We Internet Peer Comparison

NSE: NIVINFRA | BSE: 517534

₹17.00

₹-0.50 (-2.86%)

As on 06-Jan-2014IST

Market cap

₹8 Cr

Revenue (TTM)

₹3 Cr

P/E Ratio

P/B Ratio

1.4

Div. Yield

0 %

Edit

	We Internet	Railtel	Route Mobile	Hathway Cable	Precision Elect
Market cap (₹ Cr)	8	8,500	2,928	1,768	260
Revenue (₹ Cr)	3	4,427	4,509	2,184	70
Net Profit (₹ Cr)	-9.46	346.00	266.71	73.49	-1.47
Net Margin (%)	-313.18	7.72	5.81	3.23	-2.07
RoE (%)	--	16.98	-45.03	1.70	-10.75
Price to Earnings	--	24.57	11.79	23.33	--
Price-To-Book	1.41	3.65	1.04	0.39	20.86

Income Statement (₹ Cr)

	We Internet	Railtel	Route Mobile	Hathway Cable	Precision Elect
Operating Revenue	14.55	366.74	--	1,132.52	20.28
Total Income	14.87	440.25	--	1,156.86	20.42
Total Expenditure	14.15	208.74	--	869.61	16.69
EBITDA	0.39	158.00	--	262.91	3.59
Depreciation	9.51	88.21	--	162.25	1.30
EBIT	-9.12	69.79	--	100.66	2.30
Interest	0.09	0.81	--	61.58	1.11
Other Income	0.33	73.51	--	24.34	0.14
Exceptional Items	--	-11.38	--	-7.93	--
Profit before Tax	-8.88	142.49	--	55.49	1.33
Provision for Tax	-0.40	29.93	--	17.90	0.43
Profit after Tax	-8.88	112.56	--	37.59	0.90

	We Internet	Railtel	Route Mobile	Hathway Cable	Precision Elect
Shareholder's Funds	59.80	796.61	--	822.40	33.02
Minority Interest	--	--	--	211.18	--
Non-Current Liabilities	-0.08	735.49	--	697.09	3.69
Current Liabilities	16.38	388.72	--	890.71	13.76
Total Liabilities	79.22	1,920.82	--	2,621.38	50.55

	We Internet	Railtel	Route Mobile	Hathway Cable	Precision Elect
Non-Current Assets	47.57	723.17	--	2,028.62	23.71
Current Assets	28.52	1,197.65	--	592.76	26.76
Total Assets	79.22	1,920.82	--	2,621.38	50.55
Total Debt*	3.54	0.00	--	988.18	8.00
Net Current Assets	12.15	808.93	--	-297.95	13.00
Contingent Liabilities	--	65.98	--	406.23	4.22

	We Internet	Railtel	Route Mobile	Hathway Cable	Precision Elect
Cash From Operating Activities	-53.78	161.55	--	66.30	-2.17
Cash Flow from Investing Activities	-1.90	30.79	--	-454.20	-0.02
Cash from Financing Activities	56.12	-43.27	--	337.90	0.27
Net Cash Inflow / Outflow	0.45	149.07	--	-50.00	-1.93

	We Internet	Railtel	Route Mobile	Hathway Cable	Precision Elect
ROCE (%)	-22.14	18.80	--	7.75	7.69
ROE (%)	-23.76	15.02	--	4.64	3.69
ROA (%)	-11.75	6.12	--	1.71	1.77
EBIT Margin (%)	4.96	63.13	--	25.36	18.41
Net Margin (%)	-59.69	25.57	--	3.25	4.41
Cash Profit Margin (%)	4.36	54.74	--	17.65	9.36

	We Internet	Railtel	Route Mobile	Hathway Cable	Precision Elect
Revenue Growth (%)	-35.54	5.56	--	11.90	-44.77
EBIT Growth (%)	-56.43	-0.47	--	61.76	18.19
Net Profit Growth (%)	-602.87	31.11	--	189.06	192.36
EPS Growth (%)	-240.20	31.11	--	131.85	192.36
Book Value Growth (%)	300.44	13.40	--	2.61	3.76

	We Internet	Railtel	Route Mobile	Hathway Cable	Precision Elect
Price / Earnings	0.00	0.00	--	49.11	20.78
Price / Book Value	0.35	0.00	--	4.69	0.75
Dividend Yield (%)	0.00	--	--	0.00	0.00
EV/EBITDA	31.67	-2.15	--	16.67	6.96
Market Cap (₹ Cr)	20.72	0.00	--	3,854.87	18.70

	We Internet	Railtel	Route Mobile	Hathway Cable	Precision Elect
Debt to Equity	0.06	0.00	--	1.20	0.32
Short term debt to equity ratio	0.01	0.00	--	0.09	0.15
Current Ratio	1.74	3.08	--	0.67	1.94
Quick Ratio	1.74	3.07	--	0.64	1.22
Interest Coverage	-101.41	176.91	--	1.90	2.20

	We Internet	Railtel	Route Mobile	Hathway Cable	Precision Elect
Debtors to sales (%)	184.23	25.26	--	30.67	34.51
Asset Turnover	0.19	0.20	--	0.52	0.46
Receivable days	567.99	99.29	--	94.88	143.05
Inventory Days	0.00	3.04	--	5.31	154.28
Payable days	205.31	--	--	0.00	200.99
Cash Conversion Cycle	362.68	--	--	100.19	96.34

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