Intellivate Cap Peer Comparison

BSE: 506134

₹11.50

₹-0.03 (-0.26%)

As on 28-Aug-2026IST

Market cap

₹174 Cr

Revenue (TTM)

₹201 Cr

P/E Ratio

241.3

P/B Ratio

2.7

Div. Yield

0 %

Edit

	Intellivate Cap	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Market cap (₹ Cr)	174	12,378	11,879	4,855	4,514
Revenue (₹ Cr)	201	4,180	10,512	248	403
Net Profit (₹ Cr)	2.01	1,088.04	655.99	26.54	156.82
Net Margin (%)	0.99	24.93	5.96	10.48	38.93
RoE (%)	1.15	10.09	14.05	-0.07	12.39
Price to Earnings	241.31	11.90	19.73	--	28.79
Price-To-Book	2.68	1.13	2.69	0.31	2.95

Income Statement (₹ Cr)

	Intellivate Cap	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Operating Revenue	13.22	4,180.29	10,511.90	247.62	402.51
Total Income	13.54	4,364.02	11,002.87	253.24	402.77
Total Expenditure	13.27	1,820.68	7,613.35	31.84	29.03
EBITDA	-0.05	2,359.61	2,898.55	215.79	373.48
Depreciation	0.03	83.77	143.67	0.30	0.73
EBIT	-0.08	2,275.84	2,754.88	215.49	372.74
Interest	0.23	994.87	2,363.78	170.77	163.71
Other Income	0.32	183.73	490.97	5.62	0.26
Exceptional Items	0.00	-21.29	-98.68	0.00	0.00
Profit before Tax	0.01	1,443.41	783.39	50.34	209.29
Provision for Tax	0.05	355.37	127.40	23.80	52.47
Profit after Tax	-0.04	1,088.04	655.99	26.54	156.82

	Intellivate Cap	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Shareholder's Funds	60.33	10,657.43	4,623.12	15,871.50	1,460.22
Minority Interest	0.00	-70.76	-110.06	0.00	0.00
Non-Current Liabilities	2.42	385.71	12,197.03	1,311.48	5.65
Current Liabilities	3.36	14,793.43	25,600.79	2,397.95	2,707.53
Total Liabilities	--	24,347.34	41,282.43	19,317.30	2,436.50

	Intellivate Cap	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Non-Current Assets	58.74	1,044.49	3,213.73	3.50	4.59
Current Assets	7.31	25,066.82	38,111.85	19,575.35	4,166.09
Total Assets	--	24,347.34	41,282.43	19,317.30	2,436.50
Total Debt*	--	11,419.27	17,874.51	1,936.90	1,387.44
Net Current Assets	3.95	10,273.39	12,511.06	17,177.40	1,458.56
Contingent Liabilities	--	84.90	235.91	1.23	--

	Intellivate Cap	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Cash From Operating Activities	--	5,568.65	2,051.75	631.26	-491.71
Cash Flow from Investing Activities	--	-2,474.51	3,725.94	-1,629.29	-55.95
Cash from Financing Activities	--	-4,785.72	-3,428.09	971.73	554.12
Net Cash Inflow / Outflow	--	-1,691.58	2,349.60	-26.30	6.46

	Intellivate Cap	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
ROCE (%)	--	10.06	14.31	1.75	6.82
ROE (%)	-0.06	10.09	14.05	-0.07	12.39
ROA (%)	-0.06	4.26	1.54	0.14	4.76
EBIT Margin (%)	-0.60	54.44	26.21	87.02	92.60
Net Margin (%)	-0.29	24.93	5.96	10.48	38.93
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Intellivate Cap	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Revenue Growth (%)	35.75	-5.25	14.08	-14.64	106.45
EBIT Growth (%)	68.53	-7.54	-10.58	-21.35	129.69
Net Profit Growth (%)	-111.17	4.24	18.58	-79.00	82.10
EPS Growth (%)	-110.23	-4.37	55.96	-119.66	65.59
Book Value Growth (%)	--	14.40	-6.81	9.40	12.58

	Intellivate Cap	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Price / Earnings	-4,462.55	11.71	18.70	-398.68	26.85
Price / Book Value	2.84	1.13	2.69	0.31	2.95
Dividend Yield (%)	0.00	2.51	1.20	0.21	0.00
EV/EBITDA	-3,492.75	6.35	6.26	33.55	18.78
Market Cap (₹ Cr)	--	9,186.00	8,247.51	4,236.71	2,275.20

	Intellivate Cap	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Debt to Equity	0.04	0.00	0.00	0.00	0.00
Short term debt to equity ratio	--	0.48	1.27	0.12	1.37
Current Ratio	2.18	1.69	1.49	8.16	1.54
Quick Ratio	2.18	1.69	1.49	8.16	1.54
Interest Coverage	1.04	2.45	1.33	1.29	2.28

	Intellivate Cap	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Debtors to sales (%)	28.03	34.22	4.55	0.10	--
Asset Turnover	0.20	0.16	0.25	0.01	0.12
Receivable days	--	39.04	12.68	0.55	0.00
Inventory Days	--	11.37	0.00	0.00	0.00
Payable days	--	--	--	10.74	--
Cash Conversion Cycle	--	--	--	-10.19	--

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