Market cap
₹153 Cr
Revenue (TTM)
₹189 Cr
P/E Ratio
7.7
P/B Ratio
0.8
Div. Yield
1.4 %
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
153 | 3,151 | 773 | 97 | 81 |
Revenue (₹ Cr) |
189 | 1,217 | 410 | 98 | 99 |
Net Profit (₹ Cr) |
12.54 | 70.06 | 5.85 | 4.24 | -61.21 |
Net Margin (%) |
6.61 | 5.63 | 1.35 | 3.93 | -55.63 |
RoE (%) |
10.37 | 8.41 | 0.32 | 4.79 | -- |
Price to Earnings |
7.73 | 44.98 | 165.27 | 22.92 | -- |
Price-To-Book |
0.81 | 3.53 | 1.66 | -- | -0.92 |
Income Statement (₹ Cr)
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Operating Revenue
|
159.81 | 1,195.92 | 419.30 | 78.32 | 95.66 |
|
Total Income
|
160.97 | 1,225.62 | 442.80 | 82.93 | 107.52 |
|
Total Expenditure
|
132.63 | 1,027.26 | 341.70 | 73.21 | 126.72 |
|
EBITDA
|
27.17 | 168.66 | 77.60 | 5.11 | -31.05 |
|
Depreciation
|
5.41 | 86.82 | 51.70 | 3.92 | 20.64 |
|
EBIT
|
21.76 | 81.83 | 25.90 | 1.19 | -51.70 |
|
Interest
|
2.21 | 6.55 | 28.50 | 1.61 | 21.18 |
|
Other Income
|
1.16 | 29.70 | 23.50 | 4.60 | 11.86 |
|
Exceptional Items
|
-- | -4.05 | -3.30 | -0.17 | -5.60 |
|
Profit before Tax
|
29.70 | 100.94 | 17.60 | 4.02 | -66.62 |
|
Provision for Tax
|
6.41 | 26.27 | 4.60 | 0.97 | -- |
|
Profit after Tax
|
23.29 | 74.66 | 13.00 | 3.04 | -66.62 |
Liabilities (₹ Cr)
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
186.82 | 886.92 | 466.10 | 85.02 | -77.15 |
|
Minority Interest
|
6.06 | -- | 6.00 | -- | -- |
|
Non-Current Liabilities
|
5.74 | 129.53 | 295.10 | 5.88 | 147.02 |
|
Current Liabilities
|
36.78 | 265.28 | 129.10 | 27.32 | 115.81 |
|
Total Liabilities
|
235.40 | 1,281.74 | 915.80 | 118.25 | 185.68 |
Assets (₹ Cr)
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
128.43 | 695.70 | 533.70 | 29.10 | 129.82 |
|
Current Assets
|
106.98 | 586.03 | 362.60 | 89.13 | 55.87 |
|
Total Assets
|
235.40 | 1,281.74 | 915.80 | 118.25 | 185.68 |
|
Total Debt*
|
25.06 | 136.41 | 1.10 | 19.90 | 52.66 |
|
Net Current Assets
|
70.19 | 320.75 | 233.50 | 61.81 | -59.94 |
|
Contingent Liabilities
|
-- | 11.32 | 5.60 | 0.24 | 51.72 |
Cashflow (₹ Cr)
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
34.91 | 118.83 | 70.00 | -2.30 | -37.78 |
|
Cash Flow from Investing Activities
|
7.18 | -164.77 | -30.50 | -23.73 | -1.49 |
|
Cash from Financing Activities
|
-28.51 | 47.53 | -62.90 | 55.97 | 45.24 |
|
Net Cash Inflow / Outflow
|
13.57 | 1.59 | -23.40 | 29.94 | 5.97 |
Ratios
Profitability Ratios
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
ROCE (%)
|
14.75 | 11.26 | 9.87 | 8.21 | -285.29 |
|
ROE (%)
|
12.67 | 8.88 | 2.81 | 6.19 | 0.00 |
|
ROA (%)
|
9.58 | 6.19 | 1.59 | 3.50 | -26.70 |
|
EBIT Margin (%)
|
17.73 | 16.59 | 24.11 | 12.40 | -20.07 |
|
Net Margin (%)
|
14.47 | 6.09 | 2.94 | 3.67 | -61.96 |
|
Cash Profit Margin (%)
|
17.72 | 13.50 | 15.43 | 8.89 | -48.06 |
Growth Ratios
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
12.03 | 7.96 | -1.62 | -16.11 | -19.59 |
|
EBIT Growth (%)
|
36.60 | 0.66 | -0.79 | -1.22 | -308.84 |
|
Net Profit Growth (%)
|
21.63 | 0.58 | -55.48 | -24.65 | -90.45 |
|
EPS Growth (%)
|
15.74 | 0.53 | -58.42 | -42.89 | -38.59 |
|
Book Value Growth (%)
|
3.36 | 9.54 | 0.45 | 233.62 | -15.68 |
Valuation Ratios
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Price / Earnings
|
4.96 | 35.02 | 58.11 | 63.49 | 0.00 |
|
Price / Book Value
|
0.53 | 2.98 | 1.52 | 2.55 | -1.34 |
|
Dividend Yield (%)
|
2.23 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EV/EBITDA
|
3.25 | 13.85 | 5.36 | 17.58 | -7.76 |
|
Market Cap (₹ Cr)
|
98.84 | 2,614.63 | 703.08 | 193.14 | 104.05 |
Solvency Ratios
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.13 | 0.16 | 0.00 | 0.26 | -0.68 |
|
Short term debt to equity ratio
|
0.12 | 0.01 | 0.00 | 0.15 | -0.24 |
|
Current Ratio
|
2.91 | 2.21 | 2.81 | 3.26 | 0.48 |
|
Quick Ratio
|
2.10 | 0.83 | 1.76 | 2.71 | 0.33 |
|
Interest Coverage
|
14.45 | 16.42 | 1.62 | 3.50 | -2.15 |
Operating Efficiency Ratios
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
20.60 | 8.95 | 2.53 | 30.01 | 0.14 |
|
Asset Turnover
|
0.67 | 0.99 | 0.51 | 0.90 | 0.38 |
|
Receivable days
|
92.30 | 31.79 | 15.06 | 102.85 | 0.48 |
|
Inventory Days
|
74.10 | 106.69 | 120.04 | 50.88 | 106.12 |
|
Payable days
|
41.00 | 58.72 | 84.91 | 58.87 | 481.75 |
|
Cash Conversion Cycle
|
125.41 | 79.76 | 50.20 | 94.85 | -375.15 |