Market cap
₹15 Cr
Revenue (TTM)
₹4 Cr
P/E Ratio
53
P/B Ratio
1.1
Div. Yield
0 %
| SI Capital | Manba Finance | Avonmore Capital | Comfort Intech | Standard Cap Markets | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
15 | 793 | 337 | 199 | 88 |
Revenue (₹ Cr) |
4 | 374 | 209 | 179 | 315 |
Net Profit (₹ Cr) |
0.28 | 51.20 | 11.21 | 1.77 | 3.03 |
Net Margin (%) |
6.91 | 13.70 | 5.34 | 1.00 | 0.89 |
RoE (%) |
4.98 | 12.13 | 4.67 | -1.94 | 14.03 |
Price to Earnings |
53.03 | 15.49 | 18.12 | -- | 29.19 |
Price-To-Book |
1.08 | 1.61 | 0.82 | 1.15 | 0.24 |
Income Statement (₹ Cr)
| SI Capital | Manba Finance | Avonmore Capital | Comfort Intech | Standard Cap Markets | |
|---|---|---|---|---|---|
|
Operating Income
|
3.71 | 328.19 | 189.90 | 145.04 | 64.05 |
|
Other Income
|
0.14 | 2.01 | 1.47 | -4.43 | 36.53 |
|
Total Income
|
3.85 | 330.19 | 191.37 | 140.62 | 100.58 |
|
Interest Expense
|
0.82 | 151.93 | 2.31 | 1.94 | 54.45 |
|
PBT & Exceptional Items
|
0.33 | 61.50 | 8.01 | 3.51 | 31.06 |
|
Operating Expenses
|
2.63 | 112.04 | 174.77 | 134.22 | 14.24 |
|
Exceptional Income/Expenses
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
0.33 | 61.50 | 28.19 | 3.51 | 31.06 |
|
Taxes
|
-- | 16.14 | 6.53 | 1.33 | 3.20 |
|
Profit after Tax
|
0.33 | 45.36 | 21.66 | 2.18 | 27.86 |
|
Minority Interest
|
-- | -- | 118.70 | 10.72 | -- |
|
Share of Associate
|
-- | -- | -- | -5.11 | -- |
|
Consolidated Profit
|
0.33 | 45.36 | 7.88 | -3.17 | 27.86 |
Liabilities (₹ Cr)
| SI Capital | Manba Finance | Avonmore Capital | Comfort Intech | Standard Cap Markets | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
5.82 | 409.76 | 386.59 | 172.74 | 353.05 |
|
Minority Interest
|
-- | -- | 118.70 | 10.72 | -- |
|
Non-Current Liabilities
|
6.52 | 674.75 | 5.36 | 1.09 | 1,033.43 |
|
Current Liabilities
|
2.04 | 892.14 | 65.93 | 34.55 | 367.97 |
|
Total Liabilities
|
14.44 | 1,979.24 | 581.08 | 219.09 | 1,754.45 |
Assets (₹ Cr)
| SI Capital | Manba Finance | Avonmore Capital | Comfort Intech | Standard Cap Markets | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
13.52 | 1,592.51 | 299.23 | 131.65 | 54.96 |
|
Current Assets
|
0.86 | 384.14 | 277.34 | 86.68 | 1,699.50 |
|
Total Assets
|
14.44 | 1,979.24 | 581.08 | 219.09 | 1,754.45 |
|
Contingent Liabilities
|
-- | 6.49 | 24.69 | 70.55 | 1,200.00 |
Cashflow (₹ Cr)
| SI Capital | Manba Finance | Avonmore Capital | Comfort Intech | Standard Cap Markets | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-2.17 | -378.08 | 25.97 | 2.56 | -661.06 |
|
Cash Flow from Investing Activities
|
-0.08 | -59.68 | -52.00 | -0.29 | -368.73 |
|
Cash from Financing Activities
|
1.10 | 465.02 | 3.90 | 0.68 | 1,053.65 |
|
Net Cash Inflow / Outflow
|
-1.14 | 27.26 | -22.13 | 2.95 | 23.86 |
Ratios
Profitability Ratios
| SI Capital | Manba Finance | Avonmore Capital | Comfort Intech | Standard Cap Markets | |
|---|---|---|---|---|---|
|
ROCE (%)
|
8.74 | 12.55 | 7.67 | 2.83 | 9.02 |
|
ROE (%)
|
6.08 | 11.65 | 5.76 | 1.24 | 13.27 |
|
ROA (%)
|
2.43 | 2.64 | 3.76 | 0.98 | 2.55 |
|
EBIT Margin (%)
|
32.83 | 66.47 | 8.74 | 4.41 | 134.80 |
|
Net Margin (%)
|
8.66 | 13.74 | 11.32 | 1.55 | 27.70 |
|
Cash Profit Margin (%)
|
10.64 | 15.26 | 14.71 | 1.78 | 44.79 |
Growth Ratios
| SI Capital | Manba Finance | Avonmore Capital | Comfort Intech | Standard Cap Markets | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
45.13 | 30.79 | 5.40 | -5.71 | 106.84 |
|
EBIT Growth (%)
|
24.26 | 34.22 | -60.90 | -51.68 | 223.48 |
|
Net Profit Growth (%)
|
93.56 | 19.98 | -42.36 | -73.12 | 160.23 |
|
EPS Growth (%)
|
85.90 | 19.98 | -72.82 | -128.03 | 121.15 |
|
Book Value Growth (%)
|
12.76 | 11.08 | 3.32 | -3.66 | 60.79 |
Valuation Ratios
| SI Capital | Manba Finance | Avonmore Capital | Comfort Intech | Standard Cap Markets | |
|---|---|---|---|---|---|
|
Price / Earnings
|
36.14 | 11.12 | 36.84 | 0.00 | 3.23 |
|
Price / Book Value
|
3.46 | 1.23 | 0.76 | 1.19 | 0.35 |
|
Dividend Yield (%)
|
0.00 | 1.00 | 0.00 | 0.78 | 1.92 |
|
EV/EBITDA
|
23.07 | 8.19 | 18.15 | 34.17 | 13.90 |
|
Market Cap (₹ Cr)
|
20.15 | 504.39 | 290.37 | 206.05 | 89.96 |
Solvency Ratios
| SI Capital | Manba Finance | Avonmore Capital | Comfort Intech | Standard Cap Markets | |
|---|---|---|---|---|---|
|
Debt to Equity
|
1.40 | 3.78 | 0.05 | 0.11 | 4.38 |
|
Short term debt to equity ratio
|
0.27 | 2.14 | 0.03 | 0.11 | 0.32 |
|
Current Ratio
|
0.42 | 0.43 | 4.21 | 2.51 | 4.62 |
|
Quick Ratio
|
0.42 | 0.43 | 4.21 | 2.31 | 4.62 |
|
Interest Coverage
|
1.41 | 1.40 | 13.18 | 2.81 | 1.57 |