Spanco Peer Comparison

NSE: SPANCO | BSE: 508976

₹3.12

₹-0.16 (-4.88%)

As on 30-Mar-2015IST

Market cap

₹10 Cr

Revenue (TTM)

₹804 Cr

P/E Ratio

P/B Ratio

Div. Yield

0 %

Edit

	Spanco	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Market cap (₹ Cr)	10	30,526	28,156	17,885	15,100
Revenue (₹ Cr)	804	14,670	2,702	843	671
Net Profit (₹ Cr)	-374.44	1,343.30	260.66	163.80	198.83
Net Margin (%)	-46.39	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	--	4.55	14.02	18.50	7.88

Income Statement (₹ Cr)

	Spanco	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Operating Revenue	1,762.84	2,285.35	--	105.51	37.14
Total Income	1,793.53	2,327.11	--	108.96	43.27
Total Expenditure	2,036.38	1,807.78	--	82.98	33.60
EBITDA	-273.54	477.57	--	22.53	3.53
Depreciation	97.09	38.60	--	11.87	2.29
EBIT	-370.63	438.97	--	10.66	1.24
Interest	205.47	1.23	--	11.19	1.84
Other Income	30.69	41.76	--	3.45	6.13
Exceptional Items	--	22.41	--	--	--
Profit before Tax	-545.41	479.50	--	2.92	5.53
Provision for Tax	-132.27	100.36	--	0.24	0.85
Profit after Tax	-413.14	379.14	--	2.68	4.68

	Spanco	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Shareholder's Funds	353.03	1,199.25	--	210.58	107.26
Minority Interest	24.40	--	--	--	--
Non-Current Liabilities	114.43	26.22	--	1.69	2.46
Current Liabilities	2,152.79	582.97	--	139.03	16.23
Total Liabilities	2,785.69	1,808.44	--	351.30	125.95

	Spanco	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Non-Current Assets	1,352.82	684.28	--	216.83	59.35
Current Assets	1,291.54	1,124.16	--	134.46	66.60
Total Assets	2,785.69	1,808.44	--	351.30	125.95
Total Debt*	1,669.44	0.00	--	92.05	13.31
Net Current Assets	-861.25	541.19	--	-4.57	50.37
Contingent Liabilities	399.73	16.43	--	27.88	20.66

	Spanco	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Cash From Operating Activities	-91.64	335.81	--	27.99	38.87
Cash Flow from Investing Activities	-307.22	-116.18	--	-7.19	-3.39
Cash from Financing Activities	397.33	-125.54	--	-30.11	-20.48
Net Cash Inflow / Outflow	-1.53	94.09	--	-9.30	15.00

	Spanco	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
ROCE (%)	-17.80	40.01	--	4.52	5.91
ROE (%)	-86.69	31.56	--	1.26	4.44
ROA (%)	-14.64	22.52	--	0.75	3.30
EBIT Margin (%)	-13.78	22.72	--	24.63	26.02
Net Margin (%)	-23.04	16.29	--	2.46	10.83
Cash Profit Margin (%)	-17.93	18.28	--	13.79	18.43

	Spanco	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Revenue Growth (%)	33.45	17.31	--	-8.57	-63.53
EBIT Growth (%)	-237.66	18.70	--	5.86	-77.38
Net Profit Growth (%)	-1,583.98	15.71	--	129.49	-85.16
EPS Growth (%)	-1,456.42	14.43	--	129.44	-85.16
Book Value Growth (%)	-57.81	-0.35	--	-1.53	3.52

	Spanco	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Price / Earnings	0.00	5.21	--	11.16	1.26
Price / Book Value	0.11	3.29	--	0.14	0.55
Dividend Yield (%)	0.00	8.43	--	0.00	1.51
EV/EBITDA	-6.88	7.03	--	4.30	2.64
Market Cap (₹ Cr)	32.52	3,950.91	--	29.88	58.80

	Spanco	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debt to Equity	5.90	0.00	--	0.44	0.12
Short term debt to equity ratio	3.43	--	--	0.34	0.10
Current Ratio	0.60	1.93	--	0.97	4.10
Quick Ratio	0.39	1.93	--	0.97	3.78
Interest Coverage	-1.65	390.52	--	1.26	4.01

	Spanco	Hexaware Technologies	Netweb Tech	Megasoft	Zen Technologies
Debtors to sales (%)	34.91	14.16	--	62.67	8.25
Asset Turnover	0.62	1.36	--	0.30	0.27
Receivable days	152.36	54.98	--	226.60	326.85
Inventory Days	97.31	0.00	--	0.00	45.33
Payable days	198.37	--	--	--	137.02
Cash Conversion Cycle	51.30	--	--	--	235.16

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