Sri Vajra Granites Peer Comparison

BSE: 515081

₹1.64

₹-0.08 (-4.65%)

As on 27-Mar-2023IST

Market cap

₹1 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

-0.2

Div. Yield

0 %

Edit

	Sri Vajra Granites	Responsive Ind	Midwest	Pokarna	Marble City India
Market cap (₹ Cr)	1	4,002	3,839	2,612	295
Revenue (₹ Cr)	--	1,248	695	590	102
Net Profit (₹ Cr)	-0.05	101.30	113.14	94.91	9.37
Net Margin (%)	--	8.05	15.91	15.34	8.91
RoE (%)	--	6.72	13.57	11.38	9.31
Price to Earnings	--	39.50	34.58	27.52	41.10
Price-To-Book	-0.24	2.56	4.09	2.90	--

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Sri Vajra Granites	Responsive Ind	Midwest	Pokarna	Marble City India
Operating Revenue	0.18	755.71	379.98	295.04	45.15
Total Income	0.00	763.55	393.88	301.10	45.36
Total Expenditure	0.07	628.49	285.92	212.39	40.32
EBITDA	-0.07	127.23	94.07	82.65	4.83
Depreciation	0.00	64.40	18.43	21.38	0.90
EBIT	-0.07	62.83	75.64	61.27	3.92
Interest	0.00	3.82	6.70	22.12	4.10
Other Income	--	7.84	13.90	6.06	0.21
Exceptional Items	0.00	-51.96	--	--	--
Profit before Tax	-0.07	14.89	82.86	45.21	0.03
Provision for Tax	--	-9.51	22.64	16.92	0.07
Profit after Tax	-0.07	24.41	60.21	28.29	-0.04

Liabilities (₹ Cr)

	Sri Vajra Granites	Responsive Ind	Midwest	Pokarna	Marble City India
Shareholder's Funds	-5.00	967.39	277.25	365.57	28.22
Minority Interest	--	34.36	5.51	--	--
Non-Current Liabilities	--	43.88	58.30	430.26	20.94
Current Liabilities	6.16	221.99	157.87	207.62	47.18
Total Liabilities	1.16	1,267.62	502.07	1,003.45	96.34

Assets (₹ Cr)

	Sri Vajra Granites	Responsive Ind	Midwest	Pokarna	Marble City India
Non-Current Assets	0.01	920.51	336.16	794.60	10.94
Current Assets	1.15	347.12	162.77	208.85	85.40
Total Assets	1.16	1,267.62	502.07	1,003.45	96.34
Total Debt*	3.12	198.11	99.55	306.53	47.04
Net Current Assets	-5.01	125.12	4.90	1.22	38.21
Contingent Liabilities	--	--	49.89	23.64	6.94

Cashflow (₹ Cr)

	Sri Vajra Granites	Responsive Ind	Midwest	Pokarna	Marble City India
Cash From Operating Activities	-0.05	145.23	66.75	98.31	2.98
Cash Flow from Investing Activities	0.01	-166.19	-39.51	-86.00	-1.39
Cash from Financing Activities	0.04	25.37	-27.40	-12.50	-0.50
Net Cash Inflow / Outflow	-0.01	4.42	-0.16	-0.20	1.09

Ratios

Profitability Ratios

	Sri Vajra Granites	Responsive Ind	Midwest	Pokarna	Marble City India
ROCE (%)	0.00	1.64	24.82	10.37	5.68
ROE (%)	0.00	2.55	23.55	8.03	-0.13
ROA (%)	-5.75	1.87	12.47	2.93	-0.04
EBIT Margin (%)	-259.24	17.87	28.41	30.07	11.15
Net Margin (%)	-240.22	3.20	15.29	9.40	-0.08
Cash Profit Margin (%)	-225.34	11.75	20.70	16.84	1.63

Growth Ratios

	Sri Vajra Granites	Responsive Ind	Midwest	Pokarna	Marble City India
Revenue Growth (%)	-100.00	41.75	47.73	-25.10	-34.15
EBIT Growth (%)	85.70	7.46	131.64	-35.34	-20.04
Net Profit Growth (%)	84.60	0.14	267.48	-60.00	-106.63
EPS Growth (%)	84.60	66.76	335.43	-60.00	-106.63
Book Value Growth (%)	-1.36	2.53	17.97	7.93	-0.13

Valuation Ratios

	Sri Vajra Granites	Responsive Ind	Midwest	Pokarna	Marble City India
Price / Earnings	0.00	109.38	0.00	28.85	0.00
Price / Book Value	0.00	4.56	0.00	2.23	0.20
Dividend Yield (%)	--	0.06	--	0.23	0.00
EV/EBITDA	-155.00	33.72	0.86	12.36	9.99
Market Cap (₹ Cr)	0.00	4,411.14	0.00	816.19	5.68

Solvency Ratios

	Sri Vajra Granites	Responsive Ind	Midwest	Pokarna	Marble City India
Debt to Equity	-0.62	0.20	0.36	0.84	1.67
Short term debt to equity ratio	-0.62	0.17	0.08	0.17	0.87
Current Ratio	0.19	1.56	1.03	1.01	1.81
Quick Ratio	0.19	1.11	0.65	0.47	0.74
Interest Coverage	0.00	4.90	13.37	3.04	1.01

Operating Efficiency Ratios

	Sri Vajra Granites	Responsive Ind	Midwest	Pokarna	Marble City India
Debtors to sales (%)	514.86	21.62	13.63	14.71	50.12
Asset Turnover	0.00	0.58	0.79	0.31	0.57
Receivable days	1,879.25	92.19	53.76	47.75	131.06
Inventory Days	0.00	37.74	49.36	124.03	354.12
Payable days	959.86	29.08	-386.84	166.08	150.78
Cash Conversion Cycle	919.40	100.84	489.96	5.71	334.41

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

Annual
Quarterly