Rasoi Peer Comparison

BSE: 507649

₹31,387.65

₹-39.45 (-0.13%)

As on 20-Mar-2019IST

Market cap

₹303 Cr

Revenue (TTM)

₹16 Cr

P/E Ratio

44.8

P/B Ratio

0.7

Div. Yield

0 %

Edit

	Rasoi	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Market cap (₹ Cr)	303	7,213	3,849	1,152	1,081
Revenue (₹ Cr)	16	24,435	2,410	702	2,707
Net Profit (₹ Cr)	-0.55	421.34	322.14	18.08	128.48
Net Margin (%)	-3.25	1.72	13.08	2.57	4.73
RoE (%)	-0.12	31.88	15.38	24.45	13.22
Price to Earnings	44.83	17.16	11.95	30.16	9.27
Price-To-Book	0.67	4.67	1.71	8.76	1.14

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Rasoi	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Operating Revenue	16.07	4,545.80	156.15	226.84	890.51
Total Income	16.77	4,555.74	156.59	226.99	898.06
Total Expenditure	14.89	4,428.14	138.70	221.68	816.83
EBITDA	1.18	117.66	17.46	5.16	73.68
Depreciation	3.31	29.83	4.77	0.43	10.85
EBIT	-2.13	87.83	12.69	4.73	62.82
Interest	0.00	83.71	10.35	3.02	18.62
Other Income	0.69	9.94	0.44	0.15	7.56
Exceptional Items	--	--	--	--	--
Profit before Tax	-1.45	14.06	2.77	1.86	51.76
Provision for Tax	-0.90	3.18	1.69	0.60	10.48
Profit after Tax	-0.55	10.88	1.08	1.26	41.28

Liabilities (₹ Cr)

	Rasoi	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Shareholder's Funds	472.04	234.67	44.86	20.60	182.76
Minority Interest	--	--	--	--	0.11
Non-Current Liabilities	10.60	56.74	32.01	7.87	99.49
Current Liabilities	1.94	1,007.15	113.48	20.64	277.91
Total Liabilities	484.58	1,298.56	190.35	49.11	560.26

Assets (₹ Cr)

	Rasoi	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Non-Current Assets	386.52	239.55	68.00	19.42	166.85
Current Assets	98.06	1,059.01	122.35	29.69	388.13
Total Assets	484.58	1,298.56	190.35	49.11	560.26
Total Debt*	0.30	311.26	100.03	25.75	192.04
Net Current Assets	96.12	51.87	8.87	9.05	110.22
Contingent Liabilities	3.91	216.29	25.00	--	8.08

Cashflow (₹ Cr)

	Rasoi	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Cash From Operating Activities	-0.38	101.71	-20.66	3.17	52.65
Cash Flow from Investing Activities	0.30	-14.89	-10.24	-1.42	-18.94
Cash from Financing Activities	0.12	-98.48	7.64	-1.74	-25.45
Net Cash Inflow / Outflow	0.03	-11.66	-23.26	0.01	8.26

Ratios

Profitability Ratios

	Rasoi	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
ROCE (%)	-0.31	17.58	13.11	15.53	19.20
ROE (%)	-0.12	4.77	5.50	21.53	27.17
ROA (%)	-0.11	0.84	0.62	3.05	7.82
EBIT Margin (%)	11.65	2.81	11.46	2.34	9.12
Net Margin (%)	-3.25	0.24	0.69	0.56	4.60
Cash Profit Margin (%)	17.22	0.90	3.74	0.75	5.82

Growth Ratios

	Rasoi	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Revenue Growth (%)	-26.61	-10.17	-21.18	71.30	5.10
EBIT Growth (%)	-56.89	8.49	102.57	33.75	51.66
Net Profit Growth (%)	-120.04	-29.62	-1.04	114.85	131.44
EPS Growth (%)	-44.98	-29.62	-1.05	114.85	107.24
Book Value Growth (%)	2.57	6.01	28.33	24.13	43.47

Valuation Ratios

	Rasoi	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Price / Earnings	44.83	14.46	116.64	0.00	0.42
Price / Book Value	0.65	0.67	5.71	0.00	0.97
Dividend Yield (%)	0.00	0.00	0.00	--	1.21
EV/EBITDA	161.96	2.73	12.63	5.68	4.33
Market Cap (₹ Cr)	303.20	158.19	125.94	0.00	172.94

Solvency Ratios

	Rasoi	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Debt to Equity	0.00	1.33	4.54	3.69	1.07
Short term debt to equity ratio	--	1.02	1.54	0.84	0.49
Current Ratio	50.53	1.05	1.08	1.44	1.40
Quick Ratio	49.96	0.58	0.58	0.42	0.44
Interest Coverage	-369.69	1.17	1.27	1.62	3.78

Operating Efficiency Ratios

	Rasoi	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Debtors to sales (%)	--	7.44	23.85	2.90	6.92
Asset Turnover	0.03	3.49	0.90	5.49	1.70
Receivable days	0.00	28.72	93.63	10.85	21.12
Inventory Days	20.20	35.59	75.72	33.61	107.66
Payable days	25.60	61.52	146.42	3.31	65.57
Cash Conversion Cycle	-5.40	2.79	22.93	41.15	63.21