Intellvisions Soft Peer Comparison

BSE: 531777

₹23.50

₹-0.20 (-0.84%)

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 %

Edit

	Intellvisions Soft	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Market cap (₹ Cr)	27	30,526	28,156	17,885	15,100
Revenue (₹ Cr)	38	14,670	2,702	843	671
Net Profit (₹ Cr)	2.64	1,343.30	260.66	163.80	198.83
Net Margin (%)	6.83	9.19	9.55	17.14	26.37
RoE (%)	6.98	22.16	40.04	15.04	9.88
Price to Earnings	10.15	22.72	108.02	117.75	83.82
Price-To-Book	0.69	4.55	14.02	18.50	7.88

Income Statement (₹ Cr)

	Intellvisions Soft	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Operating Revenue	30.48	2,581.68	--	105.51	46.35
Total Income	31.60	2,609.09	--	108.96	53.45
Total Expenditure	27.58	2,138.61	--	82.98	45.81
EBITDA	2.90	443.06	--	22.53	0.54
Depreciation	1.88	43.97	--	11.87	5.07
EBIT	1.03	399.09	--	10.66	-4.53
Interest	0.87	1.82	--	11.19	2.48
Other Income	1.12	27.41	--	3.45	7.10
Exceptional Items	--	-6.56	--	--	--
Profit before Tax	1.28	418.12	--	2.92	0.09
Provision for Tax	0.54	97.97	--	0.24	0.02
Profit after Tax	0.74	320.15	--	2.68	0.07

	Intellvisions Soft	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Shareholder's Funds	36.25	1,290.60	--	210.58	98.50
Minority Interest	0.01	--	--	--	--
Non-Current Liabilities	4.66	14.37	--	1.69	4.96
Current Liabilities	5.44	431.10	--	139.03	24.76
Total Liabilities	46.65	1,753.58	--	351.30	128.23

	Intellvisions Soft	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Non-Current Assets	20.47	722.04	--	216.83	58.87
Current Assets	25.89	1,014.03	--	134.46	69.36
Total Assets	46.65	1,753.58	--	351.30	128.23
Total Debt*	5.79	0.00	--	92.05	17.91
Net Current Assets	20.45	582.93	--	-4.57	44.60
Contingent Liabilities	--	6.09	--	27.88	36.38

	Intellvisions Soft	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Cash From Operating Activities	4.56	412.92	--	27.99	9.92
Cash Flow from Investing Activities	-2.17	119.27	--	-7.19	-7.99
Cash from Financing Activities	-2.81	-535.32	--	-30.11	-6.53
Net Cash Inflow / Outflow	-0.42	-3.14	--	-9.30	-4.60

	Intellvisions Soft	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
ROCE (%)	5.03	33.73	--	4.52	2.16
ROE (%)	2.04	25.72	--	1.26	0.07
ROA (%)	1.56	18.06	--	0.75	0.05
EBIT Margin (%)	13.22	18.22	--	24.63	16.48
Net Margin (%)	2.35	12.27	--	2.46	0.13
Cash Profit Margin (%)	8.43	14.10	--	13.79	11.03

	Intellvisions Soft	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Revenue Growth (%)	-3.64	12.97	--	-8.57	24.82
EBIT Growth (%)	7.20	-9.41	--	5.86	-20.95
Net Profit Growth (%)	15.00	-15.56	--	129.49	-98.54
EPS Growth (%)	14.90	-15.85	--	129.44	-98.31
Book Value Growth (%)	-0.73	7.62	--	-1.53	-8.16

	Intellvisions Soft	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Price / Earnings	36.70	9.40	--	11.16	101.38
Price / Book Value	0.76	4.66	--	0.14	0.71
Dividend Yield (%)	2.08	4.73	--	0.00	1.11
EV/EBITDA	6.27	12.16	--	4.30	5.95
Market Cap (₹ Cr)	27.38	6,009.37	--	29.88	69.56

	Intellvisions Soft	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debt to Equity	0.16	0.00	--	0.44	0.18
Short term debt to equity ratio	0.01	--	--	0.34	0.13
Current Ratio	4.76	2.35	--	0.97	2.80
Quick Ratio	3.54	2.35	--	0.97	2.40
Interest Coverage	2.47	230.61	--	1.26	1.04

	Intellvisions Soft	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debtors to sales (%)	29.29	14.16	--	62.67	17.98
Asset Turnover	0.65	1.46	--	0.30	0.37
Receivable days	131.72	48.72	--	226.60	44.62
Inventory Days	70.82	0.00	--	0.00	58.95
Payable days	36.23	--	--	--	51.58
Cash Conversion Cycle	166.31	--	--	--	51.99

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