Market cap
₹108 Cr
Revenue (TTM)
₹64 Cr
P/E Ratio
20.2
P/B Ratio
2.6
Div. Yield
0.2 %
| Grovy India | Brigade Enterprises | Anant Raj | Sobha | Mahindra Lifespace | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
108 | 17,217 | 16,234 | 12,043 | 6,398 |
Revenue (₹ Cr) |
64 | 5,345 | 2,581 | 5,176 | 2,123 |
Net Profit (₹ Cr) |
5.35 | 832.15 | 592.93 | 191.71 | 94.63 |
Net Margin (%) |
8.06 | 14.93 | 22.24 | 3.58 | 4.16 |
RoE (%) |
16.48 | 10.10 | 10.09 | 4.04 | 6.93 |
Price to Earnings |
20.21 | 23.71 | 27.18 | 63.03 | 21.26 |
Price-To-Book |
2.58 | 2.41 | 2.68 | 2.54 | 1.75 |
Income Statement (₹ Cr)
| Grovy India | Brigade Enterprises | Anant Raj | Sobha | Mahindra Lifespace | |
|---|---|---|---|---|---|
|
Operating Revenue
|
64.36 | 5,344.62 | 2,581.33 | 5,176.16 | 2,123.33 |
|
Total Income
|
66.28 | 5,575.50 | 2,665.49 | 5,360.42 | 2,273.85 |
|
Total Expenditure
|
58.02 | 3,783.06 | 1,862.81 | 4,838.79 | 2,097.97 |
|
EBITDA
|
6.34 | 1,561.56 | 718.52 | 337.37 | 25.36 |
|
Depreciation
|
0.05 | 313.44 | 73.04 | 116.13 | 20.85 |
|
EBIT
|
6.29 | 1,248.12 | 645.48 | 221.24 | 4.51 |
|
Interest
|
1.06 | 421.23 | 9.40 | 146.46 | 12.94 |
|
Other Income
|
1.93 | 230.88 | 84.16 | 184.25 | 150.52 |
|
Exceptional Items
|
0.00 | 29.08 | 0.00 | 0.00 | 25.83 |
|
Profit before Tax
|
7.16 | 1,086.85 | 720.24 | 259.03 | 167.92 |
|
Provision for Tax
|
1.81 | 254.70 | 127.31 | 67.33 | 73.29 |
|
Profit after Tax
|
5.35 | 832.15 | 592.93 | 191.71 | 94.63 |
Liabilities (₹ Cr)
| Grovy India | Brigade Enterprises | Anant Raj | Sobha | Mahindra Lifespace | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
41.82 | 7,154.83 | 6,056.36 | 4,735.55 | 3,659.43 |
|
Minority Interest
|
0.00 | -106.27 | -1.25 | 0.00 | -0.04 |
|
Non-Current Liabilities
|
0.10 | 5,877.09 | 744.31 | 751.14 | 24.03 |
|
Current Liabilities
|
35.73 | 14,412.98 | 767.50 | 15,646.65 | 4,768.00 |
|
Total Liabilities
|
73.35 | 26,204.22 | 6,868.66 | 19,498.75 | 8,294.83 |
Assets (₹ Cr)
| Grovy India | Brigade Enterprises | Anant Raj | Sobha | Mahindra Lifespace | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
0.13 | 9,980.27 | 2,189.45 | 1,794.63 | 419.22 |
|
Current Assets
|
77.52 | 17,233.98 | 4,106.52 | 17,884.53 | 7,002.29 |
|
Total Assets
|
73.35 | 26,204.22 | 6,868.66 | 19,498.75 | 8,294.83 |
|
Total Debt*
|
24.96 | 6,109.63 | 606.23 | 1,002.31 | 645.25 |
|
Net Current Assets
|
41.79 | 2,821.00 | 3,339.02 | 2,237.87 | 2,234.29 |
|
Contingent Liabilities
|
-- | 192.14 | 114.33 | 438.86 | 226.99 |
Cashflow (₹ Cr)
| Grovy India | Brigade Enterprises | Anant Raj | Sobha | Mahindra Lifespace | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
0.43 | -137.06 | -434.78 | 429.87 | -544.93 |
|
Cash Flow from Investing Activities
|
0.80 | -1,436.04 | -230.54 | -97.07 | -144.88 |
|
Cash from Financing Activities
|
-1.22 | 941.70 | 1,234.75 | -285.01 | 531.30 |
|
Net Cash Inflow / Outflow
|
0.00 | -631.40 | 569.44 | 47.80 | -158.51 |
Ratios
Profitability Ratios
| Grovy India | Brigade Enterprises | Anant Raj | Sobha | Mahindra Lifespace | |
|---|---|---|---|---|---|
|
ROCE (%)
|
10.17 | 11.02 | 12.23 | 6.96 | 8.34 |
|
ROE (%)
|
16.48 | 10.10 | 10.09 | 4.04 | 6.93 |
|
ROA (%)
|
8.39 | 3.17 | 9.09 | 0.96 | 1.20 |
|
EBIT Margin (%)
|
9.78 | 23.35 | 25.01 | 4.27 | 0.21 |
|
Net Margin (%)
|
8.06 | 14.93 | 22.24 | 3.58 | 4.16 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Grovy India | Brigade Enterprises | Anant Raj | Sobha | Mahindra Lifespace | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
39.11 | -4.37 | 12.31 | 9.57 | 839.32 |
|
EBIT Growth (%)
|
53.61 | 6.01 | 15.48 | 19.82 | 102.15 |
|
Net Profit Growth (%)
|
52.98 | 2.27 | 21.22 | 28.93 | 165.07 |
|
EPS Growth (%)
|
39.21 | -22.76 | 15.48 | 28.50 | 36.26 |
|
Book Value Growth (%)
|
12.92 | 21.06 | 38.92 | 3.50 | 91.31 |
Valuation Ratios
| Grovy India | Brigade Enterprises | Anant Raj | Sobha | Mahindra Lifespace | |
|---|---|---|---|---|---|
|
Price / Earnings
|
17.81 | 21.12 | 27.95 | 64.82 | 26.83 |
|
Price / Book Value
|
2.72 | 2.44 | 2.76 | 2.62 | 1.85 |
|
Dividend Yield (%)
|
0.15 | 0.28 | 0.22 | 0.52 | 1.10 |
|
EV/EBITDA
|
21.88 | 13.26 | 22.81 | 35.22 | 268.05 |
|
Market Cap (₹ Cr)
|
44.68 | 15,919.17 | 14,596.67 | 12,682.98 | 6,278.65 |
Solvency Ratios
| Grovy India | Brigade Enterprises | Anant Raj | Sobha | Mahindra Lifespace | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.76 | 0.08 | 0.13 | 0.00 |
|
Short term debt to equity ratio
|
0.98 | 0.08 | 0.01 | 0.09 | 0.18 |
|
Current Ratio
|
2.17 | 1.20 | 5.35 | 1.14 | 1.47 |
|
Quick Ratio
|
0.14 | 0.33 | 3.39 | 0.24 | 0.29 |
|
Interest Coverage
|
7.73 | 3.58 | 77.62 | 2.77 | 13.98 |
Operating Efficiency Ratios
| Grovy India | Brigade Enterprises | Anant Raj | Sobha | Mahindra Lifespace | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
5.40 | 16.26 | 6.58 | 5.05 | 10.51 |
|
Asset Turnover
|
1.01 | 0.20 | 0.40 | 0.26 | 0.27 |
|
Receivable days
|
25.07 | 39.38 | 22.11 | 16.29 | 56.82 |
|
Inventory Days
|
534.73 | 649.66 | 160.50 | 846.61 | 1,492.67 |
|
Payable days
|
0.16 | 341.32 | 6.88 | 112.00 | 129.98 |
|
Cash Conversion Cycle
|
559.65 | 347.73 | 175.73 | 750.90 | 1,419.51 |