Jaihind Projects Peer Comparison

NSE: JAIHINDPRO | BSE: 531339

₹2.40

₹-0.10 (-4.00%)

As on 25-Jan-2021IST

Market cap

₹3 Cr

Revenue (TTM)

₹16 Cr

P/E Ratio

P/B Ratio

-0

Div. Yield

0 %

Edit

	Jaihind Projects	Kalpataru Project	NBCC (India)	Cemindia Projects	IRB Infra Dev
Market cap (₹ Cr)	3	23,020	20,644	20,108	20,424
Revenue (₹ Cr)	16	27,380	12,752	10,185	7,686
Net Profit (₹ Cr)	-15.47	1,128.57	765.12	601.20	954.14
Net Margin (%)	-98.77	4.10	5.86	5.81	12.14
RoE (%)	--	14.91	24.04	27.06	4.76
Price to Earnings	--	20.26	27.79	33.43	21.41
Price-To-Book	-0.01	2.85	6.50	7.92	0.93

Income Statement (₹ Cr)

	Jaihind Projects	Kalpataru Project	NBCC (India)	Cemindia Projects	IRB Infra Dev
Operating Revenue	29.47	10,840.48	9,942.97	--	6,707.02
Total Income	29.63	10,887.99	10,368.45	--	6,902.62
Total Expenditure	91.11	9,411.41	9,573.69	--	3,763.48
EBITDA	-61.64	1,429.07	369.28	--	2,943.54
Depreciation	7.21	210.94	4.36	--	539.51
EBIT	-68.86	1,218.13	364.92	--	2,404.03
Interest	0.02	486.28	221.87	--	1,126.31
Other Income	0.16	47.51	425.48	--	195.60
Exceptional Items	--	--	-0.13	--	126.69
Profit before Tax	-68.72	761.26	568.90	--	1,473.32
Provision for Tax	1.59	274.17	177.26	--	623.36
Profit after Tax	-70.31	487.09	391.64	--	849.97

	Jaihind Projects	Kalpataru Project	NBCC (India)	Cemindia Projects	IRB Infra Dev
Shareholder's Funds	-346.69	3,119.47	1,508.41	--	6,315.15
Minority Interest	--	160.71	148.32	--	--
Non-Current Liabilities	309.04	3,087.34	-273.51	--	27,859.57
Current Liabilities	321.55	6,693.41	11,200.96	--	7,582.40
Total Liabilities	283.90	14,134.79	13,095.43	--	41,892.18

	Jaihind Projects	Kalpataru Project	NBCC (India)	Cemindia Projects	IRB Infra Dev
Non-Current Assets	67.76	3,402.11	352.25	--	37,445.68
Current Assets	216.14	9,202.31	12,227.37	--	4,311.44
Total Assets	283.90	14,134.79	13,095.43	--	41,892.18
Total Debt*	571.62	2,609.68	0.00	--	16,599.48
Net Current Assets	-105.41	2,508.90	1,026.41	--	-3,270.97
Contingent Liabilities	51.84	635.94	2,077.87	--	853.30

	Jaihind Projects	Kalpataru Project	NBCC (India)	Cemindia Projects	IRB Infra Dev
Cash From Operating Activities	9.10	1,035.29	637.86	--	2,709.94
Cash Flow from Investing Activities	1.73	-835.63	-208.72	--	-4,081.38
Cash from Financing Activities	-10.28	-218.92	-149.77	--	1,437.57
Net Cash Inflow / Outflow	0.55	-19.26	279.37	--	66.12

	Jaihind Projects	Kalpataru Project	NBCC (India)	Cemindia Projects	IRB Infra Dev
ROCE (%)	-25.90	21.29	44.24	--	12.25
ROE (%)	0.00	16.82	21.91	--	14.16
ROA (%)	-21.88	3.71	3.07	--	2.08
EBIT Margin (%)	-208.65	13.62	7.99	--	46.80
Net Margin (%)	-237.32	4.47	3.78	--	12.31
Cash Profit Margin (%)	-214.13	6.44	3.98	--	20.72

	Jaihind Projects	Kalpataru Project	NBCC (India)	Cemindia Projects	IRB Infra Dev
Revenue Growth (%)	-32.64	24.54	17.71	--	17.79
EBIT Growth (%)	78.46	28.90	2.38	--	9.86
Net Profit Growth (%)	76.52	75.05	-1.03	--	-7.58
EPS Growth (%)	76.52	66.30	-0.83	--	-7.58
Book Value Growth (%)	-25.44	16.69	-27.00	--	10.94

	Jaihind Projects	Kalpataru Project	NBCC (India)	Cemindia Projects	IRB Infra Dev
Price / Earnings	0.00	15.44	21.21	--	0.30
Price / Book Value	-0.01	2.31	7.91	--	0.81
Dividend Yield (%)	0.00	0.64	0.98	--	1.72
EV/EBITDA	-9.25	6.48	8.61	--	6.42
Market Cap (₹ Cr)	1.78	7,204.47	11,933.56	--	5,106.72

	Jaihind Projects	Kalpataru Project	NBCC (India)	Cemindia Projects	IRB Infra Dev
Debt to Equity	-1.65	0.84	0.00	--	2.63
Short term debt to equity ratio	-0.76	0.14	--	--	0.21
Current Ratio	0.67	1.37	1.09	--	0.57
Quick Ratio	0.67	1.21	0.93	--	0.51
Interest Coverage	-2,770.07	2.57	3.56	--	2.31

	Jaihind Projects	Kalpataru Project	NBCC (India)	Cemindia Projects	IRB Infra Dev
Debtors to sales (%)	678.01	38.87	24.63	--	1.69
Asset Turnover	0.09	0.83	0.78	--	0.16
Receivable days	2,741.32	137.52	93.64	--	6.70
Inventory Days	0.00	35.50	64.08	--	25.30
Payable days	0.00	236.61	8,139.61	--	628.05
Cash Conversion Cycle	2,741.32	-63.60	-7,981.88	--	-596.05

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