Novopan Peer Comparison

NSE: NOVOPANIND | BSE: 500310

₹39.55

₹0.25 (0.64%)

As on 31-Oct-2014IST

Market cap

₹47 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

-1.7

Div. Yield

0 %

Edit

	Novopan	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Market cap (₹ Cr)	47	16,870	6,342	3,625	1,924
Revenue (₹ Cr)	--	5,789	3,169	2,863	1,561
Net Profit (₹ Cr)	-1.44	298.71	92.97	124.93	6.72
Net Margin (%)	-4,622.79	5.15	2.92	4.35	0.43
RoE (%)	-97.67	11.70	8.01	12.60	0.50
Price to Earnings	--	57.94	68.24	36.76	286.19
Price-To-Book	-1.71	6.26	5.28	3.87	1.42

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Novopan	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Operating Revenue	0.00	2,023.94	1,144.73	912.25	--
Total Income	0.03	2,031.82	1,146.36	913.61	0.00
Total Expenditure	1.42	1,692.89	995.83	845.82	0.05
EBITDA	-1.42	331.05	148.90	66.44	-0.05
Depreciation	0.05	90.66	35.95	17.96	--
EBIT	-1.47	240.39	112.94	48.48	-0.05
Interest	0.00	35.83	18.05	7.72	--
Other Income	0.03	7.87	1.63	1.36	--
Exceptional Items	--	--	--	--	--
Profit before Tax	-1.44	212.43	96.52	34.51	-0.05
Provision for Tax	--	46.29	31.91	13.73	--
Profit after Tax	-1.44	166.14	64.62	20.78	-0.05

Liabilities (₹ Cr)

	Novopan	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Shareholder's Funds	26.81	851.55	356.13	877.51	0.05
Minority Interest	--	18.39	0.09	--	--
Non-Current Liabilities	0.00	106.43	118.07	789.23	--
Current Liabilities	1.98	680.03	349.02	615.73	0.00
Total Liabilities	28.78	1,723.14	823.32	2,282.47	0.05

Assets (₹ Cr)

	Novopan	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Non-Current Assets	28.19	810.65	352.89	1,634.30	--
Current Assets	0.60	845.76	470.44	648.17	0.05
Total Assets	28.78	1,723.14	823.32	2,282.47	0.05
Total Debt*	0.00	587.14	251.69	712.18	0.00
Net Current Assets	-1.38	165.73	121.42	32.44	0.05
Contingent Liabilities	1.60	82.49	46.57	34.55	--

Cashflow (₹ Cr)

	Novopan	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Cash From Operating Activities	0.04	304.60	108.74	113.39	-0.05
Cash Flow from Investing Activities	0.03	-250.37	-37.59	-328.00	--
Cash from Financing Activities	--	-100.31	-69.27	164.44	0.10
Net Cash Inflow / Outflow	0.07	-46.08	1.88	-50.17	0.05

Ratios

Profitability Ratios

	Novopan	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
ROCE (%)	-97.64	17.91	19.03	3.01	-107.90
ROE (%)	-97.67	21.21	19.75	2.52	-107.90
ROA (%)	-4.87	10.47	8.01	1.08	-102.37
EBIT Margin (%)	--	16.75	13.15	7.43	--
Net Margin (%)	-4,622.79	8.18	5.64	2.27	--
Cash Profit Margin (%)	--	12.47	8.70	4.18	--

Growth Ratios

	Novopan	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Revenue Growth (%)	--	11.28	6.41	-45.31	--
EBIT Growth (%)	-207.38	1.31	6.88	-72.74	--
Net Profit Growth (%)	-217.31	-14.13	30.09	-83.44	0.00
EPS Growth (%)	-217.31	-14.39	30.10	-11.81	0.00
Book Value Growth (%)	-65.62	19.11	19.45	13.57	0.00

Valuation Ratios

	Novopan	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Price / Earnings	0.00	44.49	8.54	33.83	0.00
Price / Book Value	0.00	8.52	7.75	4.27	0.00
Dividend Yield (%)	--	0.31	0.22	0.20	--
EV/EBITDA	-27.77	23.07	19.93	65.22	-0.95
Market Cap (₹ Cr)	--	7,254.02	2,758.68	3,742.61	--

Solvency Ratios

	Novopan	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Debt to Equity	0.00	0.69	0.71	0.81	0.00
Short term debt to equity ratio	--	0.43	0.36	0.23	--
Current Ratio	0.30	1.24	1.35	1.05	19.50
Quick Ratio	0.30	0.68	0.61	0.68	19.50
Interest Coverage	-3,941.95	6.93	6.35	5.47	--

Operating Efficiency Ratios

	Novopan	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Debtors to sales (%)	--	17.65	14.90	31.31	--
Asset Turnover	0.00	1.30	1.43	0.48	0.00
Receivable days	--	61.96	51.93	114.93	--
Inventory Days	--	60.54	76.48	76.69	--
Payable days	--	58.54	87.44	137.96	--
Cash Conversion Cycle	--	63.96	40.96	53.66	--