Khaitan Electricals Peer Comparison

NSE: KHAITANELE | BSE: 504269

₹1.35

₹-0.05 (-3.57%)

As on 16-Sep-2019IST

Market cap

₹2 Cr

Revenue (TTM)

₹9 Cr

P/E Ratio

P/B Ratio

-0

Div. Yield

0 %

Edit

	Khaitan Electricals	TTK Prestige	Cello World	Carysil	La Opala Rg
Market cap (₹ Cr)	2	8,320	7,818	3,215	1,876
Revenue (₹ Cr)	9	3,178	2,321	959	315
Net Profit (₹ Cr)	-29.26	190.03	324.26	108.11	93.15
Net Margin (%)	-217.30	5.86	13.64	11.09	26.86
RoE (%)	--	10.84	12.73	18.33	11.65
Price to Earnings	--	43.04	24.99	30.11	20.14
Price-To-Book	0.00	4.09	3.31	5.02	2.22

Income Statement (₹ Cr)

	Khaitan Electricals	TTK Prestige	Cello World	Carysil	La Opala Rg
Operating Revenue	37.80	1,871.35	--	196.47	259.29
Total Income	43.81	1,883.78	--	201.08	272.75
Total Expenditure	73.50	1,620.62	--	169.47	152.68
EBITDA	-35.70	250.73	--	27.00	106.62
Depreciation	1.69	25.61	--	7.14	13.78
EBIT	-37.39	225.12	--	19.85	92.83
Interest	13.38	7.38	--	7.58	0.84
Other Income	6.02	12.43	--	4.61	13.46
Exceptional Items	--	128.96	--	--	--
Profit before Tax	-44.76	359.13	--	16.88	105.46
Provision for Tax	0.07	95.64	--	4.65	32.02
Profit after Tax	-44.76	263.49	--	12.24	73.44

	Khaitan Electricals	TTK Prestige	Cello World	Carysil	La Opala Rg
Shareholder's Funds	-392.56	1,019.68	--	118.30	503.60
Minority Interest	--	--	--	1.34	--
Non-Current Liabilities	88.75	139.31	--	21.31	37.10
Current Liabilities	399.11	410.28	--	128.04	35.85
Total Liabilities	95.30	1,569.27	--	268.99	576.55

	Khaitan Electricals	TTK Prestige	Cello World	Carysil	La Opala Rg
Non-Current Assets	54.72	522.00	--	117.48	296.27
Current Assets	40.58	1,047.27	--	151.51	280.29
Total Assets	95.30	1,569.27	--	268.99	576.55
Total Debt*	373.85	129.20	--	91.62	3.86
Net Current Assets	-358.53	636.99	--	23.47	244.44
Contingent Liabilities	38.00	17.15	--	0.43	3.28

	Khaitan Electricals	TTK Prestige	Cello World	Carysil	La Opala Rg
Cash From Operating Activities	34.88	126.78	--	15.59	80.24
Cash Flow from Investing Activities	8.08	-3.09	--	-19.98	-68.73
Cash from Financing Activities	-43.48	-112.65	--	-0.39	-10.47
Net Cash Inflow / Outflow	-0.52	11.04	--	-4.79	1.04

	Khaitan Electricals	TTK Prestige	Cello World	Carysil	La Opala Rg
ROCE (%)	-450.99	34.72	--	12.18	22.56
ROE (%)	0.00	28.20	--	10.64	15.65
ROA (%)	-34.81	18.44	--	4.88	13.70
EBIT Margin (%)	-78.54	14.06	--	16.09	46.31
Net Margin (%)	-102.15	13.99	--	6.09	26.92
Cash Profit Margin (%)	-110.43	15.40	--	9.86	33.62

	Khaitan Electricals	TTK Prestige	Cello World	Carysil	La Opala Rg
Revenue Growth (%)	-47.68	7.23	--	8.55	10.22
EBIT Growth (%)	87.71	17.08	--	7.20	20.35
Net Profit Growth (%)	84.97	74.90	--	53.49	18.09
EPS Growth (%)	84.97	76.42	--	64.63	18.09
Book Value Growth (%)	-12.87	19.50	--	5.89	15.82

	Khaitan Electricals	TTK Prestige	Cello World	Carysil	La Opala Rg
Price / Earnings	0.00	2.26	--	4.51	42.87
Price / Book Value	0.00	7.03	--	2.28	6.25
Dividend Yield (%)	0.00	0.48	--	0.96	0.39
EV/EBITDA	-12.92	27.15	--	10.87	26.23
Market Cap (₹ Cr)	0.00	7,150.26	--	269.31	3,148.52

	Khaitan Electricals	TTK Prestige	Cello World	Carysil	La Opala Rg
Debt to Equity	-0.95	0.13	--	0.77	0.01
Short term debt to equity ratio	-0.61	--	--	0.53	0.01
Current Ratio	0.10	2.55	--	1.18	7.82
Quick Ratio	0.06	1.49	--	0.81	6.94
Interest Coverage	-2.35	49.66	--	3.23	127.27

	Khaitan Electricals	TTK Prestige	Cello World	Carysil	La Opala Rg
Debtors to sales (%)	24.78	13.80	--	24.51	15.76
Asset Turnover	0.30	1.31	--	0.78	0.48
Receivable days	237.43	46.03	--	80.19	51.69
Inventory Days	237.04	79.41	--	82.87	46.04
Payable days	502.72	66.56	--	141.77	94.30
Cash Conversion Cycle	-28.26	58.88	--	21.28	3.43

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