Nexxoft Infotel Peer Comparison

BSE: 532045

₹1.13

₹0.04 (3.82%)

As on 31-Aug-2015IST

Market cap

₹3 Cr

Revenue (TTM)

₹4 Cr

P/E Ratio

--

P/B Ratio

0.3

Div. Yield

0 %

Edit

	Nexxoft Infotel	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Market cap (₹ Cr)	3	30,083	29,059	18,055	14,255
Revenue (₹ Cr)	4	4,703	5,926	4,335	1,759
Net Profit (₹ Cr)	-25.79	551.10	528.31	729.16	264.78
Net Margin (%)	-590.81	11.28	8.70	16.42	9.02
RoE (%)	-75.00	12.95	15.62	28.11	-5.80
Price to Earnings	--	54.59	52.17	24.77	--
Price-To-Book	0.30	6.55	7.12	6.85	4.13

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Nexxoft Infotel	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Operating Revenue	15.67	1,706.99	1,995.00	660.53	54.21
Total Income	15.67	1,725.63	2,045.42	669.15	56.12
Total Expenditure	8.15	1,588.54	1,612.28	432.68	36.82
EBITDA	7.52	118.45	382.72	227.86	17.40
Depreciation	9.71	13.92	33.09	25.54	0.91
EBIT	-2.19	104.53	349.63	202.32	16.49
Interest	3.32	0.39	7.62	--	0.05
Other Income	--	18.64	50.42	8.62	1.91
Exceptional Items	--	--	--	--	--
Profit before Tax	-5.51	122.78	392.43	210.94	18.35
Provision for Tax	-4.39	36.62	91.70	39.34	5.16
Profit after Tax	-1.12	86.16	300.73	171.60	13.20

Liabilities (₹ Cr)

	Nexxoft Infotel	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Shareholder's Funds	37.04	780.97	952.87	438.33	38.22
Minority Interest	--	--	--	--	--
Non-Current Liabilities	31.73	255.04	152.50	-1.28	0.12
Current Liabilities	8.63	545.40	648.18	162.82	9.95
Total Liabilities	77.40	1,641.00	1,755.82	601.14	48.67

Assets (₹ Cr)

	Nexxoft Infotel	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Non-Current Assets	36.82	541.81	590.72	147.74	13.79
Current Assets	40.58	1,039.60	1,162.83	452.13	34.50
Total Assets	77.40	1,641.00	1,755.82	601.14	48.67
Total Debt*	27.05	0.00	296.92	0.00	0.00
Net Current Assets	31.96	494.20	514.65	289.32	24.54
Contingent Liabilities	--	127.39	98.22	26.54	--

Cashflow (₹ Cr)

	Nexxoft Infotel	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Cash From Operating Activities	--	191.50	353.90	153.29	14.27
Cash Flow from Investing Activities	--	5.66	-206.02	-34.86	-5.28
Cash from Financing Activities	--	-10.66	-146.37	-52.68	-7.97
Net Cash Inflow / Outflow	--	186.50	1.51	65.75	1.02

Ratios

Profitability Ratios

	Nexxoft Infotel	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
ROCE (%)	-4.09	16.58	33.75	53.98	48.14
ROE (%)	-4.06	11.60	34.69	44.01	35.70
ROA (%)	-1.61	5.75	18.49	32.36	27.33
EBIT Margin (%)	48.01	8.03	21.71	35.80	35.61
Net Margin (%)	-7.16	4.99	14.70	25.64	23.51
Cash Profit Margin (%)	54.81	5.76	16.73	29.85	26.01

Growth Ratios

	Nexxoft Infotel	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Revenue Growth (%)	-46.48	2.79	21.45	39.68	0.00
EBIT Growth (%)	-0.98	2.57	41.90	11.52	41.78
Net Profit Growth (%)	88.46	1.16	44.33	7.40	0.00
EPS Growth (%)	94.86	1.16	44.16	4.46	0.00
Book Value Growth (%)	88.73	10.75	22.03	27.76	0.00

Valuation Ratios

	Nexxoft Infotel	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Price / Earnings	0.00	28.29	0.00	5.35	0.00
Price / Book Value	0.00	3.12	0.00	4.20	0.00
Dividend Yield (%)	0.00	0.36	--	4.07	--
EV/EBITDA	7.21	15.51	0.08	6.77	-0.38
Market Cap (₹ Cr)	0.00	2,437.24	0.00	1,836.09	0.00

Solvency Ratios

	Nexxoft Infotel	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Debt to Equity	0.75	0.00	0.31	0.00	0.00
Short term debt to equity ratio	--	--	0.08	--	--
Current Ratio	4.71	1.91	1.79	2.78	3.47
Quick Ratio	4.71	1.70	1.79	2.78	3.47
Interest Coverage	-0.66	315.82	52.50	--	391.43

Operating Efficiency Ratios

	Nexxoft Infotel	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Debtors to sales (%)	243.98	20.72	15.83	9.91	23.81
Asset Turnover	0.23	1.16	1.23	1.25	1.12
Receivable days	751.97	76.60	55.41	29.75	86.90
Inventory Days	0.00	22.46	0.01	0.00	0.00
Payable days	--	122.78	279.77	--	--
Cash Conversion Cycle	--	-23.72	-224.35	--	--

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