Market cap
₹9 Cr
Revenue (TTM)
₹6 Cr
P/E Ratio
35.3
P/B Ratio
-2.9
Div. Yield
0 %
| Mipco Seamless | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
9 | 38,551 | 22,119 | 12,648 | 10,499 |
Revenue (₹ Cr) |
6 | 5,642 | 3,886 | 6,654 | 5,811 |
Net Profit (₹ Cr) |
0.25 | 243.00 | 654.66 | 226.02 | 776.40 |
Net Margin (%) |
4.49 | 4.26 | 16.07 | 3.38 | 12.84 |
RoE (%) |
-- | 11.03 | 25.28 | 26.28 | 17.67 |
Price to Earnings |
35.31 | 158.65 | 33.79 | 55.96 | 13.52 |
Price-To-Book |
-2.85 | 10.07 | 6.94 | 9.42 | 2.20 |
Income Statement (₹ Cr)
| Mipco Seamless | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
Operating Revenue
|
5.62 | 5,642.00 | 3,886.44 | 6,653.61 | 5,810.70 |
|
Total Income
|
5.62 | 5,698.00 | 4,073.40 | 6,679.47 | 6,045.20 |
|
Total Expenditure
|
5.37 | 4,813.00 | 3,010.31 | 6,057.21 | 4,884.30 |
|
EBITDA
|
0.25 | 829.00 | 876.13 | 596.40 | 926.40 |
|
Depreciation
|
0.00 | 321.00 | 91.80 | 125.38 | 96.70 |
|
EBIT
|
0.25 | 508.00 | 784.33 | 471.02 | 829.70 |
|
Interest
|
0.00 | 229.00 | 14.39 | 172.06 | 12.00 |
|
Other Income
|
0.00 | 56.00 | 186.96 | 25.86 | 234.50 |
|
Exceptional Items
|
0.00 | 16.00 | -95.69 | -69.74 | -24.90 |
|
Profit before Tax
|
0.25 | 351.00 | 861.22 | 255.08 | 1,027.30 |
|
Provision for Tax
|
0.00 | 108.00 | 206.56 | 29.06 | 250.90 |
|
Profit after Tax
|
0.25 | 243.00 | 654.66 | 226.02 | 776.40 |
Liabilities (₹ Cr)
| Mipco Seamless | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
-1.20 | 2,268.00 | 3,041.34 | 1,286.91 | 4,719.10 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
1.61 | 1,358.00 | 164.21 | 1,237.99 | 214.40 |
|
Current Liabilities
|
0.48 | 2,720.00 | 756.99 | 1,768.80 | 1,150.00 |
|
Total Liabilities
|
0.16 | 5,447.00 | 3,585.72 | 3,072.14 | 5,172.90 |
Assets (₹ Cr)
| Mipco Seamless | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
0.00 | 3,550.00 | 210.83 | 635.59 | 1,703.30 |
|
Current Assets
|
0.66 | 2,663.00 | 2,968.15 | 3,236.20 | 4,050.30 |
|
Total Assets
|
0.16 | 5,447.00 | 3,585.72 | 3,072.14 | 5,172.90 |
|
Total Debt*
|
1.43 | 1,818.00 | 0.00 | 653.67 | 0.00 |
|
Net Current Assets
|
0.19 | -57.00 | 2,211.16 | 1,467.40 | 2,900.30 |
|
Contingent Liabilities
|
-- | 274.00 | 0.67 | 30.16 | 33.50 |
Cashflow (₹ Cr)
| Mipco Seamless | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.72 | 348.00 | 811.98 | -87.61 | 565.00 |
|
Cash Flow from Investing Activities
|
-- | -89.00 | -308.28 | -46.56 | -487.70 |
|
Cash from Financing Activities
|
0.73 | 4.00 | -498.59 | 192.15 | -264.50 |
|
Net Cash Inflow / Outflow
|
0.01 | 263.00 | 5.10 | 57.98 | -187.20 |
Ratios
Profitability Ratios
| Mipco Seamless | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
ROCE (%)
|
0.00 | 3.00 | 39.09 | 31.13 | 22.93 |
|
ROE (%)
|
0.00 | 11.03 | 25.28 | 26.28 | 17.67 |
|
ROA (%)
|
48.00 | 4.09 | 17.35 | 6.14 | 13.79 |
|
EBIT Margin (%)
|
4.49 | 9.00 | 20.18 | 7.08 | 14.28 |
|
Net Margin (%)
|
4.49 | 4.26 | 16.07 | 3.38 | 12.84 |
|
Cash Profit Margin (%)
|
-- | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Mipco Seamless | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-- | 36.18 | 5.19 | 12.20 | 8.06 |
|
EBIT Growth (%)
|
244.83 | 207.88 | -2.60 | 17.69 | 13.53 |
|
Net Profit Growth (%)
|
313.56 | 1,529.41 | -12.15 | 5.22 | 15.21 |
|
EPS Growth (%)
|
313.56 | 1,442.70 | -2.61 | 1.66 | 17.78 |
|
Book Value Growth (%)
|
-3.29 | -1.54 | 14.05 | 40.53 | 13.90 |
Valuation Ratios
| Mipco Seamless | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
Price / Earnings
|
0.00 | 160.26 | 30.47 | 43.02 | 13.20 |
|
Price / Book Value
|
-4.08 | 10.07 | 6.94 | 9.42 | 2.20 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 2.11 | 0.14 | 3.25 |
|
EV/EBITDA
|
-163.63 | 48.31 | 23.34 | 21.69 | 8.54 |
|
Market Cap (₹ Cr)
|
-- | 3,967.23 | 32,489.33 | 6,089.23 | 15,915.20 |
Solvency Ratios
| Mipco Seamless | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
Debt to Equity
|
-1.34 | 0.51 | 0.00 | 0.62 | 0.00 |
|
Short term debt to equity ratio
|
-- | 0.36 | -- | 0.01 | -- |
|
Current Ratio
|
1.39 | 0.98 | 3.92 | 1.83 | 3.52 |
|
Quick Ratio
|
1.34 | 0.65 | 3.92 | 1.65 | 3.52 |
|
Interest Coverage
|
-54.05 | 2.53 | 60.86 | 2.48 | 86.61 |
Operating Efficiency Ratios
| Mipco Seamless | Sterlite Tech | Tata Elxsi | Black Box | Zensar Tech | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
0.00 | 18.89 | 27.77 | 17.34 | 15.91 |
|
Asset Turnover
|
10.70 | 0.95 | 1.03 | 1.81 | 1.03 |
|
Receivable days
|
-- | 110.71 | 95.10 | 29.16 | 52.60 |
|
Inventory Days
|
-- | 71.15 | 0.00 | 13.95 | 0.00 |
|
Payable days
|
-- | 261.85 | 1,536.47 | 126.80 | -- |
|
Cash Conversion Cycle
|
-- | -79.99 | -1,441.37 | -83.69 | -- |