Activities	2.94	50.83	8.86	5.59	-11.74
Net Cash Inflow / Outflow	-0.47	5.95	-0.32	-0.07	-3.84

	Glory Polyfilms	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
ROCE (%)	-7.12	9.92	20.19	19.49	-15.04
ROE (%)	-23.72	8.23	20.75	21.90	0.00
ROA (%)	-33.14	3.25	5.49	5.56	-8.73
EBIT Margin (%)	-20.97	14.91	10.05	13.20	14.43
Net Margin (%)	-55.10	4.65	3.18	3.90	-22.61
Cash Profit Margin (%)	0.00	9.21	5.16	5.53	2.14

	Glory Polyfilms	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Revenue Growth (%)	-10.07	20.40	23.57	-4.46	18.21
EBIT Growth (%)	33.49	2.99	33.95	-4.09	4.24
Net Profit Growth (%)	-3.79	-12.29	3.87	-33.42	-5,181.74
EPS Growth (%)	-3.79	-12.29	-3.54	-34.21	-5,181.74
Book Value Growth (%)	-21.14	6.09	40.63	25.08	77.15

	Glory Polyfilms	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	0.07	0.59	0.00	0.49	-0.91
Dividend Yield (%)	0.00	3.29	--	4.65	0.00
EV/EBITDA	-83.55	5.92	2.83	4.08	15.14
Market Cap (₹ Cr)	6.84	602.01	0.00	17.11	28.50

	Glory Polyfilms	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Debt to Equity	0.00	1.01	1.72	2.09	-6.65
Short term debt to equity ratio	2.59	0.34	0.66	1.26	-2.46
Current Ratio	0.49	1.12	1.05	1.16	0.72
Quick Ratio	0.46	0.69	0.70	0.68	0.40
Interest Coverage	-1.03	2.78	2.51	2.36	-4.56

	Glory Polyfilms	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Debtors to sales (%)	74.79	22.10	15.70	19.85	15.88
Asset Turnover	0.60	0.75	1.78	1.44	0.41
Receivable days	224.90	60.76	47.48	65.48	50.64
Inventory Days	47.93	68.37	33.76	57.41	79.22
Payable days	194.84	95.49	30.86	20.31	40.73
Cash Conversion Cycle	77.99	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.