SQL Star International Peer Comparison

BSE: 532249

₹1.08

₹0.04 (3.85%)

As on 27-Dec-2013IST

Market cap

₹4 Cr

Revenue (TTM)

₹27 Cr

P/E Ratio

--

P/B Ratio

-0.1

Div. Yield

0 %

Edit

	SQL Star International	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Market cap (₹ Cr)	4	30,526	28,156	17,885	15,100
Revenue (₹ Cr)	27	14,670	2,702	843	671
Net Profit (₹ Cr)	-14.22	1,343.30	260.66	163.80	198.83
Net Margin (%)	-50.54	9.19	9.55	17.14	26.37
RoE (%)	--	22.16	40.04	15.04	9.88
Price to Earnings	--	22.72	108.02	117.75	83.82
Price-To-Book	-0.09	4.55	14.02	18.50	7.88

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	SQL Star International	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Operating Revenue	35.47	1,948.18	--	115.40	101.84
Total Income	38.01	1,994.39	--	124.24	107.46
Total Expenditure	48.49	1,556.89	--	99.70	64.74
EBITDA	-13.02	391.28	--	15.70	37.09
Depreciation	2.96	32.41	--	12.33	1.43
EBIT	-15.98	358.87	--	3.36	35.67
Interest	1.02	1.13	--	10.58	1.91
Other Income	2.55	46.21	--	8.85	5.62
Exceptional Items	--	--	--	--	--
Profit before Tax	-14.45	403.96	--	1.63	39.37
Provision for Tax	-0.74	76.31	--	0.47	7.80
Profit after Tax	-13.71	327.65	--	1.17	31.57

Liabilities (₹ Cr)

	SQL Star International	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Shareholder's Funds	-34.78	1,203.86	--	213.84	103.61
Minority Interest	--	--	--	--	--
Non-Current Liabilities	36.65	27.01	--	2.02	3.63
Current Liabilities	34.42	327.24	--	144.39	50.81
Total Liabilities	36.29	1,565.42	--	360.25	158.05

Assets (₹ Cr)

	SQL Star International	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Non-Current Assets	3.97	646.28	--	221.30	50.54
Current Assets	32.32	911.83	--	138.96	107.51
Total Assets	36.29	1,565.42	--	360.25	158.05
Total Debt*	40.35	0.00	--	107.59	25.22
Net Current Assets	-2.09	584.59	--	-5.43	56.70
Contingent Liabilities	29.10	2.81	--	27.59	38.18

Cashflow (₹ Cr)

	SQL Star International	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Cash From Operating Activities	-2.10	219.90	--	-1.49	-2.11
Cash Flow from Investing Activities	-0.30	-248.38	--	-5.58	-0.59
Cash from Financing Activities	0.64	-189.73	--	18.11	7.45
Net Cash Inflow / Outflow	-1.75	-218.21	--	11.04	4.75

Ratios

Profitability Ratios

	SQL Star International	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
ROCE (%)	-126.69	36.49	--	3.84	37.55
ROE (%)	0.00	29.53	--	0.55	34.77
ROA (%)	-32.89	21.91	--	0.34	24.06
EBIT Margin (%)	-29.53	22.46	--	21.27	41.94
Net Margin (%)	-36.05	16.43	--	0.94	29.38
Cash Profit Margin (%)	-30.30	18.48	--	11.70	32.32

Growth Ratios

	SQL Star International	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Revenue Growth (%)	-9.96	34.31	--	-23.26	484.85
EBIT Growth (%)	-65.76	30.48	--	-39.83	1,18,740.94
Net Profit Growth (%)	-60.02	22.70	--	-93.33	1,606.76
EPS Growth (%)	-55.91	21.38	--	-93.33	1,606.79
Book Value Growth (%)	-116.16	18.50	--	-0.16	32.91

Valuation Ratios

	SQL Star International	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Price / Earnings	0.00	3.85	--	32.66	0.38
Price / Book Value	-0.43	2.10	--	0.18	1.15
Dividend Yield (%)	0.00	6.35	--	0.00	4.84
EV/EBITDA	-5.21	5.32	--	5.14	2.65
Market Cap (₹ Cr)	15.13	2,523.67	--	38.12	119.47

Solvency Ratios

	SQL Star International	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debt to Equity	-1.16	0.00	--	0.50	0.24
Short term debt to equity ratio	-0.12	--	--	0.42	0.20
Current Ratio	0.94	2.79	--	0.96	2.12
Quick Ratio	0.93	2.79	--	0.96	2.03
Interest Coverage	-13.22	359.44	--	1.15	21.59

Operating Efficiency Ratios

	SQL Star International	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debtors to sales (%)	60.00	18.73	--	56.22	63.58
Asset Turnover	0.85	1.30	--	0.33	0.78
Receivable days	257.79	62.22	--	183.64	126.37
Inventory Days	2.55	0.00	--	0.00	21.24
Payable days	--	--	--	--	66.16
Cash Conversion Cycle	--	--	--	--	81.45

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