Divine Multimedia (India) Peer Comparison

BSE: 523810

₹0.40

₹0.01 (2.56%)

As on 06-Nov-2017IST

Market cap

₹3 Cr

Revenue (TTM)

₹-- Cr

P/E Ratio

--

P/B Ratio

0.2

Div. Yield

0 %

Edit

	Divine Multimedia (India)	Railtel	Route Mobile	Hathway Cable	Precision Elect
Market cap (₹ Cr)	3	8,949	3,209	1,875	236
Revenue (₹ Cr)	--	4,427	4,509	2,184	70
Net Profit (₹ Cr)	-0.60	346.00	266.71	73.49	-1.47
Net Margin (%)	--	7.72	5.81	3.23	-2.07
RoE (%)	-5.26	16.98	-45.03	1.70	-10.75
Price to Earnings	--	25.87	12.92	24.73	--
Price-To-Book	0.25	3.85	1.14	0.42	18.97

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Divine Multimedia (India)	Railtel	Route Mobile	Hathway Cable	Precision Elect
Operating Revenue	--	577.90	364.03	1,136.87	25.77
Total Income	0.00	648.37	367.42	1,157.79	26.06
Total Expenditure	0.07	371.78	286.11	1,017.80	26.30
EBITDA	-0.07	206.12	77.92	119.07	-0.53
Depreciation	0.04	80.68	2.49	258.86	1.17
EBIT	-0.11	125.44	75.43	-139.79	-1.70
Interest	0.48	0.88	0.79	90.72	1.06
Other Income	--	70.47	3.39	20.92	0.29
Exceptional Items	--	--	--	-17.37	--
Profit before Tax	-0.59	195.03	78.02	-237.97	-2.47
Provision for Tax	0.00	92.43	16.99	-0.29	-0.52
Profit after Tax	-0.60	102.60	61.03	-237.68	-1.95

Liabilities (₹ Cr)

	Divine Multimedia (India)	Railtel	Route Mobile	Hathway Cable	Precision Elect
Shareholder's Funds	11.09	1,084.86	71.36	1,088.82	28.24
Minority Interest	--	--	--	1.20	--
Non-Current Liabilities	0.38	534.38	0.71	1,015.87	0.67
Current Liabilities	3.51	600.36	159.36	1,246.33	13.33
Total Liabilities	14.98	2,219.60	231.67	3,353.15	45.24

Assets (₹ Cr)

	Divine Multimedia (India)	Railtel	Route Mobile	Hathway Cable	Precision Elect
Non-Current Assets	7.90	1,152.07	17.01	2,778.30	19.30
Current Assets	7.08	1,067.53	214.42	573.45	22.94
Total Assets	14.98	2,219.60	231.67	3,353.15	45.24
Total Debt*	2.97	0.00	0.23	1,576.66	7.40
Net Current Assets	3.57	467.17	55.06	-672.88	9.61
Contingent Liabilities	9.90	174.31	--	194.71	3.71

Cashflow (₹ Cr)

	Divine Multimedia (India)	Railtel	Route Mobile	Hathway Cable	Precision Elect
Cash From Operating Activities	-0.92	154.55	202.88	83.34	-0.53
Cash Flow from Investing Activities	0.91	-239.33	-3.43	-511.05	0.10
Cash from Financing Activities	0.13	-26.48	-31.45	427.54	-0.17
Net Cash Inflow / Outflow	0.12	-111.26	168.00	-0.17	-0.60

Ratios

Profitability Ratios

	Divine Multimedia (India)	Railtel	Route Mobile	Hathway Cable	Precision Elect
ROCE (%)	-0.81	18.76	142.16	-5.56	-4.95
ROE (%)	-5.26	9.82	116.46	-20.68	-9.08
ROA (%)	-4.10	4.80	42.34	-6.76	-4.60
EBIT Margin (%)	--	47.86	22.33	12.31	-0.94
Net Margin (%)	--	15.82	16.61	-20.53	-7.48
Cash Profit Margin (%)	--	31.71	17.45	1.86	-2.71

Growth Ratios

	Divine Multimedia (India)	Railtel	Route Mobile	Hathway Cable	Precision Elect
Revenue Growth (%)	--	19.80	176.15	-37.93	-6.50
EBIT Growth (%)	98.04	7.86	269.24	-50.98	-109.47
Net Profit Growth (%)	85.32	-15.25	387.96	-36.18	-890.05
EPS Growth (%)	85.33	-15.25	387.96	-31.15	-890.12
Book Value Growth (%)	-5.13	8.07	113.33	-10.04	-8.69

Valuation Ratios

	Divine Multimedia (India)	Railtel	Route Mobile	Hathway Cable	Precision Elect
Price / Earnings	0.00	0.00	0.00	0.00	0.00
Price / Book Value	0.71	0.00	0.00	2.96	2.84
Dividend Yield (%)	0.00	--	--	0.00	0.00
EV/EBITDA	-149.84	-0.91	-2.05	33.95	-267.38
Market Cap (₹ Cr)	--	0.00	0.00	3,218.14	58.16

Solvency Ratios

	Divine Multimedia (India)	Railtel	Route Mobile	Hathway Cable	Precision Elect
Debt to Equity	0.27	0.00	0.00	1.45	0.36
Short term debt to equity ratio	0.24	--	--	0.18	0.15
Current Ratio	2.02	1.78	1.35	0.46	1.72
Quick Ratio	0.20	1.78	1.35	0.45	0.80
Interest Coverage	-0.24	222.63	99.77	-1.62	-1.34

Operating Efficiency Ratios

	Divine Multimedia (India)	Railtel	Route Mobile	Hathway Cable	Precision Elect
Debtors to sales (%)	--	45.68	6.64	25.14	32.80
Asset Turnover	0.00	0.27	2.53	0.32	0.68
Receivable days	--	136.40	23.47	136.88	101.50
Inventory Days	--	0.82	0.00	4.20	152.95
Payable days	--	--	45.22	--	91.55
Cash Conversion Cycle	--	--	-21.76	--	162.91

Annual
Quarterly