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	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Market cap (₹ Cr)	5	30,526	28,156	17,885	15,100
Revenue (₹ Cr)	7	14,670	2,702	843	671
Net Profit (₹ Cr)	0.25	1,343.30	260.66	163.80	198.83
Net Margin (%)	3.73	9.19	9.55	17.14	26.37
RoE (%)	--	22.16	40.04	15.04	9.88
Price to Earnings	9.01	22.72	108.02	117.75	83.82
Price-To-Book	0.07	4.55	14.02	18.50	7.88

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Shriniwas Power & Infrastructure	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Operating Revenue	21.48	1,948.18	--	115.40	101.84
Total Income	21.48	1,994.39	--	124.24	107.46
Total Expenditure	18.62	1,556.89	--	99.70	64.74
EBITDA	2.87	391.28	--	15.70	37.09
Depreciation	0.29	32.41	--	12.33	1.43
EBIT	2.58	358.87	--	3.36	35.67
Interest	2.24	1.13	--	10.58	1.91
Other Income	--	46.21	--	8.85	5.62
Exceptional Items	--	--	--	--	--
Profit before Tax	0.34	403.96	--	1.63	39.37
Provision for Tax	0.09	76.31	--	0.47	7.80
Profit after Tax	0.25	327.65	--	1.17	31.57

Liabilities (₹ Cr)

	Shriniwas Power & Infrastructure	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Shareholder's Funds	69.30	1,203.86	--	213.84	103.61
Minority Interest	--	--	--	--	--
Non-Current Liabilities	14.77	27.01	--	2.02	3.63
Current Liabilities	4.58	327.24	--	144.39	50.81
Total Liabilities	88.88	1,565.42	--	360.25	158.05

Assets (₹ Cr)

	Shriniwas Power & Infrastructure	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Non-Current Assets	43.03	646.28	--	221.30	50.54
Current Assets	45.61	911.83	--	138.96	107.51
Total Assets	88.88	1,565.42	--	360.25	158.05
Total Debt*	15.46	0.00	--	107.59	25.22
Net Current Assets	41.03	584.59	--	-5.43	56.70
Contingent Liabilities	--	2.81	--	27.59	38.18

Cashflow (₹ Cr)

	Shriniwas Power & Infrastructure	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Cash From Operating Activities	-2.48	219.90	--	-1.49	-2.11
Cash Flow from Investing Activities	1.18	-248.38	--	-5.58	-0.59
Cash from Financing Activities	1.26	-189.73	--	18.11	7.45
Net Cash Inflow / Outflow	-0.04	-218.21	--	11.04	4.75

Ratios

Profitability Ratios

	Shriniwas Power & Infrastructure	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
ROCE (%)	3.07	36.49	--	3.84	37.55
ROE (%)	0.36	29.53	--	0.55	34.77
ROA (%)	0.27	21.91	--	0.34	24.06
EBIT Margin (%)	13.35	22.46	--	21.27	41.94
Net Margin (%)	1.17	16.43	--	0.94	29.38
Cash Profit Margin (%)	2.51	18.48	--	11.70	32.32

Growth Ratios

	Shriniwas Power & Infrastructure	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Revenue Growth (%)	-86.77	34.31	--	-23.26	484.85
EBIT Growth (%)	-82.35	30.48	--	-39.83	1,18,740.94
Net Profit Growth (%)	-98.36	22.70	--	-93.33	1,606.76
EPS Growth (%)	-98.36	21.38	--	-93.33	1,606.79
Book Value Growth (%)	0.36	18.50	--	-0.16	32.91

Valuation Ratios

	Shriniwas Power & Infrastructure	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Price / Earnings	58.90	3.85	--	32.66	0.38
Price / Book Value	0.21	2.10	--	0.18	1.15
Dividend Yield (%)	0.00	6.35	--	0.00	4.84
EV/EBITDA	10.55	5.32	--	5.14	2.65
Market Cap (₹ Cr)	14.81	2,523.67	--	38.12	119.47

Solvency Ratios

	Shriniwas Power & Infrastructure	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debt to Equity	0.22	0.00	--	0.50	0.24
Short term debt to equity ratio	0.01	--	--	0.42	0.20
Current Ratio	9.96	2.79	--	0.96	2.12
Quick Ratio	7.36	2.79	--	0.96	2.03
Interest Coverage	1.15	359.44	--	1.15	21.59

Operating Efficiency Ratios

	Shriniwas Power & Infrastructure	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debtors to sales (%)	153.94	18.73	--	56.22	63.58
Asset Turnover	0.23	1.30	--	0.33	0.78
Receivable days	504.92	62.22	--	183.64	126.37
Inventory Days	315.88	0.00	--	0.00	21.24
Payable days	209.20	--	--	--	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.