Lakshmi Energy Peer Comparison

NSE: LAKSHMIEFL | BSE: 519570

₹2.50

₹-0.10 (-3.85%)

As on 17-Jun-2019IST

Market cap

₹18 Cr

Revenue (TTM)

₹8 Cr

P/E Ratio

P/B Ratio

-0

Div. Yield

0 %

Edit

	Lakshmi Energy	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Market cap (₹ Cr)	18	23,628	14,180	8,960	6,968
Revenue (₹ Cr)	8	77,720	11,633	6,009	4,355
Net Profit (₹ Cr)	-714.39	1,090.47	639.66	758.20	156.18
Net Margin (%)	-8,642.54	1.40	5.47	12.36	3.57
RoE (%)	--	11.55	14.71	13.43	14.43
Price to Earnings	--	20.44	22.15	11.82	44.76
Price-To-Book	-0.03	2.20	3.02	1.48	5.80

Income Statement (₹ Cr)

	Lakshmi Energy	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Operating Revenue	610.23	26,471.91	3,613.70	3,245.69	138.66
Total Income	610.40	26,561.11	3,649.90	3,263.50	139.79
Total Expenditure	893.11	25,543.64	3,235.65	2,471.76	128.48
EBITDA	-282.88	928.27	378.05	773.93	10.18
Depreciation	9.84	145.71	50.12	67.78	1.22
EBIT	-292.72	782.56	327.93	706.15	8.96
Interest	0.83	298.40	146.58	68.95	1.43
Other Income	0.17	89.20	36.20	17.81	1.13
Exceptional Items	-92.45	11.00	--	--	--
Profit before Tax	-293.38	573.36	215.80	655.01	8.65
Provision for Tax	-0.54	191.67	71.38	220.57	2.38
Profit after Tax	-292.85	381.69	144.42	434.44	6.28

	Lakshmi Energy	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Shareholder's Funds	632.15	1,741.67	1,179.45	2,287.90	38.24
Minority Interest	--	--	55.41	0.88	--
Non-Current Liabilities	790.14	569.88	196.72	189.09	30.20
Current Liabilities	454.88	7,317.71	1,818.21	1,379.67	48.87
Total Liabilities	1,877.17	9,629.26	3,256.36	3,857.54	117.55

	Lakshmi Energy	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Non-Current Assets	937.93	3,006.54	796.87	1,023.69	45.74
Current Assets	938.73	6,622.72	2,452.92	2,833.85	71.57
Total Assets	1,877.17	9,629.26	3,256.36	3,857.54	117.55
Total Debt*	1,197.41	2,244.02	1,547.76	1,245.25	32.83
Net Current Assets	483.85	-694.99	634.71	1,454.18	22.70
Contingent Liabilities	71.40	496.54	73.22	24.32	0.07

	Lakshmi Energy	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Cash From Operating Activities	-627.18	1,616.55	60.20	60.76	-5.00
Cash Flow from Investing Activities	581.52	-941.45	-232.39	-48.68	-19.25
Cash from Financing Activities	44.54	-645.48	159.81	24.68	26.03
Net Cash Inflow / Outflow	-1.12	29.63	-12.38	36.76	1.79

	Lakshmi Energy	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
ROCE (%)	-20.91	21.99	14.49	22.17	18.64
ROE (%)	-148.22	24.92	15.69	20.71	17.87
ROA (%)	-16.65	4.48	4.84	11.94	7.54
EBIT Margin (%)	-46.33	3.84	11.46	24.39	8.15
Net Margin (%)	-47.98	1.44	3.96	13.31	4.49
Cash Profit Margin (%)	-46.38	1.99	5.38	15.17	5.40

	Lakshmi Energy	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Revenue Growth (%)	-40.29	14.11	11.37	3.11	266.20
EBIT Growth (%)	-321.22	29.17	1.95	19.39	259.32
Net Profit Growth (%)	0.00	63.77	11.72	8.77	842.80
EPS Growth (%)	0.00	75.14	-4.22	8.77	842.44
Book Value Growth (%)	-82.15	31.84	77.60	19.95	19.53

	Lakshmi Energy	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Price / Earnings	0.00	0.00	20.37	23.56	12.17
Price / Book Value	2.21	0.00	2.33	4.47	9.99
Dividend Yield (%)	0.00	--	0.17	0.53	0.00
EV/EBITDA	-4.70	1.25	10.29	14.41	36.11
Market Cap (₹ Cr)	132.53	0.00	2,742.80	10,233.99	381.98

	Lakshmi Energy	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Debt to Equity	20.01	1.29	1.31	0.54	0.86
Short term debt to equity ratio	0.69	1.05	1.12	0.51	0.08
Current Ratio	2.06	0.91	1.35	2.05	1.46
Quick Ratio	0.87	0.39	0.40	0.27	0.97
Interest Coverage	-352.05	2.92	2.47	10.50	7.04

	Lakshmi Energy	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Debtors to sales (%)	64.85	4.04	12.95	7.60	20.96
Asset Turnover	0.35	3.10	1.21	0.91	1.67
Receivable days	245.68	12.75	47.01	26.28	47.15
Inventory Days	409.09	46.32	160.38	247.10	39.79
Payable days	15.67	40.40	40.14	29.36	149.50
Cash Conversion Cycle	639.10	18.67	167.24	244.02	-62.56

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