Valuemart Retail Solutions Peer Comparison

BSE: 511114

₹11.02

₹0.52 (4.95%)

As on 13-Jul-2015IST

Market cap

₹3 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

0.4

Div. Yield

0 %

Edit

	Valuemart Retail Solutions	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Market cap (₹ Cr)	3	32,494	32,575	18,261	13,607
Revenue (₹ Cr)	--	5,926	4,703	4,335	1,759
Net Profit (₹ Cr)	-0.10	528.31	551.10	729.16	264.78
Net Margin (%)	-2,475.00	8.70	11.28	16.42	9.02
RoE (%)	-1.14	15.62	12.95	28.11	-5.80
Price to Earnings	--	58.33	59.11	25.05	--
Price-To-Book	0.36	7.96	7.10	6.93	3.94

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Valuemart Retail Solutions	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Operating Income	1.62	1,995.00	1,706.99	660.53	54.21
Other Income	0.01	50.42	18.64	8.62	1.91
Total Income	0.01	2,045.42	1,725.63	669.15	56.12
Interest Expense	0.00	7.62	0.39	--	0.05
PBT & Exceptional Items	-0.22	392.43	122.78	210.94	18.35
Operating Expenses	0.21	1,612.28	1,588.54	432.68	36.82
Exceptional Income/Expenses	--	--	--	--	--
Profit before Tax	-0.22	392.43	122.78	210.94	18.35
Taxes	0.03	91.70	36.62	39.34	5.16
Profit after Tax	-0.22	300.73	86.16	171.60	13.20
Minority Interest	--	--	--	--	--
Share of Associate	--	--	--	--	--
Consolidated Profit	-0.22	300.73	86.16	171.60	13.20

Liabilities (₹ Cr)

	Valuemart Retail Solutions	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Shareholder's Funds	8.77	952.87	780.97	438.33	38.22
Minority Interest	--	--	--	--	--
Non-Current Liabilities	0.00	152.50	255.04	-1.28	0.12
Current Liabilities	1.84	648.18	545.40	162.82	9.95
Total Liabilities	10.61	1,755.82	1,641.00	601.14	48.67

Assets (₹ Cr)

	Valuemart Retail Solutions	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Non-Current Assets	0.58	590.72	541.81	147.74	13.79
Current Assets	10.61	1,162.83	1,039.60	452.13	34.50
Total Assets	10.61	1,755.82	1,641.00	601.14	48.67
Contingent Liabilities	--	98.22	127.39	26.54	--

Cashflow (₹ Cr)

	Valuemart Retail Solutions	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Cash From Operating Activities	-8.24	353.90	191.50	153.29	14.27
Cash Flow from Investing Activities	0.57	-206.02	5.66	-34.86	-5.28
Cash from Financing Activities	7.68	-146.37	-10.66	-52.68	-7.97
Net Cash Inflow / Outflow	0.01	1.51	186.50	65.75	1.02

Ratios

Profitability Ratios

	Valuemart Retail Solutions	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
ROCE (%)	-3.23	33.75	16.58	53.98	48.14
ROE (%)	-4.33	34.69	11.60	44.01	35.70
ROA (%)	-3.17	18.49	5.75	32.36	27.33
EBIT Margin (%)	-2.10	21.71	8.03	35.80	35.61
Net Margin (%)	-2,742.77	14.70	4.99	25.64	23.51
Cash Profit Margin (%)	-5.86	16.73	5.76	29.85	26.01

Growth Ratios

	Valuemart Retail Solutions	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Revenue Growth (%)	8,609.54	21.45	2.79	39.68	0.00
EBIT Growth (%)	-60.16	41.90	2.57	11.52	41.78
Net Profit Growth (%)	-18.03	44.33	1.16	7.40	0.00
EPS Growth (%)	49.46	44.16	1.16	4.46	0.00
Book Value Growth (%)	569.49	22.03	10.75	27.76	0.00

Valuation Ratios

	Valuemart Retail Solutions	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Price / Earnings	0.00	0.00	28.29	5.35	0.00
Price / Book Value	5.18	0.00	3.12	4.20	0.00
Dividend Yield (%)	0.00	--	0.36	4.07	--
EV/EBITDA	-228.12	0.08	15.51	6.77	-0.38
Market Cap (₹ Cr)	9.11	0.00	2,437.24	1,836.09	0.00

Solvency Ratios

	Valuemart Retail Solutions	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Debt to Equity	0.17	0.31	0.00	0.00	0.00
Short term debt to equity ratio	0.17	0.08	--	--	--
Current Ratio	5.76	1.79	1.91	2.78	3.47
Quick Ratio	5.76	1.79	1.70	2.78	3.47
Interest Coverage	-106.96	52.50	315.82	--	391.43

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.