Linkson Intl Peer Comparison

BSE: 508982

₹90.75

₹4.30 (4.97%)

As on 15-Jun-2015IST

Market cap

₹30 Cr

Revenue (TTM)

₹147 Cr

P/E Ratio

--

P/B Ratio

1.4

Div. Yield

0 %

Edit

	Linkson Intl	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Market cap (₹ Cr)	30	15,622	2,860	1,624	423
Revenue (₹ Cr)	147	4,309	2,785	197	103
Net Profit (₹ Cr)	-3.67	972.25	206.89	-32.36	9.62
Net Margin (%)	--	21.57	7.30	-16.28	9.08
RoE (%)	--	8.99	13.91	-34.20	13.59
Price to Earnings	--	20.67	10.25	--	44.03
Price-To-Book	1.38	1.72	1.35	8.39	3.80

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Linkson Intl	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Operating Revenue	309.05	1,142.17	3,018.29	105.76	--
Total Income	309.25	1,221.16	3,077.96	108.07	--
Total Expenditure	290.13	894.47	2,788.71	107.49	--
EBITDA	18.92	247.69	229.57	-1.73	--
Depreciation	2.07	58.80	37.85	0.42	--
EBIT	16.85	188.90	191.72	-2.14	--
Interest	10.66	18.83	22.69	2.33	--
Other Income	0.19	79.00	59.68	2.31	--
Exceptional Items	--	-14.32	--	0.07	--
Profit before Tax	6.38	234.74	228.70	-2.09	--
Provision for Tax	1.61	64.13	61.56	--	--
Profit after Tax	4.76	170.62	167.15	-2.09	--

Liabilities (₹ Cr)

	Linkson Intl	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Shareholder's Funds	20.79	2,460.64	863.03	17.23	--
Minority Interest	--	-49.66	3.46	--	--
Non-Current Liabilities	33.30	511.13	170.72	19.92	--
Current Liabilities	89.31	1,345.70	688.93	40.97	--
Total Liabilities	143.39	4,267.81	1,726.15	85.90	--

Assets (₹ Cr)

	Linkson Intl	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Non-Current Assets	20.29	2,753.20	492.07	56.24	--
Current Assets	123.10	1,514.61	1,234.08	21.88	--
Total Assets	143.39	4,267.81	1,726.15	85.90	--
Total Debt*	70.55	1,272.73	195.54	25.13	--
Net Current Assets	33.79	168.91	545.15	-19.10	--
Contingent Liabilities	--	911.48	99.43	12.66	--

Cashflow (₹ Cr)

	Linkson Intl	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Cash From Operating Activities	17.52	-141.78	201.19	1.89	--
Cash Flow from Investing Activities	-3.97	-335.01	-45.27	-0.61	--
Cash from Financing Activities	-8.99	422.79	-100.72	-2.23	--
Net Cash Inflow / Outflow	4.56	-54.00	55.20	-0.95	--

Ratios

Profitability Ratios

	Linkson Intl	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
ROCE (%)	19.34	7.40	24.81	1.80	--
ROE (%)	25.89	7.15	20.62	0.00	--
ROA (%)	3.69	4.42	9.99	-2.39	--
EBIT Margin (%)	6.19	28.60	9.58	0.55	--
Net Margin (%)	1.54	13.97	5.43	-1.94	--
Cash Profit Margin (%)	2.21	16.73	6.50	-1.58	--

Growth Ratios

	Linkson Intl	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Revenue Growth (%)	6.03	14.69	12.98	-5.25	--
EBIT Growth (%)	9.27	-8.42	11.17	-86.43	--
Net Profit Growth (%)	2.81	-32.22	12.89	-538.95	--
EPS Growth (%)	2.81	-33.00	12.16	-538.95	--
Book Value Growth (%)	29.94	6.40	13.78	-13.54	--

Valuation Ratios

	Linkson Intl	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Price / Earnings	1.21	1.95	0.57	0.00	--
Price / Book Value	0.55	0.60	1.14	0.00	--
Dividend Yield (%)	0.00	3.01	5.08	--	--
EV/EBITDA	3.89	6.60	2.66	48.70	--
Market Cap (₹ Cr)	11.51	1,485.27	986.61	0.00	--

Solvency Ratios

	Linkson Intl	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Debt to Equity	3.39	0.52	0.23	-1.43	--
Short term debt to equity ratio	1.83	0.09	0.07	0.27	--
Current Ratio	1.38	1.13	1.79	0.53	--
Quick Ratio	0.65	0.78	1.38	0.25	--
Interest Coverage	1.60	13.47	11.08	0.10	--

Operating Efficiency Ratios

	Linkson Intl	Nava	Balmer Lawrie	Kothari Industrial	Sealmatic India
Debtors to sales (%)	16.13	8.35	14.89	4.74	--
Asset Turnover	2.40	0.36	1.88	1.21	--
Receivable days	53.96	22.54	51.43	19.03	--
Inventory Days	67.69	105.12	33.04	57.96	--
Payable days	45.34	89.10	45.66	113.64	--
Cash Conversion Cycle	76.31	38.56	38.81	-36.64	--

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

Annual
Quarterly