Kitply Peer Comparison

NSE: KITPLYIND | BSE: 502595

₹2.00

₹0.20 (11.11%)

As on 05-Apr-2013IST

Market cap

₹35 Cr

Revenue (TTM)

₹106 Cr

P/E Ratio

--

P/B Ratio

-0.2

Div. Yield

0 %

Edit

	Kitply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Market cap (₹ Cr)	35	16,723	6,303	3,577	1,974
Revenue (₹ Cr)	106	5,789	3,169	2,863	1,561
Net Profit (₹ Cr)	-6.20	298.71	92.97	124.93	6.72
Net Margin (%)	-5.74	5.15	2.92	4.35	0.43
RoE (%)	--	11.70	8.01	12.60	0.50
Price to Earnings	--	57.44	67.83	36.27	293.66
Price-To-Book	-0.19	6.21	5.25	3.82	1.45

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Kitply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Operating Revenue	106.01	2,130.36	1,199.59	1,165.34	1,020.76
Total Income	108.09	2,147.68	1,207.15	1,173.73	1,024.20
Total Expenditure	106.18	1,794.86	1,026.30	1,050.25	817.39
EBITDA	-0.17	335.51	173.29	115.09	203.37
Depreciation	0.82	68.65	55.56	23.08	68.63
EBIT	-1.00	266.85	117.73	92.01	134.73
Interest	7.29	12.79	16.92	16.65	37.21
Other Income	2.08	17.32	7.56	8.39	3.45
Exceptional Items	--	-11.81	-12.40	--	--
Profit before Tax	-6.20	259.58	95.96	81.38	100.97
Provision for Tax	--	68.36	22.28	20.47	32.16
Profit after Tax	-6.20	191.22	73.68	60.91	68.81

Liabilities (₹ Cr)

	Kitply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Shareholder's Funds	-144.35	1,267.40	573.47	436.71	730.38
Minority Interest	--	-1.20	0.46	--	--
Non-Current Liabilities	180.15	9.23	153.72	79.75	438.84
Current Liabilities	44.28	494.00	443.97	392.29	286.01
Total Liabilities	80.08	1,811.42	1,171.64	915.13	1,455.23

Assets (₹ Cr)

	Kitply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Non-Current Assets	34.25	827.17	489.92	366.84	1,099.98
Current Assets	45.83	942.26	681.72	541.91	355.25
Total Assets	80.08	1,811.42	1,171.64	915.13	1,455.23
Total Debt*	178.93	160.49	248.41	191.72	446.88
Net Current Assets	1.55	448.26	237.75	149.62	69.24
Contingent Liabilities	--	36.52	68.02	56.03	12.08

Cashflow (₹ Cr)

	Kitply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Cash From Operating Activities	2.06	370.52	213.04	227.79	213.58
Cash Flow from Investing Activities	3.37	-225.98	-154.17	-124.67	-70.33
Cash from Financing Activities	-4.70	-140.11	-70.87	-92.16	-141.44
Net Cash Inflow / Outflow	0.72	4.44	-12.00	10.96	1.82

Ratios

Profitability Ratios

	Kitply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
ROCE (%)	2.87	19.43	13.97	15.39	11.52
ROE (%)	0.00	16.22	13.72	14.96	9.89
ROA (%)	-7.35	11.34	6.48	6.55	4.71
EBIT Margin (%)	1.80	16.56	15.08	10.60	20.26
Net Margin (%)	-5.74	8.90	6.10	5.19	6.72
Cash Profit Margin (%)	-5.07	11.64	10.77	7.21	12.71

Growth Ratios

	Kitply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Revenue Growth (%)	-12.99	-8.06	-9.16	-17.96	16.45
EBIT Growth (%)	-35.92	20.66	-0.99	-21.69	47.72
Net Profit Growth (%)	-20.66	52.63	-14.99	28.91	375.83
EPS Growth (%)	-20.66	27.15	-14.89	28.91	375.85
Book Value Growth (%)	-4.33	16.21	14.54	15.43	10.39

Valuation Ratios

	Kitply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Price / Earnings	0.00	36.95	6.11	34.08	28.52
Price / Book Value	0.00	5.58	3.93	4.76	2.69
Dividend Yield (%)	--	0.31	0.54	0.24	0.00
EV/EBITDA	91.73	20.25	13.74	17.33	11.30
Market Cap (₹ Cr)	0.00	7,074.08	2,254.63	2,076.06	1,962.65

Solvency Ratios

	Kitply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Debt to Equity	-1.24	0.13	0.43	0.44	0.61
Short term debt to equity ratio	0.00	0.07	0.24	0.19	0.02
Current Ratio	1.04	1.91	1.54	1.38	1.24
Quick Ratio	0.92	1.16	0.68	0.92	0.72
Interest Coverage	0.15	21.30	6.67	5.89	3.71

Operating Efficiency Ratios

	Kitply	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Debtors to sales (%)	32.31	14.21	11.26	16.64	7.62
Asset Turnover	1.26	1.32	1.05	1.25	0.74
Receivable days	126.31	45.74	41.52	86.20	25.02
Inventory Days	19.41	62.71	113.97	55.80	51.17
Payable days	142.72	63.21	118.42	107.97	98.70
Cash Conversion Cycle	3.00	45.24	37.07	34.02	-22.51

Annual
Quarterly