Jenson & Nicholson (India) Peer Comparison

NSE: JENSONICOL | BSE: 523592

₹3.20

₹-0.15 (-4.48%)

As on 16-Mar-2018IST

Market cap

₹7 Cr

Revenue (TTM)

₹12 Cr

P/E Ratio

P/B Ratio

-0

Div. Yield

0 %

Edit

	Jenson & Nicholson (India)	Kansai Nerolac	JSW Dulux	Indigo Paints	SIRCA Paints India
Market cap (₹ Cr)	7	14,640	13,134	4,839	2,340
Revenue (₹ Cr)	12	8,263	3,591	1,466	508
Net Profit (₹ Cr)	-2.76	588.66	1,962.50	163.25	67.02
Net Margin (%)	-23.70	7.00	52.95	11.01	13.05
RoE (%)	--	9.81	16.31	14.89	14.60
Price to Earnings	--	24.39	6.69	30.08	34.91
Price-To-Book	-0.02	2.11	5.19	4.10	4.76

Income Statement (₹ Cr)

	Jenson & Nicholson (India)	Kansai Nerolac	JSW Dulux	Indigo Paints	SIRCA Paints India
Operating Revenue	38.86	4,052.55	2,572.50	289.21	82.51
Total Income	39.02	4,150.55	2,637.50	290.31	84.34
Total Expenditure	48.99	3,315.15	2,260.10	291.16	62.26
EBITDA	-10.12	737.40	312.40	-1.95	20.25
Depreciation	0.28	70.09	54.30	14.07	0.40
EBIT	-10.40	667.31	258.10	-16.02	19.85
Interest	0.10	--	3.20	2.66	0.13
Other Income	0.15	98.00	65.00	1.10	1.83
Exceptional Items	--	535.34	3.80	--	--
Profit before Tax	-10.35	765.31	323.70	-17.58	21.56
Provision for Tax	--	255.23	89.60	-1.71	7.85
Profit after Tax	-10.35	510.08	234.10	-15.87	13.70

	Jenson & Nicholson (India)	Kansai Nerolac	JSW Dulux	Indigo Paints	SIRCA Paints India
Shareholder's Funds	-370.77	2,814.50	1,009.60	115.66	34.13
Minority Interest	--	15.25	--	--	--
Non-Current Liabilities	11.36	97.67	82.30	8.65	-0.07
Current Liabilities	387.87	708.83	792.60	121.86	27.16
Total Liabilities	28.46	3,636.25	1,884.50	246.17	61.31

	Jenson & Nicholson (India)	Kansai Nerolac	JSW Dulux	Indigo Paints	SIRCA Paints India
Non-Current Assets	7.19	1,245.98	681.80	94.37	9.86
Current Assets	21.27	2,390.27	1,202.30	151.81	51.36
Total Assets	28.46	3,636.25	1,884.50	246.17	61.31
Total Debt*	96.88	28.65	2.90	33.72	3.85
Net Current Assets	-366.60	1,681.44	409.70	29.95	24.20
Contingent Liabilities	2,820.16	8.96	124.00	5.18	--

	Jenson & Nicholson (India)	Kansai Nerolac	JSW Dulux	Indigo Paints	SIRCA Paints India
Cash From Operating Activities	-7.59	351.20	143.30	-25.88	10.72
Cash Flow from Investing Activities	-0.94	-557.25	225.10	15.26	-5.38
Cash from Financing Activities	9.01	-216.20	-392.40	15.32	-6.93
Net Cash Inflow / Outflow	0.48	-422.25	-24.00	4.70	-1.60

	Jenson & Nicholson (India)	Kansai Nerolac	JSW Dulux	Indigo Paints	SIRCA Paints India
ROCE (%)	0.00	28.35	30.05	-10.40	62.77
ROE (%)	0.00	19.16	21.58	-14.02	50.24
ROA (%)	-46.14	14.84	11.92	-7.18	25.80
EBIT Margin (%)	-25.65	20.61	14.67	-0.29	26.76
Net Margin (%)	-26.53	12.29	8.88	-5.47	16.25
Cash Profit Margin (%)	-25.61	11.60	10.05	-0.62	17.09

	Jenson & Nicholson (India)	Kansai Nerolac	JSW Dulux	Indigo Paints	SIRCA Paints India
Revenue Growth (%)	2.99	7.58	-2.56	132.61	16.96
EBIT Growth (%)	20.97	36.66	4.78	81.99	87.37
Net Profit Growth (%)	25.12	-43.45	9.29	-164.61	88.33
EPS Growth (%)	27.85	-43.52	15.31	-164.62	88.33
Book Value Growth (%)	-2.58	12.15	-13.22	-24.56	67.09

	Jenson & Nicholson (India)	Kansai Nerolac	JSW Dulux	Indigo Paints	SIRCA Paints India
Price / Earnings	0.00	26.69	36.02	0.00	0.00
Price / Book Value	-0.12	7.24	8.83	0.00	0.00
Dividend Yield (%)	0.00	0.79	1.15	--	--
EV/EBITDA	-16.22	24.10	23.49	-85.82	-0.42
Market Cap (₹ Cr)	50.94	20,367.73	8,895.96	0.00	0.00

	Jenson & Nicholson (India)	Kansai Nerolac	JSW Dulux	Indigo Paints	SIRCA Paints India
Debt to Equity	-0.25	0.01	0.00	0.29	0.11
Short term debt to equity ratio	-0.24	--	--	0.22	0.11
Current Ratio	0.05	3.37	1.52	1.25	1.89
Quick Ratio	0.03	2.38	1.01	0.86	1.52
Interest Coverage	-100.68	--	102.16	-5.61	169.40

	Jenson & Nicholson (India)	Kansai Nerolac	JSW Dulux	Indigo Paints	SIRCA Paints India
Debtors to sales (%)	18.57	14.57	16.02	27.13	29.08
Asset Turnover	1.75	1.45	1.46	1.31	1.55
Receivable days	51.57	41.45	48.60	70.35	88.42
Inventory Days	58.67	46.93	48.72	39.44	35.80
Payable days	624.07	96.98	152.52	159.45	56.95
Cash Conversion Cycle	-513.83	-8.60	-55.20	-49.67	67.26

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