Market cap
₹11 Cr
Revenue (TTM)
₹3 Cr
P/E Ratio
99.4
P/B Ratio
0.8
Div. Yield
0 %
| Modern Shares | Angel One | Choice Intl | Prudent | Share India Sec | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
11 | 27,238 | 16,948 | 13,875 | 3,733 |
Revenue (₹ Cr) |
3 | 5,426 | 1,194 | 1,371 | 1,577 |
Net Profit (₹ Cr) |
0.11 | 1,032.16 | 250.53 | 245.03 | 364.48 |
Net Margin (%) |
3.15 | 18.96 | 20.44 | 17.44 | 22.84 |
RoE (%) |
0.84 | 17.30 | 16.42 | 29.78 | 14.13 |
Price to Earnings |
99.42 | 26.39 | 71.30 | 56.63 | 10.27 |
Price-To-Book |
0.83 | 4.44 | 10.03 | 14.54 | 1.35 |
Income Statement (₹ Cr)
| Modern Shares | Angel One | Choice Intl | Prudent | Share India Sec | |
|---|---|---|---|---|---|
|
Operating Income
|
3.59 | 5,136.61 | 1,119.13 | 1,317.33 | 1,448.57 |
|
Other Income
|
-- | 15.63 | 25.37 | 23.27 | 20.93 |
|
Total Income
|
3.59 | 5,152.23 | 1,144.50 | 1,340.60 | 1,469.50 |
|
Interest Expense
|
0.02 | 437.69 | 89.25 | 4.75 | 89.55 |
|
PBT & Exceptional Items
|
0.32 | 1,271.89 | 316.39 | 297.93 | 430.59 |
|
Operating Expenses
|
3.21 | 3,317.66 | 718.91 | 1,007.09 | 931.57 |
|
Exceptional Income/Expenses
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
0.32 | 1,271.76 | 316.39 | 297.93 | 430.59 |
|
Taxes
|
0.12 | 356.66 | 78.51 | 75.88 | 102.50 |
|
Profit after Tax
|
0.20 | 915.10 | 237.89 | 222.05 | 328.08 |
|
Minority Interest
|
-- | 31.14 | 152.25 | -- | 14.91 |
|
Share of Associate
|
-- | -- | -- | -- | -- |
|
Consolidated Profit
|
0.20 | 915.10 | 217.66 | 222.05 | 327.62 |
Liabilities (₹ Cr)
| Modern Shares | Angel One | Choice Intl | Prudent | Share India Sec | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
12.97 | 6,117.79 | 1,671.51 | 882.72 | 2,334.02 |
|
Minority Interest
|
-- | 31.14 | 152.25 | -- | 14.91 |
|
Non-Current Liabilities
|
-0.08 | 927.69 | 441.74 | 62.22 | 83.39 |
|
Current Liabilities
|
3.92 | 17,986.28 | 1,348.70 | 278.47 | 1,426.60 |
|
Total Liabilities
|
16.89 | 25,062.90 | 3,626.57 | 1,223.42 | 3,858.93 |
Assets (₹ Cr)
| Modern Shares | Angel One | Choice Intl | Prudent | Share India Sec | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
4.87 | 2,801.13 | 897.77 | 587.34 | 1,417.97 |
|
Current Assets
|
11.94 | 22,261.77 | 2,716.42 | 636.07 | 2,440.95 |
|
Total Assets
|
16.89 | 25,062.90 | 3,626.57 | 1,223.42 | 3,858.93 |
|
Contingent Liabilities
|
1.00 | 2,830.14 | 1,040.24 | 6.31 | 2,181.98 |
Cashflow (₹ Cr)
| Modern Shares | Angel One | Choice Intl | Prudent | Share India Sec | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-2.14 | -4,141.74 | -267.05 | 216.54 | 5.85 |
|
Cash Flow from Investing Activities
|
0.74 | -110.93 | -277.19 | -199.98 | -192.14 |
|
Cash from Financing Activities
|
0.20 | 3,655.82 | 599.89 | -22.04 | 274.14 |
|
Net Cash Inflow / Outflow
|
-1.21 | -596.85 | 55.65 | -5.48 | 87.85 |
Ratios
Profitability Ratios
| Modern Shares | Angel One | Choice Intl | Prudent | Share India Sec | |
|---|---|---|---|---|---|
|
ROCE (%)
|
2.56 | 14.87 | 19.43 | 39.05 | 21.00 |
|
ROE (%)
|
1.54 | 16.07 | 19.96 | 28.71 | 16.61 |
|
ROA (%)
|
1.19 | 4.23 | 7.63 | 20.49 | 9.56 |
|
EBIT Margin (%)
|
10.43 | 35.72 | 38.03 | 25.32 | 37.14 |
|
Net Margin (%)
|
5.53 | 17.76 | 20.79 | 16.56 | 22.33 |
|
Cash Profit Margin (%)
|
6.73 | 20.25 | 23.04 | 19.20 | 23.88 |
Growth Ratios
| Modern Shares | Angel One | Choice Intl | Prudent | Share India Sec | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-3.21 | -1.94 | 22.93 | 19.37 | -2.31 |
|
EBIT Growth (%)
|
-16.84 | -7.87 | 43.80 | 14.09 | -18.84 |
|
Net Profit Growth (%)
|
-10.18 | -21.93 | 46.20 | 13.50 | -22.94 |
|
EPS Growth (%)
|
-10.19 | -22.60 | 24.63 | 13.50 | -32.43 |
|
Book Value Growth (%)
|
1.85 | 7.89 | 104.33 | 31.71 | 41.18 |
Valuation Ratios
| Modern Shares | Angel One | Choice Intl | Prudent | Share India Sec | |
|---|---|---|---|---|---|
|
Price / Earnings
|
39.00 | 22.65 | 62.56 | 40.57 | 11.00 |
|
Price / Book Value
|
0.60 | 3.51 | 8.51 | 10.24 | 1.56 |
|
Dividend Yield (%)
|
0.00 | 1.78 | 0.00 | 0.16 | 0.82 |
|
EV/EBITDA
|
-9.24 | 7.29 | 32.85 | 26.71 | 4.48 |
|
Market Cap (₹ Cr)
|
7.74 | 20,726.72 | 13,616.13 | 9,009.48 | 3,605.05 |
Solvency Ratios
| Modern Shares | Angel One | Choice Intl | Prudent | Share India Sec | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.02 | 1.33 | 0.55 | 0.00 | 0.21 |
|
Short term debt to equity ratio
|
0.02 | 1.29 | 0.15 | -- | 0.19 |
|
Current Ratio
|
3.05 | 1.24 | 2.01 | 2.28 | 1.71 |
|
Quick Ratio
|
2.95 | 1.24 | 2.00 | 2.20 | 1.59 |
|
Interest Coverage
|
20.09 | 3.91 | 4.54 | 63.70 | 5.81 |