Intellvisions Soft Peer Comparison
BSE: 531777
₹23.50
As on 23-Mar-2015IST
Market cap
₹27 Cr
Revenue (TTM)
₹38 Cr
P/E Ratio
10.1
P/B Ratio
0.7
Div. Yield
2.1 %
| Intellvisions Soft | Hexaware Technologies | Netweb Tech | KPIT Technologies | IDream Film Infra | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
27 | 33,918 | 31,652 | 16,695 | 16,504 |
Revenue (₹ Cr) |
38 | 14,670 | 2,702 | 6,591 | 5 |
Net Profit (₹ Cr) |
2.64 | 1,343.30 | 260.66 | 628.38 | 1.29 |
Net Margin (%) |
6.83 | 9.19 | 9.55 | 9.42 | 25.61 |
RoE (%) |
6.98 | 22.16 | 40.04 | 18.39 | -- |
Price to Earnings |
10.15 | 25.24 | 121.43 | 28.66 | -- |
Price-To-Book |
0.69 | 5.05 | 15.76 | 4.68 | 61.79 |
Income Statement (₹ Cr)
| Intellvisions Soft | Hexaware Technologies | Netweb Tech | KPIT Technologies | IDream Film Infra | |
|---|---|---|---|---|---|
|
Operating Revenue
|
30.48 | 2,581.68 | -- | -- | -- |
|
Total Income
|
31.60 | 2,609.09 | -- | -- | 0.00 |
|
Total Expenditure
|
27.58 | 2,138.61 | -- | -- | 0.05 |
|
EBITDA
|
2.90 | 443.06 | -- | -- | -0.05 |
|
Depreciation
|
1.88 | 43.97 | -- | -- | -- |
|
EBIT
|
1.03 | 399.09 | -- | -- | -0.05 |
|
Interest
|
0.87 | 1.82 | -- | -- | 0.00 |
|
Other Income
|
1.12 | 27.41 | -- | -- | 0.00 |
|
Exceptional Items
|
-- | -6.56 | -- | -- | -- |
|
Profit before Tax
|
1.28 | 418.12 | -- | -- | -0.05 |
|
Provision for Tax
|
0.54 | 97.97 | -- | -- | -- |
|
Profit after Tax
|
0.74 | 320.15 | -- | -- | -0.05 |
Liabilities (₹ Cr)
| Intellvisions Soft | Hexaware Technologies | Netweb Tech | KPIT Technologies | IDream Film Infra | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
36.25 | 1,290.60 | -- | -- | -0.70 |
|
Minority Interest
|
0.01 | -- | -- | -- | -- |
|
Non-Current Liabilities
|
4.66 | 14.37 | -- | -- | -- |
|
Current Liabilities
|
5.44 | 431.10 | -- | -- | 2.97 |
|
Total Liabilities
|
46.65 | 1,753.58 | -- | -- | 2.27 |
Assets (₹ Cr)
| Intellvisions Soft | Hexaware Technologies | Netweb Tech | KPIT Technologies | IDream Film Infra | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
20.47 | 722.04 | -- | -- | 2.26 |
|
Current Assets
|
25.89 | 1,014.03 | -- | -- | 0.01 |
|
Total Assets
|
46.65 | 1,753.58 | -- | -- | 2.27 |
|
Total Debt*
|
5.79 | 0.00 | -- | -- | 2.96 |
|
Net Current Assets
|
20.45 | 582.93 | -- | -- | -2.96 |
|
Contingent Liabilities
|
-- | 6.09 | -- | -- | 0.12 |
Cashflow (₹ Cr)
| Intellvisions Soft | Hexaware Technologies | Netweb Tech | KPIT Technologies | IDream Film Infra | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
4.56 | 412.92 | -- | -- | -0.05 |
|
Cash Flow from Investing Activities
|
-2.17 | 119.27 | -- | -- | 0.00 |
|
Cash from Financing Activities
|
-2.81 | -535.32 | -- | -- | 0.05 |
|
Net Cash Inflow / Outflow
|
-0.42 | -3.14 | -- | -- | 0.00 |
Ratios
Profitability Ratios
| Intellvisions Soft | Hexaware Technologies | Netweb Tech | KPIT Technologies | IDream Film Infra | |
|---|---|---|---|---|---|
|
ROCE (%)
|
5.03 | 33.73 | -- | -- | -2.09 |
|
ROE (%)
|
2.04 | 25.72 | -- | -- | 0.00 |
|
ROA (%)
|
1.56 | 18.06 | -- | -- | -2.08 |
|
EBIT Margin (%)
|
13.22 | 18.22 | -- | -- | -- |
|
Net Margin (%)
|
2.35 | 12.27 | -- | -- | -29,532.31 |
|
Cash Profit Margin (%)
|
8.43 | 14.10 | -- | -- | -- |
Growth Ratios
| Intellvisions Soft | Hexaware Technologies | Netweb Tech | KPIT Technologies | IDream Film Infra | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-3.64 | 12.97 | -- | -- | -- |
|
EBIT Growth (%)
|
7.20 | -9.41 | -- | -- | 83.48 |
|
Net Profit Growth (%)
|
15.00 | -15.56 | -- | -- | 83.47 |
|
EPS Growth (%)
|
14.90 | -15.85 | -- | -- | 83.47 |
|
Book Value Growth (%)
|
-0.73 | 7.62 | -- | -- | -7.21 |
Valuation Ratios
| Intellvisions Soft | Hexaware Technologies | Netweb Tech | KPIT Technologies | IDream Film Infra | |
|---|---|---|---|---|---|
|
Price / Earnings
|
36.70 | 9.40 | -- | -- | 0.00 |
|
Price / Book Value
|
0.76 | 4.66 | -- | -- | -2.26 |
|
Dividend Yield (%)
|
2.08 | 4.73 | -- | -- | 0.00 |
|
EV/EBITDA
|
6.27 | 12.16 | -- | -- | -96.24 |
|
Market Cap (₹ Cr)
|
27.38 | 6,009.37 | -- | -- | -- |
Solvency Ratios
| Intellvisions Soft | Hexaware Technologies | Netweb Tech | KPIT Technologies | IDream Film Infra | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.16 | 0.00 | -- | -- | -4.21 |
|
Short term debt to equity ratio
|
0.01 | -- | -- | -- | -4.21 |
|
Current Ratio
|
4.76 | 2.35 | -- | -- | 0.00 |
|
Quick Ratio
|
3.54 | 2.35 | -- | -- | 0.00 |
|
Interest Coverage
|
2.47 | 230.61 | -- | -- | -2,026.97 |
Operating Efficiency Ratios
| Intellvisions Soft | Hexaware Technologies | Netweb Tech | KPIT Technologies | IDream Film Infra | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
29.29 | 14.16 | -- | -- | -- |
|
Asset Turnover
|
0.65 | 1.46 | -- | -- | 0.00 |
|
Receivable days
|
131.72 | 48.72 | -- | -- | -- |
|
Inventory Days
|
70.82 | 0.00 | -- | -- | -- |
|
Payable days
|
36.23 | -- | -- | -- | 367.06 |
|
Cash Conversion Cycle
|
166.31 | -- | -- | -- | -- |