Srinivasa Hatcheries Peer Comparison

BSE: 526893

₹128.60

₹0.10 (0.08%)

As on 08-Jun-2015IST

Market cap

₹125 Cr

Revenue (TTM)

₹199 Cr

P/E Ratio

9.7

P/B Ratio

1.3

Div. Yield

0 %

Edit

	Srinivasa Hatcheries	SKM Egg Pro	Ovobel Foods	Simran Farms	Avanti Feeds
Market cap (₹ Cr)	125	1,356	246	79	11,248
Revenue (₹ Cr)	199	777	276	884	6,361
Net Profit (₹ Cr)	12.82	110.68	38.78	5.16	588.20
Net Margin (%)	6.32	14.05	13.21	0.58	8.92
RoE (%)	12.79	30.33	37.86	10.35	17.13
Price to Earnings	9.72	12.18	6.35	15.32	21.18
Price-To-Book	1.33	3.23	1.96	1.35	3.31

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Srinivasa Hatcheries	SKM Egg Pro	Ovobel Foods	Simran Farms	Avanti Feeds
Operating Revenue	199.12	302.93	105.57	447.17	2,018.29
Total Income	203.04	316.65	115.12	447.20	2,034.84
Total Expenditure	187.88	266.58	106.78	439.83	1,786.96
EBITDA	11.24	36.35	-1.21	7.34	231.33
Depreciation	6.70	12.08	0.56	2.15	10.23
EBIT	4.54	24.27	-1.77	5.19	221.10
Interest	2.85	2.64	1.61	4.78	3.38
Other Income	3.92	13.72	9.55	0.03	16.55
Exceptional Items	9.97	--	--	--	3.91
Profit before Tax	15.57	35.36	6.17	0.45	238.18
Provision for Tax	2.75	10.50	1.99	-0.24	79.20
Profit after Tax	12.82	24.86	4.18	0.69	158.98

Liabilities (₹ Cr)

	Srinivasa Hatcheries	SKM Egg Pro	Ovobel Foods	Simran Farms	Avanti Feeds
Shareholder's Funds	106.66	91.53	13.89	16.53	422.80
Minority Interest	--	0.61	--	0.32	--
Non-Current Liabilities	20.74	8.83	1.69	6.52	10.84
Current Liabilities	38.74	67.86	44.04	122.42	188.97
Total Liabilities	166.14	168.83	60.57	145.79	622.60

Assets (₹ Cr)

	Srinivasa Hatcheries	SKM Egg Pro	Ovobel Foods	Simran Farms	Avanti Feeds
Non-Current Assets	119.52	71.14	2.98	19.86	209.70
Current Assets	46.62	97.69	56.64	125.93	410.71
Total Assets	166.14	168.83	60.57	145.79	622.60
Total Debt*	25.39	35.92	14.33	49.23	10.71
Net Current Assets	7.89	29.83	12.60	3.51	221.75
Contingent Liabilities	--	17.57	--	--	93.85

Cashflow (₹ Cr)

	Srinivasa Hatcheries	SKM Egg Pro	Ovobel Foods	Simran Farms	Avanti Feeds
Cash From Operating Activities	4.30	30.08	-2.34	-16.61	122.00
Cash Flow from Investing Activities	-2.60	-6.40	0.93	-2.92	18.13
Cash from Financing Activities	-2.29	-10.23	-1.27	18.91	-74.26
Net Cash Inflow / Outflow	-0.60	13.46	-2.68	-0.62	65.86

Ratios

Profitability Ratios

	Srinivasa Hatcheries	SKM Egg Pro	Ovobel Foods	Simran Farms	Avanti Feeds
ROCE (%)	14.70	31.68	28.61	9.48	64.00
ROE (%)	12.79	30.73	35.42	4.24	46.36
ROA (%)	8.15	15.55	7.32	0.50	28.90
EBIT Margin (%)	7.61	16.53	7.90	1.65	12.28
Net Margin (%)	6.32	7.85	3.63	0.15	7.81
Cash Profit Margin (%)	9.80	12.19	4.45	0.64	8.38

Growth Ratios

	Srinivasa Hatcheries	SKM Egg Pro	Ovobel Foods	Simran Farms	Avanti Feeds
Revenue Growth (%)	7.16	4.43	7.40	0.71	13.35
EBIT Growth (%)	22.11	-6.50	-44.06	23.41	30.28
Net Profit Growth (%)	2,577.29	-2.50	-54.66	-32.12	36.38
EPS Growth (%)	2,577.29	-3.63	-54.66	-31.07	35.87
Book Value Growth (%)	13.67	30.30	43.05	4.22	58.61

Valuation Ratios

	Srinivasa Hatcheries	SKM Egg Pro	Ovobel Foods	Simran Farms	Avanti Feeds
Price / Earnings	0.00	9.60	0.00	9.29	3.83
Price / Book Value	0.00	2.57	0.00	0.38	4.30
Dividend Yield (%)	--	1.12	--	0.00	1.76
EV/EBITDA	2.25	5.03	1.43	7.06	7.05
Market Cap (₹ Cr)	0.00	235.53	0.00	6.22	1,808.65

Solvency Ratios

	Srinivasa Hatcheries	SKM Egg Pro	Ovobel Foods	Simran Farms	Avanti Feeds
Debt to Equity	0.24	0.39	1.03	2.98	0.03
Short term debt to equity ratio	0.08	0.38	0.94	2.60	0.02
Current Ratio	1.20	1.44	1.29	1.03	2.17
Quick Ratio	0.43	0.64	1.10	0.25	0.66
Interest Coverage	6.46	14.40	4.83	1.09	71.46

Operating Efficiency Ratios

	Srinivasa Hatcheries	SKM Egg Pro	Ovobel Foods	Simran Farms	Avanti Feeds
Debtors to sales (%)	0.47	5.49	16.49	4.60	1.73
Asset Turnover	1.27	1.89	1.86	3.25	3.67
Receivable days	1.81	19.90	51.72	16.93	6.20
Inventory Days	53.28	62.25	24.52	72.15	45.90
Payable days	13.10	40.06	11.57	64.10	28.63
Cash Conversion Cycle	41.99	42.09	64.67	24.99	23.46

Annual
Quarterly