Intellivate Cap Peer Comparison

BSE: 506134

₹12.00

₹0.37 (3.18%)

As on 23-Sep-2026 11:46IST

Market cap

₹168 Cr

Revenue (TTM)

₹201 Cr

P/E Ratio

231.9

P/B Ratio

2.6

Div. Yield

0 %

Edit

	Intellivate Cap	Edelweiss Fin	JM Financial	Pilani Investment	SG Finserve
Market cap (₹ Cr)	168	13,630	12,182	4,480	4,123
Revenue (₹ Cr)	201	10,512	4,180	248	403
Net Profit (₹ Cr)	2.01	655.99	1,088.04	26.54	156.82
Net Margin (%)	0.99	5.96	24.93	10.48	38.93
RoE (%)	1.15	14.05	10.09	-0.07	12.39
Price to Earnings	231.86	22.64	11.71	--	26.29
Price-To-Book	2.58	3.09	1.11	0.28	2.69

Income Statement (₹ Cr)

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

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

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

	Intellivate Cap	Edelweiss Fin	JM Financial	Pilani Investment	SG Finserve
Cash From Operating Activities	--	3,383.76	5,568.65	631.26	-491.71
Cash Flow from Investing Activities	--	3,793.62	-2,474.51	-1,629.29	-55.95
Cash from Financing Activities	--	-4,827.78	-4,785.72	971.73	554.12
Net Cash Inflow / Outflow	--	2,349.60	-1,691.58	-26.30	6.46

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

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

	Intellivate Cap	Edelweiss Fin	JM Financial	Pilani Investment	SG Finserve
Price / Earnings	-4,513.00	21.04	11.43	-365.25	24.43
Price / Book Value	2.88	3.03	1.10	0.28	2.68
Dividend Yield (%)	0.00	1.06	2.57	0.22	0.00
EV/EBITDA	-3,531.42	6.83	6.22	31.66	17.69
Market Cap (₹ Cr)	--	8,247.57	9,186.00	4,236.71	2,275.20

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

	Intellivate Cap	Edelweiss Fin	JM Financial	Pilani Investment	SG Finserve
Debtors to sales (%)	28.03	4.55	34.22	0.10	--
Asset Turnover	0.20	0.25	0.16	0.01	0.12
Receivable days	--	12.45	39.04	0.55	0.00
Inventory Days	--	0.00	11.37	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.