Goplee Infotech Peer Comparison

BSE: 531419

₹0.63

₹-0.03 (-4.55%)

As on 25-Aug-2015IST

Market cap

₹1 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Goplee Infotech	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Market cap (₹ Cr)	1	42,852	19,950	14,368	13,384
Revenue (₹ Cr)	0	5,642	3,886	6,654	3,300
Net Profit (₹ Cr)	-0.03	243.00	654.66	226.02	286.80
Net Margin (%)	--	4.26	16.07	3.38	8.52
RoE (%)	--	11.03	25.28	26.28	13.50
Price to Earnings	--	176.35	30.47	63.57	45.80
Price-To-Book	0.07	11.20	6.26	10.70	4.57

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Goplee Infotech	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Operating Revenue	0.20	2,431.63	388.17	538.90	19.07
Total Income	0.20	2,454.59	389.12	549.20	19.38
Total Expenditure	0.06	2,050.91	319.81	489.10	16.28
EBITDA	0.14	380.72	68.36	49.80	2.78
Depreciation	0.10	48.26	16.58	7.80	1.12
EBIT	0.04	332.46	51.78	42.00	1.66
Interest	0.01	38.12	2.11	0.90	0.43
Other Income	--	22.96	0.95	10.30	0.32
Exceptional Items	--	--	--	1.00	--
Profit before Tax	0.03	317.30	50.62	52.40	1.55
Provision for Tax	0.00	71.38	1.80	17.80	0.92
Profit after Tax	0.03	245.92	48.82	34.60	0.63

Liabilities (₹ Cr)

	Goplee Infotech	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Shareholder's Funds	8.15	916.04	175.13	253.00	7.65
Minority Interest	--	2.75	--	--	--
Non-Current Liabilities	0.62	418.88	39.18	-12.20	2.69
Current Liabilities	0.01	804.51	82.10	177.10	3.54
Total Liabilities	8.79	2,142.18	296.41	430.10	14.00

Assets (₹ Cr)

	Goplee Infotech	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Non-Current Assets	6.61	814.08	90.42	21.70	3.89
Current Assets	2.17	1,328.10	205.98	396.20	9.99
Total Assets	8.79	2,142.18	296.41	430.10	14.00
Total Debt*	0.62	358.72	33.97	0.00	2.81
Net Current Assets	2.16	523.59	123.89	219.10	6.45
Contingent Liabilities	--	537.97	10.83	28.70	--

Cashflow (₹ Cr)

	Goplee Infotech	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Cash From Operating Activities	-0.01	347.13	13.84	39.80	--
Cash Flow from Investing Activities	--	-225.27	-8.63	-1.40	--
Cash from Financing Activities	--	-118.97	-6.20	-6.70	--
Net Cash Inflow / Outflow	-0.01	2.89	-0.99	31.70	0.00

Ratios

Profitability Ratios

	Goplee Infotech	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
ROCE (%)	0.46	29.71	28.20	22.27	20.10
ROE (%)	0.33	32.77	29.86	14.45	9.07
ROA (%)	0.31	12.64	17.97	8.50	4.90
EBIT Margin (%)	69.81	16.60	17.86	11.15	16.25
Net Margin (%)	13.68	10.02	12.55	6.30	3.25
Cash Profit Margin (%)	62.91	11.79	16.85	7.85	9.16

Growth Ratios

	Goplee Infotech	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Revenue Growth (%)	29.71	6.22	-7.44	-2.85	21.24
EBIT Growth (%)	16.44	67.64	-15.49	50.68	542.03
Net Profit Growth (%)	1,171.35	177.84	-16.06	123.12	149.28
EPS Growth (%)	1,171.35	152.67	-16.06	123.64	149.01
Book Value Growth (%)	0.33	43.71	15.34	12.07	11.39

Valuation Ratios

	Goplee Infotech	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Price / Earnings	0.00	12.81	10.20	0.96	0.00
Price / Book Value	0.00	3.56	5.69	1.31	0.00
Dividend Yield (%)	--	0.56	2.19	1.93	--
EV/EBITDA	73.17	8.17	14.66	2.96	0.41
Market Cap (₹ Cr)	0.00	3,149.69	996.11	331.26	0.00

Solvency Ratios

	Goplee Infotech	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Debt to Equity	0.08	0.41	0.19	0.00	0.38
Short term debt to equity ratio	--	--	--	--	--
Current Ratio	174.14	1.65	2.51	2.24	2.82
Quick Ratio	174.14	1.44	2.51	1.97	2.82
Interest Coverage	4.68	9.32	24.94	59.22	4.64

Operating Efficiency Ratios

	Goplee Infotech	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Debtors to sales (%)	156.72	25.87	33.63	25.72	15.18
Asset Turnover	0.02	1.28	1.43	1.33	1.49
Receivable days	559.29	85.92	104.57	92.04	63.31
Inventory Days	0.00	19.84	0.06	32.71	0.00
Payable days	168.42	84.13	45.38	115.93	--
Cash Conversion Cycle	390.86	21.63	59.25	8.82	--

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

Annual
Quarterly