Koutons Retail India Peer Comparison

NSE: KOUTONS | BSE: 532901

₹2.35

₹-0.05 (-2.08%)

As on 17-Sep-2013IST

Market cap

₹7 Cr

Revenue (TTM)

₹28 Cr

P/E Ratio

P/B Ratio

Div. Yield

0 %

Edit

	Koutons Retail India	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Market cap (₹ Cr)	7	10,851	6,130	5,734	3,133
Revenue (₹ Cr)	28	5,325	5,437	4,185	1,258
Net Profit (₹ Cr)	-175.73	303.71	186.41	102.96	160.84
Net Margin (%)	-408.52	5.66	3.43	2.41	12.56
RoE (%)	-58.38	22.82	13.58	4.77	15.74
Price to Earnings	--	34.97	51.27	55.70	21.16
Price-To-Book	0.03	6.98	6.45	2.60	3.26

Income Statement (₹ Cr)

	Koutons Retail India	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Operating Revenue	165.27	2,798.49	--	1,024.26	301.87
Total Income	167.03	2,813.94	--	1,030.21	313.63
Total Expenditure	277.12	2,712.88	--	1,085.38	228.49
EBITDA	-111.86	85.61	--	-61.13	73.38
Depreciation	11.04	25.15	--	36.96	6.23
EBIT	-122.90	60.46	--	-98.09	67.15
Interest	85.03	30.15	--	39.49	2.60
Other Income	1.77	15.45	--	5.95	11.76
Exceptional Items	9.20	0.91	--	-5.31	--
Profit before Tax	-196.97	46.67	--	-131.63	76.31
Provision for Tax	-63.05	8.12	--	0.75	24.17
Profit after Tax	-133.91	38.55	--	-132.38	52.14

	Koutons Retail India	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Shareholder's Funds	56.25	548.08	--	227.14	225.55
Minority Interest	--	28.72	--	--	--
Non-Current Liabilities	47.71	60.41	--	13.11	2.83
Current Liabilities	1,034.83	732.08	--	376.33	52.89
Total Liabilities	1,367.61	1,376.24	--	616.58	283.00

	Koutons Retail India	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Non-Current Assets	112.84	384.86	--	269.47	59.57
Current Assets	1,024.38	984.43	--	347.11	221.69
Total Assets	1,367.61	1,376.24	--	616.58	283.00
Total Debt*	847.22	451.91	--	258.56	14.89
Net Current Assets	-10.44	252.35	--	-29.22	168.81
Contingent Liabilities	171.36	1,954.15	--	101.03	5.05

	Koutons Retail India	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Cash From Operating Activities	61.96	0.12	--	111.54	36.94
Cash Flow from Investing Activities	-0.94	-24.99	--	-39.55	-13.71
Cash from Financing Activities	-68.23	-8.72	--	-81.43	-25.83
Net Cash Inflow / Outflow	-7.21	-33.59	--	-9.44	-2.60

	Koutons Retail India	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
ROCE (%)	-11.72	8.03	--	-15.74	35.57
ROE (%)	-110.34	7.61	--	-44.46	24.64
ROA (%)	-11.03	2.99	--	-18.73	19.62
EBIT Margin (%)	-66.61	3.61	--	-5.39	28.20
Net Margin (%)	-80.17	1.37	--	-12.85	16.62
Cash Profit Margin (%)	-73.86	2.28	--	-9.08	17.90

	Koutons Retail India	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Revenue Growth (%)	-69.14	24.32	--	-10.55	27.58
EBIT Growth (%)	65.17	11.13	--	-329.76	10.51
Net Profit Growth (%)	57.43	68.51	--	-46.97	12.78
EPS Growth (%)	57.43	44.88	--	-46.97	12.78
Book Value Growth (%)	-70.92	16.04	--	-38.34	14.05

	Koutons Retail India	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Price / Earnings	0.00	2.53	--	0.00	3.14
Price / Book Value	0.73	0.29	--	1.19	3.63
Dividend Yield (%)	0.00	0.00	--	0.00	2.56
EV/EBITDA	-8.03	4.51	--	-8.81	8.61
Market Cap (₹ Cr)	39.72	159.51	--	271.05	819.55

	Koutons Retail India	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Debt to Equity	15.49	0.83	--	1.14	0.07
Short term debt to equity ratio	8.38	0.71	--	1.08	0.07
Current Ratio	0.99	1.34	--	0.92	4.19
Quick Ratio	0.66	1.00	--	0.47	3.58
Interest Coverage	-1.32	2.55	--	-2.33	30.41

	Koutons Retail India	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Debtors to sales (%)	223.54	18.18	--	6.22	15.97
Asset Turnover	0.14	2.17	--	1.49	1.23
Receivable days	775.53	56.11	--	25.89	43.74
Inventory Days	924.17	32.09	--	80.21	38.57
Payable days	509.78	39.77	--	39.86	50.32
Cash Conversion Cycle	1,189.93	48.43	--	66.25	31.99

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