Shriniwas Power & Infrastructure Peer Comparison

BSE: 531261

₹1.13

₹0.01 (1.02%)

As on 17-Sep-2013IST

Market cap

₹5 Cr

Revenue (TTM)

₹7 Cr

P/E Ratio

9

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Shriniwas Power & Infrastructure	Amagi Media Labs	Hexaware Technologies	IDream Film Infra	Intellect Design	KPIT Technologies	Megasoft	Netweb Tech	RateGain Travel	Zen Technologies
Market cap (₹ Cr)	5	12,749	34,034	16,694	9,511	16,125	14,513	31,348	10,895	16,494
Revenue (₹ Cr)	7	1,163	14,670	5	3,182	6,591	843	2,702	2,336	671
Net Profit (₹ Cr)	0.25	-68.71	1,343.30	1.29	347.31	628.38	163.80	260.66	242.37	198.83
Net Margin (%)	3.73	-5.61	9.19	25.61	10.53	9.42	17.14	9.55	10.19	26.37
RoE (%)	--	--	22.16	--	12.31	18.39	15.04	40.04	14.34	9.88
Price to Earnings	9.01	177.87	25.33	--	26.94	27.68	95.56	120.26	44.95	91.55
Price-To-Book	0.07	7.11	5.07	62.50	3.02	4.52	15.01	15.61	5.23	8.60

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Shriniwas Power & Infrastructure	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Operating Revenue	21.48	--	1,948.18	--	101.84
Total Income	21.48	--	1,994.39	0.00	107.46
Total Expenditure	18.62	--	1,556.89	0.07	64.74
EBITDA	2.87	--	391.28	-0.07	37.09
Depreciation	0.29	--	32.41	--	1.43
EBIT	2.58	--	358.87	-0.07	35.67
Interest	2.24	--	1.13	0.00	1.91
Other Income	--	--	46.21	0.00	5.62
Exceptional Items	--	--	--	--	--
Profit before Tax	0.34	--	403.96	-0.07	39.37
Provision for Tax	0.09	--	76.31	--	7.80
Profit after Tax	0.25	--	327.65	-0.07	31.57

Liabilities (₹ Cr)

	Shriniwas Power & Infrastructure	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Shareholder's Funds	69.30	--	1,203.86	-0.37	103.61
Minority Interest	--	--	--	--	--
Non-Current Liabilities	14.77	--	27.01	--	3.63
Current Liabilities	4.58	--	327.24	2.87	50.81
Total Liabilities	88.88	--	1,565.42	2.51	158.05

Assets (₹ Cr)

	Shriniwas Power & Infrastructure	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Non-Current Assets	43.03	--	646.28	2.50	50.54
Current Assets	45.61	--	911.83	0.01	107.51
Total Assets	88.88	--	1,565.42	2.51	158.05
Total Debt*	15.46	--	0.00	2.87	25.22
Net Current Assets	41.03	--	584.59	-2.87	56.70
Contingent Liabilities	--	--	2.81	0.12	38.18

Cashflow (₹ Cr)

	Shriniwas Power & Infrastructure	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Cash From Operating Activities	-2.48	--	219.90	1.05	-2.11
Cash Flow from Investing Activities	1.18	--	-248.38	0.05	-0.59
Cash from Financing Activities	1.26	--	-189.73	-1.10	7.45
Net Cash Inflow / Outflow	-0.04	--	-218.21	0.00	4.75

Ratios

Profitability Ratios

	Shriniwas Power & Infrastructure	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
ROCE (%)	3.07	--	36.49	-2.42	37.55
ROE (%)	0.36	--	29.53	0.00	34.77
ROA (%)	0.27	--	21.91	-2.41	24.06
EBIT Margin (%)	13.35	--	22.46	--	41.94
Net Margin (%)	1.17	--	16.43	-62,721.51	29.38
Cash Profit Margin (%)	2.51	--	18.48	--	32.32

Growth Ratios

	Shriniwas Power & Infrastructure	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Revenue Growth (%)	-86.77	--	34.31	--	484.85
EBIT Growth (%)	-82.35	--	30.48	-28.77	1,18,740.94
Net Profit Growth (%)	-98.36	--	22.70	-28.64	1,606.76
EPS Growth (%)	-98.36	--	21.38	-28.64	1,606.79
Book Value Growth (%)	0.36	--	18.50	-25.30	32.91

Valuation Ratios

	Shriniwas Power & Infrastructure	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Price / Earnings	58.90	--	3.85	0.00	0.38
Price / Book Value	0.21	--	2.10	-6.09	1.15
Dividend Yield (%)	0.00	--	6.35	0.00	4.84
EV/EBITDA	10.55	--	5.32	-68.46	2.65
Market Cap (₹ Cr)	14.81	--	2,523.67	--	119.47

Solvency Ratios

	Shriniwas Power & Infrastructure	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Debt to Equity	0.22	--	0.00	-7.75	0.24
Short term debt to equity ratio	0.01	--	--	-7.75	0.20
Current Ratio	9.96	--	2.79	0.00	2.12
Quick Ratio	7.36	--	2.79	0.00	2.03
Interest Coverage	1.15	--	359.44	-1,932.64	21.59

Operating Efficiency Ratios

	Shriniwas Power & Infrastructure	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Debtors to sales (%)	153.94	--	18.73	--	63.58
Asset Turnover	0.23	--	1.30	0.00	0.78
Receivable days	504.92	--	62.22	--	126.37
Inventory Days	315.88	--	0.00	--	21.24
Payable days	209.20	--	--	467.23	66.16
Cash Conversion Cycle	611.60	--	--	--	81.45

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