Market cap
₹133 Cr
Revenue (TTM)
₹189 Cr
P/E Ratio
6.8
P/B Ratio
0.7
Div. Yield
1.6 %
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
133 | 2,972 | 762 | 76 | 68 |
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 |
6.76 | 42.42 | 162.89 | 18.05 | -- |
Price-To-Book |
0.71 | 3.33 | 1.64 | 0.93 | -0.76 |
Income Statement (₹ Cr)
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Operating Revenue
|
189.33 | 1,216.81 | 409.95 | 98.31 | 98.76 |
|
Total Income
|
190.12 | 1,243.28 | 434.44 | 107.84 | 110.02 |
|
Total Expenditure
|
159.60 | 1,050.97 | 339.83 | 96.13 | 123.96 |
|
EBITDA
|
29.73 | 165.84 | 70.12 | 2.18 | -25.20 |
|
Depreciation
|
6.52 | 86.66 | 55.25 | 4.59 | 19.78 |
|
EBIT
|
23.21 | 79.19 | 14.87 | -2.40 | -44.98 |
|
Interest
|
2.40 | 6.71 | 26.38 | 1.55 | 21.89 |
|
Other Income
|
0.79 | 26.47 | 24.49 | 9.53 | 11.26 |
|
Exceptional Items
|
0.00 | -4.05 | -3.97 | 0.00 | -5.60 |
|
Profit before Tax
|
21.59 | 94.90 | 9.01 | 5.57 | -61.21 |
|
Provision for Tax
|
9.04 | 24.84 | 3.16 | 1.34 | 0.00 |
|
Profit after Tax
|
12.56 | 70.06 | 5.85 | 4.24 | -61.21 |
Liabilities (₹ Cr)
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
186.82 | 886.92 | 466.10 | 89.51 | -77.15 |
|
Minority Interest
|
-1.59 | 0.00 | -1.17 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
5.74 | 129.53 | 290.70 | 6.72 | 147.03 |
|
Current Liabilities
|
36.78 | 265.28 | 127.80 | 24.83 | 115.81 |
|
Total Liabilities
|
235.40 | 1,281.74 | 915.80 | -- | 185.68 |
Assets (₹ Cr)
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
124.37 | 654.38 | 181.90 | 31.97 | 5.07 |
|
Current Assets
|
106.98 | 586.03 | 361.30 | 89.06 | 55.87 |
|
Total Assets
|
235.40 | 1,281.74 | 915.80 | -- | 185.68 |
|
Total Debt*
|
25.06 | 136.41 | 1.10 | -- | 52.66 |
|
Net Current Assets
|
70.19 | 320.75 | 233.50 | 64.23 | -59.94 |
|
Contingent Liabilities
|
-- | 11.32 | 5.60 | -- | 51.72 |
Cashflow (₹ Cr)
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
34.91 | 118.83 | 70.00 | -- | -37.78 |
|
Cash Flow from Investing Activities
|
7.18 | -164.77 | -30.50 | -- | -1.49 |
|
Cash from Financing Activities
|
-28.51 | 47.53 | -62.90 | -- | 45.24 |
|
Net Cash Inflow / Outflow
|
13.57 | 1.59 | -23.40 | -- | 5.97 |
Ratios
Profitability Ratios
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
ROCE (%)
|
14.75 | 11.26 | 9.87 | -- | -285.29 |
|
ROE (%)
|
10.37 | 8.41 | 0.32 | 4.79 | 0.00 |
|
ROA (%)
|
5.16 | 5.81 | 0.72 | 7.00 | -24.53 |
|
EBIT Margin (%)
|
12.26 | 6.51 | 3.63 | -2.44 | -45.54 |
|
Net Margin (%)
|
6.61 | 5.63 | 1.35 | 3.93 | -55.63 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
9.49 | 8.72 | -5.58 | 11.46 | -11.04 |
|
EBIT Growth (%)
|
45.48 | -12.30 | -61.52 | -330.15 | 10.46 |
|
Net Profit Growth (%)
|
82.58 | -14.93 | -82.37 | 11.66 | -46.59 |
|
EPS Growth (%)
|
14.58 | -11.36 | -95.50 | -21.04 | 3.40 |
|
Book Value Growth (%)
|
3.36 | 9.54 | 0.45 | -- | -15.68 |
Valuation Ratios
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Price / Earnings
|
6.76 | 40.67 | 509.02 | 2.10 | -1.21 |
|
Price / Book Value
|
0.71 | 3.33 | 1.64 | 0.93 | -0.76 |
|
Dividend Yield (%)
|
1.65 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EV/EBITDA
|
4.26 | 18.32 | 8.28 | 29.44 | -4.47 |
|
Market Cap (₹ Cr)
|
98.84 | 2,614.63 | 703.08 | -- | 104.05 |
Solvency Ratios
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.01 | 0.12 | 0.00 | 0.07 | -0.44 |
|
Short term debt to equity ratio
|
0.12 | 0.01 | -- | -- | -0.24 |
|
Current Ratio
|
2.91 | 2.21 | 2.83 | 3.59 | 0.48 |
|
Quick Ratio
|
2.10 | 0.83 | 1.77 | 2.79 | 0.33 |
|
Interest Coverage
|
9.99 | 15.15 | 1.34 | 4.59 | -1.80 |
Operating Efficiency Ratios
| Prima Plastics | Borosil | Stanley Lifestyles | Avro India | Praxis Home Retail | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
17.39 | 8.80 | 2.59 | 28.92 | 0.13 |
|
Asset Turnover
|
0.78 | 1.01 | 0.50 | 1.62 | 0.40 |
|
Receivable days
|
92.30 | 31.79 | 15.06 | -- | 0.48 |
|
Inventory Days
|
74.10 | 106.69 | 120.04 | -- | 106.12 |
|
Payable days
|
41.00 | 58.72 | 84.91 | -- | 481.75 |
|
Cash Conversion Cycle
|
125.41 | 79.76 | 50.20 | -- | -375.15 |