Market cap
₹22 Cr
Revenue (TTM)
₹114 Cr
P/E Ratio
12.1
P/B Ratio
0.5
Div. Yield
0 %
| Prakash Woollen | Welspun Living | Sheela Foam | Euro Pratik Sales | Faze Three | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
22 | 20,019 | 7,005 | 2,627 | 1,224 |
Revenue (₹ Cr) |
114 | 9,934 | 4,031 | 374 | 940 |
Net Profit (₹ Cr) |
1.86 | 284.85 | 193.86 | 87.91 | 30.44 |
Net Margin (%) |
1.64 | 2.85 | 4.74 | 22.95 | 3.20 |
RoE (%) |
1.32 | 5.70 | 6.34 | 29.87 | 6.93 |
Price to Earnings |
12.05 | 72.11 | 32.66 | 30.48 | 40.22 |
Price-To-Book |
0.45 | 4.16 | 2.12 | 7.96 | 2.99 |
Income Statement (₹ Cr)
| Prakash Woollen | Welspun Living | Sheela Foam | Euro Pratik Sales | Faze Three | |
|---|---|---|---|---|---|
|
Operating Revenue
|
106.25 | 9,399.11 | 3,820.84 | 284.23 | 923.07 |
|
Total Income
|
106.32 | 9,467.91 | 3,875.11 | 294.68 | 932.76 |
|
Total Expenditure
|
99.98 | 8,605.90 | 3,427.47 | 186.00 | 829.61 |
|
EBITDA
|
6.28 | 793.21 | 393.37 | 98.23 | 93.46 |
|
Depreciation
|
4.28 | 394.09 | 178.58 | 5.31 | 30.74 |
|
EBIT
|
1.99 | 399.12 | 214.79 | 92.92 | 62.72 |
|
Interest
|
3.12 | 161.48 | 95.15 | 4.00 | 30.37 |
|
Other Income
|
0.07 | 68.80 | 54.27 | 10.45 | 9.69 |
|
Exceptional Items
|
0.48 | -18.97 | 7.93 | -- | -- |
|
Profit before Tax
|
-0.58 | 287.47 | 181.84 | 100.79 | 42.04 |
|
Provision for Tax
|
0.31 | 74.58 | 42.38 | 24.35 | 8.47 |
|
Profit after Tax
|
-0.89 | 212.89 | 139.46 | 76.44 | 33.57 |
Liabilities (₹ Cr)
| Prakash Woollen | Welspun Living | Sheela Foam | Euro Pratik Sales | Faze Three | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
47.93 | 4,917.19 | 3,251.96 | 234.10 | 452.30 |
|
Minority Interest
|
-- | 60.76 | 8.29 | 0.39 | -- |
|
Non-Current Liabilities
|
19.49 | 2,143.51 | 317.31 | 13.63 | 84.34 |
|
Current Liabilities
|
51.48 | 3,270.98 | 1,495.03 | 23.66 | 344.76 |
|
Total Liabilities
|
118.90 | 10,392.44 | 5,179.09 | 273.84 | 881.40 |
Assets (₹ Cr)
| Prakash Woollen | Welspun Living | Sheela Foam | Euro Pratik Sales | Faze Three | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
63.07 | 5,211.30 | 3,932.11 | 38.39 | 455.14 |
|
Current Assets
|
55.83 | 5,181.14 | 1,129.70 | 233.40 | 426.26 |
|
Total Assets
|
118.90 | 10,392.44 | 5,179.09 | 273.84 | 881.40 |
|
Total Debt*
|
40.04 | 1,802.37 | 713.77 | 2.68 | 269.96 |
|
Net Current Assets
|
4.35 | 1,910.16 | -365.33 | 209.74 | 81.50 |
|
Contingent Liabilities
|
1.08 | 54.48 | 56.00 | -- | 18.20 |
Cashflow (₹ Cr)
| Prakash Woollen | Welspun Living | Sheela Foam | Euro Pratik Sales | Faze Three | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
4.78 | 1,174.98 | 409.32 | -30.65 | 58.27 |
|
Cash Flow from Investing Activities
|
1.07 | -347.92 | 296.14 | 36.04 | -118.59 |
|
Cash from Financing Activities
|
-5.77 | -975.17 | -715.72 | -1.88 | 62.81 |
|
Net Cash Inflow / Outflow
|
0.08 | -148.11 | -10.26 | 3.52 | 2.49 |
Ratios
Profitability Ratios
| Prakash Woollen | Welspun Living | Sheela Foam | Euro Pratik Sales | Faze Three | |
|---|---|---|---|---|---|
|
ROCE (%)
|
2.85 | 6.41 | 6.76 | 53.39 | 11.88 |
|
ROE (%)
|
-1.85 | 4.38 | 4.47 | 39.22 | 8.74 |
|
ROA (%)
|
-0.77 | 2.06 | 2.66 | 34.31 | 4.15 |
|
EBIT Margin (%)
|
5.97 | 9.17 | 11.72 | 38.24 | 11.17 |
|
Net Margin (%)
|
-0.83 | 2.25 | 3.60 | 25.94 | 3.60 |
|
Cash Profit Margin (%)
|
3.20 | 6.03 | 7.51 | 28.76 | 6.97 |
Growth Ratios
| Prakash Woollen | Welspun Living | Sheela Foam | Euro Pratik Sales | Faze Three | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.03 | -10.87 | 11.10 | 28.20 | 33.79 |
|
EBIT Growth (%)
|
499.62 | -40.58 | 19.08 | 21.49 | 1.38 |
|
Net Profit Growth (%)
|
-170.65 | -66.94 | 56.84 | 21.51 | -17.44 |
|
EPS Growth (%)
|
-170.65 | -68.01 | 78.60 | 6.49 | -17.44 |
|
Book Value Growth (%)
|
-2.37 | 2.13 | 7.63 | 50.32 | 8.67 |
Valuation Ratios
| Prakash Woollen | Welspun Living | Sheela Foam | Euro Pratik Sales | Faze Three | |
|---|---|---|---|---|---|
|
Price / Earnings
|
0.00 | 51.04 | 31.94 | 0.00 | 27.66 |
|
Price / Book Value
|
0.39 | 2.13 | 1.57 | 0.00 | 2.32 |
|
Dividend Yield (%)
|
0.00 | 0.09 | 0.21 | -- | 0.00 |
|
EV/EBITDA
|
9.17 | 14.03 | 12.90 | -0.01 | 11.49 |
|
Market Cap (₹ Cr)
|
18.40 | 10,434.89 | 5,098.15 | 0.00 | 928.52 |
Solvency Ratios
| Prakash Woollen | Welspun Living | Sheela Foam | Euro Pratik Sales | Faze Three | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.85 | 0.37 | 0.22 | 0.01 | 0.67 |
|
Short term debt to equity ratio
|
0.45 | 0.16 | 0.02 | 0.01 | 0.49 |
|
Current Ratio
|
1.08 | 1.58 | 0.76 | 9.86 | 1.24 |
|
Quick Ratio
|
0.23 | 0.92 | 0.49 | 5.80 | 0.69 |
|
Interest Coverage
|
0.81 | 2.78 | 2.91 | 26.17 | 2.38 |
Operating Efficiency Ratios
| Prakash Woollen | Welspun Living | Sheela Foam | Euro Pratik Sales | Faze Three | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
2.50 | 13.96 | 11.56 | 33.72 | 12.42 |
|
Asset Turnover
|
0.92 | 0.97 | 0.81 | 1.28 | 1.14 |
|
Receivable days
|
8.31 | 53.60 | 33.91 | 90.02 | 40.62 |
|
Inventory Days
|
126.55 | 78.93 | 31.98 | 84.61 | 76.36 |
|
Payable days
|
48.61 | 96.66 | 63.41 | 9.53 | 27.48 |
|
Cash Conversion Cycle
|
86.25 | 35.87 | 2.48 | 165.10 | 89.50 |