Kriptol Peer Comparison

BSE: 526753

₹5.15

₹0.45 (9.57%)

As on 19-Aug-2015IST

Market cap

₹6 Cr

Revenue (TTM)

₹1 Cr

P/E Ratio

--

P/B Ratio

1.7

Div. Yield

0 %

Edit

	Kriptol	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Market cap (₹ Cr)	6	12,354	11,912	4,855	4,527
Revenue (₹ Cr)	1	4,180	10,512	248	403
Net Profit (₹ Cr)	--	1,088.04	655.99	26.54	156.82
Net Margin (%)	0.94	24.93	5.96	10.48	38.93
RoE (%)	-0.13	10.09	14.05	-0.07	12.39
Price to Earnings	--	11.88	19.78	--	28.87
Price-To-Book	1.71	1.13	2.70	0.31	2.96

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Kriptol	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Operating Revenue	0.75	3,054.01	503.92	30.40	0.96
Total Income	0.75	3,100.30	551.04	30.55	1.42
Total Expenditure	0.75	770.30	3,590.79	4.07	0.54
EBITDA	0.00	2,283.71	5,282.93	26.32	0.41
Depreciation	--	26.17	103.60	0.55	0.02
EBIT	0.00	2,257.54	5,179.33	25.78	0.40
Interest	--	1,138.99	3,876.34	0.35	0.03
Other Income	--	46.29	47.12	0.15	0.46
Exceptional Items	--	--	--	-2.63	--
Profit before Tax	0.00	1,164.84	1,348.91	22.96	0.83
Provision for Tax	--	381.77	511.86	2.86	0.24
Profit after Tax	0.00	783.07	837.05	20.10	0.59

Liabilities (₹ Cr)

	Kriptol	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Shareholder's Funds	0.92	4,554.64	6,883.33	5,882.90	7.85
Minority Interest	--	1,917.76	942.94	--	--
Non-Current Liabilities	0.25	10,103.72	33,625.24	5.84	0.06
Current Liabilities	3.78	5,630.17	21,440.68	8.22	0.54
Total Liabilities	4.96	22,206.29	63,320.82	5,896.96	8.45

Assets (₹ Cr)

	Kriptol	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Non-Current Assets	2.50	1,312.08	1,607.45	5,732.66	5.74
Current Assets	2.46	20,894.21	61,284.74	164.30	2.71
Total Assets	4.96	22,206.29	63,320.82	5,896.96	8.45
Total Debt*	0.25	14,987.57	48,964.09	0.00	0.00
Net Current Assets	-1.32	15,264.04	39,844.06	156.08	2.17
Contingent Liabilities	--	37.44	126.20	367.81	--

Cashflow (₹ Cr)

	Kriptol	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Cash From Operating Activities	--	-3,584.18	-12,968.73	18.55	-0.14
Cash Flow from Investing Activities	--	-708.04	-530.20	2.55	-0.09
Cash from Financing Activities	--	4,539.69	14,868.02	-21.25	-0.03
Net Cash Inflow / Outflow	0.00	247.47	1,369.08	-0.15	-0.27

Ratios

Profitability Ratios

	Kriptol	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
ROCE (%)	-0.10	13.69	11.17	0.66	11.36
ROE (%)	-0.13	19.97	15.00	0.57	7.75
ROA (%)	-0.02	4.04	1.56	0.56	7.35
EBIT Margin (%)	-0.16	76.29	1,057.72	87.11	91.88
Net Margin (%)	-0.16	25.26	151.90	65.79	41.30
Cash Profit Margin (%)	-0.16	26.50	10.60	67.92	63.35

Growth Ratios

	Kriptol	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Revenue Growth (%)	-7.25	41.44	-34.56	-12.09	115.46
EBIT Growth (%)	-140.10	31.12	38.11	-14.58	174.28
Net Profit Growth (%)	-140.10	22.95	52.61	-27.48	154.27
EPS Growth (%)	-140.10	21.17	37.35	213.52	154.25
Book Value Growth (%)	-0.13	37.03	57.99	382.99	8.06

Valuation Ratios

	Kriptol	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Price / Earnings	0.00	17.95	24.04	10.65	0.00
Price / Book Value	0.00	2.38	3.04	0.34	0.00
Dividend Yield (%)	--	1.40	0.57	0.99	--
EV/EBITDA	-9,750.41	10.41	12.22	75.39	5.68
Market Cap (₹ Cr)	0.00	10,787.98	20,750.75	1,996.97	0.00

Solvency Ratios

	Kriptol	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Debt to Equity	0.28	3.31	7.17	0.00	0.00
Short term debt to equity ratio	--	1.10	2.17	--	--
Current Ratio	0.65	3.71	2.86	20.00	5.01
Quick Ratio	0.65	3.72	2.72	20.00	6.28
Interest Coverage	--	2.02	1.35	67.18	26.25

Operating Efficiency Ratios

	Kriptol	JM Financial	Edelweiss Fin	Pilani Investment	SG Finserve
Debtors to sales (%)	242.15	27.99	597.19	0.81	4.19
Asset Turnover	0.15	0.16	0.17	0.01	0.12
Receivable days	894.19	121.52	84.48	3.11	7.70
Inventory Days	0.00	0.00	320.70	0.00	699.28
Payable days	5.39	--	--	--	--
Cash Conversion Cycle	888.80	--	--	--	--

Annual
Quarterly