Phoenix Lamps Peer Comparison

NSE: PHOENIXLL | BSE: 517296

₹220.00

₹8.00 (3.77%)

As on 11-Sep-2017IST

Market cap

₹614 Cr

Revenue (TTM)

₹239 Cr

P/E Ratio

20.9

P/B Ratio

3.7

Div. Yield

0 %

Edit

	Phoenix Lamps	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Market cap (₹ Cr)	614	26,084	25,701	24,119	23,724
Revenue (₹ Cr)	239	4,994	3,753	5,175	4,210
Net Profit (₹ Cr)	22.64	255.62	350.03	439.52	499.25
Net Margin (%)	9.33	5.09	9.18	8.44	11.45
RoE (%)	11.64	23.29	12.48	11.70	14.23
Price to Earnings	20.92	87.63	73.76	55.11	47.52
Price-To-Book	3.67	18.13	8.11	5.91	6.17

Income Statement (₹ Cr)

	Phoenix Lamps	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Operating Revenue	327.87	1,438.23	901.05	2,208.87	1,832.46
Total Income	336.54	1,440.89	905.87	2,214.41	1,872.58
Total Expenditure	284.78	1,309.13	746.28	1,816.77	1,545.89
EBITDA	43.09	129.11	154.77	392.10	286.57
Depreciation	9.11	33.19	36.15	109.62	56.20
EBIT	33.98	95.92	118.62	282.48	230.37
Interest	6.29	2.48	32.17	143.92	0.15
Other Income	8.68	2.66	4.81	5.54	40.12
Exceptional Items	--	-0.60	--	-2.04	--
Profit before Tax	36.36	95.49	91.26	142.06	270.34
Provision for Tax	13.46	20.26	23.76	60.02	66.97
Profit after Tax	22.90	75.24	67.50	82.04	203.37

	Phoenix Lamps	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Shareholder's Funds	142.52	379.93	438.44	354.05	1,067.78
Minority Interest	--	--	5.94	-7.83	--
Non-Current Liabilities	9.08	78.52	113.24	831.18	23.32
Current Liabilities	107.26	266.00	349.33	1,044.01	432.16
Total Liabilities	260.91	724.45	906.94	2,271.55	1,523.25

	Phoenix Lamps	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Non-Current Assets	68.06	351.08	511.16	1,238.33	406.80
Current Assets	190.80	373.37	395.79	912.71	1,116.45
Total Assets	260.91	724.45	906.94	2,271.55	1,523.25
Total Debt*	64.98	10.93	316.29	1,319.47	0.00
Net Current Assets	83.53	107.36	46.46	-131.30	684.30
Contingent Liabilities	58.17	56.90	11.76	146.46	4.18

	Phoenix Lamps	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Cash From Operating Activities	18.09	91.04	148.85	230.18	242.16
Cash Flow from Investing Activities	-16.52	-35.76	-136.80	-123.91	-240.54
Cash from Financing Activities	4.81	-23.14	20.97	-99.59	-11.62
Net Cash Inflow / Outflow	6.38	32.15	33.02	6.68	-10.00

	Phoenix Lamps	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
ROCE (%)	22.40	26.86	17.93	16.95	28.02
ROE (%)	17.64	21.33	17.62	25.83	21.09
ROA (%)	9.25	10.63	8.22	3.75	15.43
EBIT Margin (%)	15.79	9.16	17.71	18.00	17.83
Net Margin (%)	6.81	5.22	7.45	3.70	10.86
Cash Profit Margin (%)	9.21	6.83	10.67	7.88	12.98

	Phoenix Lamps	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Revenue Growth (%)	-10.38	-0.41	10.69	5.26	35.94
EBIT Growth (%)	6.06	9.11	12.83	21.86	46.07
Net Profit Growth (%)	17.02	25.35	25.51	115.27	68.55
EPS Growth (%)	17.01	25.35	25.25	106.93	68.55
Book Value Growth (%)	21.62	16.74	19.25	25.88	23.49

	Phoenix Lamps	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Price / Earnings	12.04	17.10	0.00	42.36	58.28
Price / Book Value	1.94	3.39	0.00	10.40	11.12
Dividend Yield (%)	0.00	1.34	--	0.40	0.10
EV/EBITDA	6.31	9.56	1.78	12.48	35.63
Market Cap (₹ Cr)	275.85	1,286.30	0.00	3,683.07	11,853.26

	Phoenix Lamps	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Debt to Equity	0.46	0.03	0.74	3.73	0.00
Short term debt to equity ratio	0.40	--	0.46	1.08	--
Current Ratio	1.78	1.40	1.13	0.87	2.58
Quick Ratio	1.05	0.99	0.76	0.38	2.18
Interest Coverage	6.78	39.46	3.84	1.99	1,779.57

	Phoenix Lamps	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Debtors to sales (%)	21.69	13.38	18.93	12.05	23.85
Asset Turnover	1.40	2.24	1.18	1.11	1.52
Receivable days	67.85	42.19	60.09	40.02	67.19
Inventory Days	82.89	25.61	50.04	77.45	26.80
Payable days	70.19	62.51	65.61	130.30	86.98
Cash Conversion Cycle	80.55	5.28	44.52	-12.83	7.00

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