Intellivate Cap Peer Comparison

BSE: 506134

₹9.95

₹0.44 (4.63%)

As on 09-Nov-2026 09:47IST

Market cap

₹144 Cr

Revenue (TTM)

₹208 Cr

P/E Ratio

70.8

P/B Ratio

2.2

Div. Yield

0 %

Edit

	Intellivate Cap	JM Financial	SG Finserve	Colab Platforms	Kalyani Investment
Market cap (₹ Cr)	144	10,661	4,574	2,497	1,897
Revenue (₹ Cr)	208	4,181	489	166	82
Net Profit (₹ Cr)	3.65	1,060.64	187.22	5.34	57.00
Net Margin (%)	1.73	24.24	38.28	3.10	69.34
RoE (%)	3.17	9.46	12.24	17.28	0.46
Price to Earnings	70.83	10.56	24.43	467.77	46.70
Price-To-Book	2.19	0.97	2.86	76.49	0.17

Income Statement (₹ Cr)

	Intellivate Cap	JM Financial	SG Finserve	Colab Platforms	Kalyani Investment
Operating Revenue	208.46	4,181.23	488.73	144.30	82.20
Total Income	210.71	4,375.89	489.05	149.90	82.20
Total Expenditure	173.29	1,846.66	36.42	142.64	10.37
EBITDA	35.17	2,334.57	452.31	1.66	71.83
Depreciation	23.86	86.82	0.79	0.04	0.00
EBIT	11.30	2,247.75	451.52	1.62	71.83
Interest	8.39	999.09	201.61	0.00	0.00
Other Income	2.26	194.66	0.32	5.61	0.00
Exceptional Items	0.00	-21.29	0.00	0.00	0.00
Profit before Tax	5.17	1,422.03	250.23	7.23	71.83
Provision for Tax	1.52	361.39	63.01	1.82	14.83
Profit after Tax	3.65	1,060.64	187.22	5.41	57.00

	Intellivate Cap	JM Financial	SG Finserve	Colab Platforms	Kalyani Investment
Shareholder's Funds	65.93	11,045.64	1,598.20	32.74	12,868.94
Minority Interest	-1.61	-66.99	0.00	0.00	0.00
Non-Current Liabilities	61.29	374.08	12.79	0.00	1,271.18
Current Liabilities	54.82	13,854.02	4,373.26	8.01	1.51
Total Liabilities	--	26,336.97	4,217.04	--	12,434.29

	Intellivate Cap	JM Financial	SG Finserve	Colab Platforms	Kalyani Investment
Non-Current Assets	88.17	1,038.76	6.66	28.90	0.05
Current Assets	33.88	24,388.07	5,972.14	7.77	14,141.58
Total Assets	--	26,336.97	4,217.04	--	12,434.29
Total Debt*	--	11,521.86	2,704.16	--	0.00
Net Current Assets	-20.95	10,534.05	1,598.88	-0.24	14,140.07
Contingent Liabilities	--	90.75	--	--	--

	Intellivate Cap	JM Financial	SG Finserve	Colab Platforms	Kalyani Investment
Cash From Operating Activities	--	580.73	-1,571.48	--	-17.88
Cash Flow from Investing Activities	--	-532.40	61.29	--	17.82
Cash from Financing Activities	--	-116.14	1,631.58	--	--
Net Cash Inflow / Outflow	--	-67.81	121.39	--	-0.07

	Intellivate Cap	JM Financial	SG Finserve	Colab Platforms	Kalyani Investment
ROCE (%)	--	11.91	9.32	--	0.49
ROE (%)	3.17	9.46	12.24	17.44	0.46
ROA (%)	1.94	4.21	4.17	13.98	0.48
EBIT Margin (%)	5.42	53.76	92.39	1.12	87.38
Net Margin (%)	1.73	24.24	38.28	3.61	69.34
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	47.11

	Intellivate Cap	JM Financial	SG Finserve	Colab Platforms	Kalyani Investment
Revenue Growth (%)	16.49	-1.68	104.71	36.67	7.08
EBIT Growth (%)	297.29	-12.57	114.63	-16.77	18.77
Net Profit Growth (%)	578.01	-8.16	86.49	16.13	37.39
EPS Growth (%)	513.73	-10.22	63.44	-17.24	24.12
Book Value Growth (%)	--	9.49	61.31	--	30.70

	Intellivate Cap	JM Financial	SG Finserve	Colab Platforms	Kalyani Investment
Price / Earnings	70.75	10.38	23.65	--	48.06
Price / Book Value	2.19	0.97	2.86	--	0.16
Dividend Yield (%)	0.00	2.92	0.00	--	0.25
EV/EBITDA	4.22	5.68	15.64	--	22.70
Market Cap (₹ Cr)	--	10,859.82	2,702.71	--	1,767.04

	Intellivate Cap	JM Financial	SG Finserve	Colab Platforms	Kalyani Investment
Debt to Equity	0.14	0.00	0.00	0.00	0.00
Short term debt to equity ratio	--	0.58	0.06	--	--
Current Ratio	0.62	1.76	1.37	0.97	9,352.89
Quick Ratio	0.41	1.76	1.37	0.78	9,352.89
Interest Coverage	1.62	2.42	2.24	7,163.00	--

	Intellivate Cap	JM Financial	SG Finserve	Colab Platforms	Kalyani Investment
Debtors to sales (%)	3.46	32.90	--	2.81	--
Asset Turnover	1.11	0.17	0.11	3.73	0.01
Receivable days	--	81.14	0.00	--	0.00
Inventory Days	--	11.48	0.00	--	0.00
Payable days	--	--	--	--	--
Cash Conversion Cycle	--	--	--	--	--

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