Nissan Copper Peer Comparison

NSE: NCOPPER | BSE: 532789

₹0.75

₹-0.03 (-3.85%)

As on 11-Jul-2016IST

Market cap

₹5 Cr

Revenue (TTM)

₹1 Cr

P/E Ratio

P/B Ratio

-0

Div. Yield

0 %

Edit

	Nissan Copper	Rajnandini Metal	MSR Copper	Hindustan Copper	KIOCL
Market cap (₹ Cr)	5	86	18	50,788	23,092
Revenue (₹ Cr)	1	241	--	3,498	681
Net Profit (₹ Cr)	-79.45	2.06	-0.44	1,138.99	38.88
Net Margin (%)	-11,497.11	0.85	--	31.85	5.03
RoE (%)	--	3.76	--	35.95	2.29
Price to Earnings	--	41.74	--	44.68	593.92
Price-To-Book	-0.03	1.52	-1.64	13.75	13.42

Income Statement (₹ Cr)

	Nissan Copper	Rajnandini Metal	MSR Copper	Hindustan Copper	KIOCL
Operating Revenue	4.64	104.21	10.18	1,488.88	1,272.35
Total Income	5.23	104.37	10.25	1,591.72	1,456.70
Total Expenditure	203.72	101.02	10.32	984.11	1,342.90
EBITDA	-199.08	3.20	-0.13	504.77	-70.55
Depreciation	13.34	0.05	0.06	174.14	42.32
EBIT	-212.42	3.14	-0.19	330.63	-112.88
Interest	9.17	2.71	0.02	2.82	0.72
Other Income	0.59	0.16	0.06	102.84	184.35
Exceptional Items	-2.81	--	-10.79	--	-279.15
Profit before Tax	-221.00	0.59	-0.15	430.65	-208.39
Provision for Tax	1.02	0.18	0.04	144.23	6.99
Profit after Tax	-222.02	0.41	-0.19	286.42	-215.39

	Nissan Copper	Rajnandini Metal	MSR Copper	Hindustan Copper	KIOCL
Shareholder's Funds	-64.68	5.66	20.61	1,829.27	2,124.53
Minority Interest	--	--	--	--	--
Non-Current Liabilities	167.14	0.03	0.54	18.16	141.28
Current Liabilities	135.26	40.21	7.76	1,001.04	284.87
Total Liabilities	237.72	45.90	28.92	2,886.37	2,569.47

	Nissan Copper	Rajnandini Metal	MSR Copper	Hindustan Copper	KIOCL
Non-Current Assets	105.17	4.14	18.41	971.04	308.24
Current Assets	130.02	41.77	10.50	1,877.42	2,242.45
Total Assets	237.72	45.90	28.92	2,886.37	2,569.47
Total Debt*	268.44	19.06	0.60	0.00	0.00
Net Current Assets	-5.23	1.56	2.74	876.38	1,957.58
Contingent Liabilities	63.73	--	--	520.01	376.29

	Nissan Copper	Rajnandini Metal	MSR Copper	Hindustan Copper	KIOCL
Cash From Operating Activities	-33.69	2.37	2.25	331.43	-93.05
Cash Flow from Investing Activities	7.83	0.08	-3.71	-259.01	401.61
Cash from Financing Activities	25.56	-2.12	0.09	-110.56	-7.42
Net Cash Inflow / Outflow	-0.30	0.33	-1.37	-38.15	301.14

	Nissan Copper	Rajnandini Metal	MSR Copper	Hindustan Copper	KIOCL
ROCE (%)	-72.24	13.63	-0.61	24.90	-9.85
ROE (%)	-554.24	7.46	-0.94	16.45	-10.21
ROA (%)	-59.22	0.97	-0.77	10.65	-8.75
EBIT Margin (%)	-4,278.82	3.22	-0.67	40.81	8.94
Net Margin (%)	-4,245.65	0.39	-1.89	17.99	-14.79
Cash Profit Margin (%)	-4,294.91	0.44	-1.30	28.34	-11.29

	Nissan Copper	Rajnandini Metal	MSR Copper	Hindustan Copper	KIOCL
Revenue Growth (%)	-91.87	15.83	245.73	12.53	30.32
EBIT Growth (%)	-847.06	24.53	-221.90	8.48	48.25
Net Profit Growth (%)	-194.96	4.27	98.20	-19.46	-793.73
EPS Growth (%)	-194.96	4.27	98.20	-19.46	-793.73
Book Value Growth (%)	-145.62	7.75	-0.77	10.72	1.45

	Nissan Copper	Rajnandini Metal	MSR Copper	Hindustan Copper	KIOCL
Price / Earnings	0.00	0.00	0.00	22.16	0.00
Price / Book Value	-0.18	0.00	10.68	3.47	0.00
Dividend Yield (%)	0.00	--	0.00	1.46	--
EV/EBITDA	-1.41	6.90	-3,249.53	9.63	-9.50
Market Cap (₹ Cr)	12.26	0.00	220.08	6,346.95	0.00

	Nissan Copper	Rajnandini Metal	MSR Copper	Hindustan Copper	KIOCL
Debt to Equity	-3.99	3.36	0.03	0.00	0.00
Short term debt to equity ratio	-1.47	2.90	--	--	--
Current Ratio	0.96	1.04	1.35	1.88	7.87
Quick Ratio	0.56	0.66	1.35	1.45	6.85
Interest Coverage	-23.10	1.22	-5.52	153.85	-289.76

	Nissan Copper	Rajnandini Metal	MSR Copper	Hindustan Copper	KIOCL
Debtors to sales (%)	985.45	23.69	70.29	13.35	6.44
Asset Turnover	0.01	2.47	0.41	0.60	0.62
Receivable days	9,769.03	94.53	128.99	43.05	29.64
Inventory Days	3,988.20	34.48	0.46	89.92	74.36
Payable days	2,264.83	63.95	143.45	1,227.44	29.59
Cash Conversion Cycle	11,492.40	65.06	-14.01	-1,094.47	74.41

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