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	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Market cap (₹ Cr)	13	29,888	27,124	17,617	14,840
Revenue (₹ Cr)	112	14,670	2,702	843	671
Net Profit (₹ Cr)	-35.18	1,343.30	260.66	163.80	198.83
Net Margin (%)	-30.91	9.19	9.55	17.14	26.37
RoE (%)	-18.92	22.16	40.04	15.04	9.88
Price to Earnings	--	22.24	104.06	115.99	82.37
Price-To-Book	0.10	4.45	13.51	18.22	7.74

Income Statement (₹ Cr)

	Panoramic Universal	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Operating Revenue	141.03	3,942.01	--	70.14	61.66
Total Income	147.37	3,990.56	--	78.29	65.27
Total Expenditure	136.00	3,285.47	--	65.04	50.30
EBITDA	5.03	656.54	--	5.11	11.36
Depreciation	15.46	63.28	--	5.12	3.64
EBIT	-10.43	593.26	--	-0.01	7.72
Interest	15.44	1.50	--	5.94	2.33
Other Income	6.34	48.54	--	8.15	3.62
Exceptional Items	--	--	--	--	--
Profit before Tax	-19.54	640.58	--	2.20	9.01
Provision for Tax	0.89	141.06	--	-0.52	1.84
Profit after Tax	-20.43	499.53	--	2.72	7.17

	Panoramic Universal	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Shareholder's Funds	221.83	2,007.28	--	131.64	119.54
Minority Interest	-0.63	--	--	--	--
Non-Current Liabilities	214.39	-112.50	--	10.15	7.17
Current Liabilities	220.83	516.99	--	131.04	19.57
Total Liabilities	656.42	2,545.32	--	273.15	146.29

	Panoramic Universal	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Non-Current Assets	425.96	958.25	--	188.25	68.34
Current Assets	225.98	1,453.51	--	84.59	77.95
Total Assets	656.42	2,545.32	--	273.15	146.29
Total Debt*	172.36	0.00	--	45.98	11.33
Net Current Assets	5.15	936.52	--	-46.45	58.38
Contingent Liabilities	5.49	3.77	--	3.27	23.57

	Panoramic Universal	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Cash From Operating Activities	9.53	476.24	--	44.94	2.16
Cash Flow from Investing Activities	12.02	-93.80	--	9.14	-4.29
Cash from Financing Activities	-19.64	-279.58	--	-58.05	-31.64
Net Cash Inflow / Outflow	1.91	102.86	--	-3.98	-33.76

	Panoramic Universal	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
ROCE (%)	-1.02	34.26	--	4.03	7.99
ROE (%)	-11.43	27.52	--	2.10	6.18
ROA (%)	-3.10	21.73	--	0.98	4.58
EBIT Margin (%)	8.06	17.89	--	18.90	24.29
Net Margin (%)	-13.86	12.52	--	3.47	10.99
Cash Profit Margin (%)	-3.52	14.28	--	11.17	17.44

	Panoramic Universal	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Revenue Growth (%)	-0.81	11.52	--	6.79	17.18
EBIT Growth (%)	-24.80	14.32	--	-18.90	55.94
Net Profit Growth (%)	-14.19	19.17	--	109.44	209.39
EPS Growth (%)	-13.98	21.27	--	109.48	209.39
Book Value Growth (%)	-11.99	14.02	--	2.96	6.38

	Panoramic Universal	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Price / Earnings	0.00	10.11	--	33.70	71.55
Price / Book Value	0.47	5.22	--	0.70	4.29
Dividend Yield (%)	0.00	1.17	--	0.00	0.23
EV/EBITDA	26.05	13.59	--	10.29	32.73
Market Cap (₹ Cr)	78.91	10,110.48	--	91.63	513.12

	Panoramic Universal	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debt to Equity	0.79	0.00	--	0.35	0.09
Short term debt to equity ratio	0.39	--	--	0.35	0.02
Current Ratio	1.02	2.81	--	0.65	3.98
Quick Ratio	1.02	2.81	--	0.65	3.58
Interest Coverage	-0.26	429.48	--	1.37	4.86

	Panoramic Universal	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debtors to sales (%)	78.22	13.60	--	90.05	30.00
Asset Turnover	0.21	1.71	--	0.25	0.40
Receivable days	259.34	45.08	--	333.50	68.45
Inventory Days	3.54	0.00	--	0.00	52.12
Payable days	527.58	--	--	--	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.