Panoramic Universal Peer Comparison

NSE: PANORAMUNI | BSE: 531816

₹1.71

₹-0.09 (-5.00%)

As on 01-Apr-2019IST

Market cap

₹13 Cr

Revenue (TTM)

₹112 Cr

P/E Ratio

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Panoramic Universal	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Market cap (₹ Cr)	13	31,681	33,707	16,694	16,549
Revenue (₹ Cr)	112	2,702	14,670	5	671
Net Profit (₹ Cr)	-35.18	260.66	1,343.30	1.29	198.83
Net Margin (%)	-30.91	9.55	9.19	25.61	26.37
RoE (%)	-18.92	40.04	22.16	--	9.88
Price to Earnings	--	121.54	25.09	--	91.86
Price-To-Book	0.10	15.77	5.02	62.50	8.63

Income Statement (₹ Cr)

	Panoramic Universal	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Operating Revenue	141.03	--	3,942.01	0.00	61.66
Total Income	147.37	--	3,990.56	0.00	65.27
Total Expenditure	136.00	--	3,285.47	0.10	50.30
EBITDA	5.03	--	656.54	-0.10	11.36
Depreciation	15.46	--	63.28	--	3.64
EBIT	-10.43	--	593.26	-0.10	7.72
Interest	15.44	--	1.50	0.19	2.33
Other Income	6.34	--	48.54	0.00	3.62
Exceptional Items	--	--	--	--	--
Profit before Tax	-19.54	--	640.58	-0.28	9.01
Provision for Tax	0.89	--	141.06	0.00	1.84
Profit after Tax	-20.43	--	499.53	-0.29	7.17

	Panoramic Universal	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Shareholder's Funds	221.83	--	2,007.28	0.12	119.54
Minority Interest	-0.63	--	--	--	--
Non-Current Liabilities	214.39	--	-112.50	2.10	7.17
Current Liabilities	220.83	--	516.99	0.05	19.57
Total Liabilities	656.42	--	2,545.32	2.27	146.29

	Panoramic Universal	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Non-Current Assets	425.96	--	958.25	2.26	68.34
Current Assets	225.98	--	1,453.51	0.01	77.95
Total Assets	656.42	--	2,545.32	2.27	146.29
Total Debt*	172.36	--	0.00	2.10	11.33
Net Current Assets	5.15	--	936.52	-0.04	58.38
Contingent Liabilities	5.49	--	3.77	0.01	23.57

	Panoramic Universal	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Cash From Operating Activities	9.53	--	476.24	-0.09	2.16
Cash Flow from Investing Activities	12.02	--	-93.80	0.00	-4.29
Cash from Financing Activities	-19.64	--	-279.58	0.09	-31.64
Net Cash Inflow / Outflow	1.91	--	102.86	0.00	-33.76

	Panoramic Universal	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
ROCE (%)	-1.02	--	34.26	-4.30	7.99
ROE (%)	-11.43	--	27.52	0.00	6.18
ROA (%)	-3.10	--	21.73	-12.65	4.58
EBIT Margin (%)	8.06	--	17.89	--	24.29
Net Margin (%)	-13.86	--	12.52	-1,43,500.00	10.99
Cash Profit Margin (%)	-3.52	--	14.28	--	17.44

	Panoramic Universal	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Revenue Growth (%)	-0.81	--	11.52	--	17.18
EBIT Growth (%)	-24.80	--	14.32	-2.37	55.94
Net Profit Growth (%)	-14.19	--	19.17	-173.44	209.39
EPS Growth (%)	-13.98	--	21.27	-173.44	209.39
Book Value Growth (%)	-11.99	--	14.02	113.85	6.38

	Panoramic Universal	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Price / Earnings	0.00	--	10.11	0.00	71.55
Price / Book Value	0.47	--	5.22	0.00	4.29
Dividend Yield (%)	0.00	--	1.17	--	0.23
EV/EBITDA	26.05	--	13.59	-23.36	32.73
Market Cap (₹ Cr)	78.91	--	10,110.48	--	513.12

	Panoramic Universal	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Debt to Equity	0.79	--	0.00	17.05	0.09
Short term debt to equity ratio	0.39	--	--	--	0.02
Current Ratio	1.02	--	2.81	0.16	3.98
Quick Ratio	1.02	--	2.81	0.16	3.58
Interest Coverage	-0.26	--	429.48	-0.51	4.86

	Panoramic Universal	Netweb Tech	Hexaware Technologies	IDream Film Infra	Zen Technologies
Debtors to sales (%)	78.22	--	13.60	--	30.00
Asset Turnover	0.21	--	1.71	0.00	0.40
Receivable days	259.34	--	45.08	--	68.45
Inventory Days	3.54	--	0.00	--	52.12
Payable days	527.58	--	--	613.81	77.39
Cash Conversion Cycle	-264.70	--	--	--	43.18

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