Kernex Microsystems Peer Comparison

NSE: KERNEX | BSE: 532686

₹1,577.30

₹-9.90 (-0.62%)

As on 26-Oct-2026IST

Market cap

₹2,644 Cr

Revenue (TTM)

₹878 Cr

P/E Ratio

13.9

P/B Ratio

7.4

Div. Yield

0 %

Edit

	Kernex Microsystems	Danube	Redington	Syrma Sgs Tech	Optiemus Infracom
Market cap (₹ Cr)	2,644	40	28,679	28,822	6,263
Revenue (₹ Cr)	878	107	1,28,133	5,464	2,216
Net Profit (₹ Cr)	190.67	1.31	1,504.66	401.58	58.81
Net Margin (%)	21.66	1.21	1.17	7.29	2.61
RoE (%)	90.42	3.73	19.32	13.10	9.74
Price to Earnings	13.86	30.68	16.86	78.30	86.20
Price-To-Book	7.39	1.13	2.70	9.74	7.19

Income Statement (₹ Cr)

	Kernex Microsystems	Danube	Redington	Syrma Sgs Tech	Optiemus Infracom
Operating Revenue	430.22	109.66	1,19,162.36	4,819.06	1,768.62
Total Income	432.47	109.67	1,19,347.43	4,856.87	1,794.56
Total Expenditure	281.45	106.59	1,16,700.15	4,274.55	1,670.76
EBITDA	148.77	3.07	2,462.21	544.51	97.86
Depreciation	5.82	0.08	206.43	84.11	24.34
EBIT	142.95	3.00	2,255.78	460.40	73.51
Interest	28.15	1.34	591.45	48.26	23.23
Other Income	2.25	0.01	185.07	37.81	25.94
Exceptional Items	--	--	-152.31	-4.57	--
Profit before Tax	117.04	1.66	1,697.09	445.38	90.67
Provision for Tax	28.80	0.45	412.94	99.57	24.65
Profit after Tax	88.24	1.22	1,284.15	345.81	66.01

	Kernex Microsystems	Danube	Redington	Syrma Sgs Tech	Optiemus Infracom
Shareholder's Funds	248.12	34.27	10,160.73	2,862.19	776.64
Minority Interest	-0.69	--	263.25	203.28	45.38
Non-Current Liabilities	7.00	0.77	193.00	260.23	269.38
Current Liabilities	652.42	28.48	23,016.59	2,440.86	742.51
Total Liabilities	919.14	63.51	33,837.06	5,766.56	1,833.91

	Kernex Microsystems	Danube	Redington	Syrma Sgs Tech	Optiemus Infracom
Non-Current Assets	50.22	5.05	1,105.03	1,616.87	757.59
Current Assets	856.62	58.46	32,528.54	4,149.69	1,076.32
Total Assets	919.14	63.51	33,837.06	5,766.56	1,833.91
Total Debt*	162.11	13.33	2,637.45	353.12	306.65
Net Current Assets	204.20	29.99	9,511.95	1,708.83	333.81
Contingent Liabilities	76.28	--	548.80	5.77	802.83

	Kernex Microsystems	Danube	Redington	Syrma Sgs Tech	Optiemus Infracom
Cash From Operating Activities	-99.74	-17.99	231.35	289.57	-12.15
Cash Flow from Investing Activities	-7.57	-0.38	-10.40	-741.96	-294.88
Cash from Financing Activities	93.75	16.72	-999.48	557.85	194.55
Net Cash Inflow / Outflow	-13.56	-1.65	-778.53	105.46	-112.48

	Kernex Microsystems	Danube	Redington	Syrma Sgs Tech	Optiemus Infracom
ROCE (%)	47.72	8.14	18.96	17.70	12.13
ROE (%)	43.61	4.81	13.60	15.03	9.89
ROA (%)	15.68	2.48	4.20	6.94	3.91
EBIT Margin (%)	35.10	2.81	2.22	12.08	7.00
Net Margin (%)	20.40	1.11	1.08	7.12	3.68
Cash Profit Margin (%)	21.86	1.18	1.25	8.92	5.11

	Kernex Microsystems	Danube	Redington	Syrma Sgs Tech	Optiemus Infracom
Revenue Growth (%)	126.70	26.00	19.96	27.26	-6.42
EBIT Growth (%)	257.41	9.57	2.49	56.23	-1.57
Net Profit Growth (%)	76.31	25.16	-29.47	87.48	4.24
EPS Growth (%)	75.39	-17.46	-7.14	72.91	2.55
Book Value Growth (%)	58.33	109.48	16.51	63.56	28.31

	Kernex Microsystems	Danube	Redington	Syrma Sgs Tech	Optiemus Infracom
Price / Earnings	16.35	22.94	10.46	46.89	39.42
Price / Book Value	5.82	0.82	1.53	5.22	3.47
Dividend Yield (%)	0.00	0.00	3.01	0.19	0.00
EV/EBITDA	10.46	13.39	6.46	25.68	23.16
Market Cap (₹ Cr)	1,444.34	27.93	15,586.44	14,900.53	2,602.17

	Kernex Microsystems	Danube	Redington	Syrma Sgs Tech	Optiemus Infracom
Debt to Equity	0.65	0.39	0.26	0.12	0.41
Short term debt to equity ratio	0.65	0.37	0.26	0.10	0.11
Current Ratio	1.31	2.05	1.41	1.70	1.45
Quick Ratio	0.74	1.32	1.06	1.27	1.03
Interest Coverage	5.16	2.24	3.87	10.23	4.90

	Kernex Microsystems	Danube	Redington	Syrma Sgs Tech	Optiemus Infracom
Debtors to sales (%)	73.51	29.12	18.10	38.20	16.83
Asset Turnover	0.76	2.23	3.90	0.97	1.05
Receivable days	144.19	83.28	59.58	125.66	92.62
Inventory Days	179.82	53.89	22.14	71.33	57.65
Payable days	490.77	40.48	50.63	178.45	132.51
Cash Conversion Cycle	-166.76	96.69	31.09	18.54	17.75

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