Sun Granite Export Peer Comparison

BSE: 531013

₹12.12

₹-0.73 (-5.67%)

As on 25-Jun-2013IST

Market cap

₹13 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

6.1

Div. Yield

0 %

Edit

	Sun Granite Export	Responsive Ind	Midwest	Pokarna	Marble City India
Market cap (₹ Cr)	13	3,968	3,985	2,647	312
Revenue (₹ Cr)	0	1,248	695	590	102
Net Profit (₹ Cr)	-1.11	101.30	113.14	94.91	9.37
Net Margin (%)	-357.34	8.05	15.91	15.34	8.91
RoE (%)	-65.80	6.72	13.57	11.38	9.31
Price to Earnings	--	39.18	35.89	27.89	43.55
Price-To-Book	6.12	2.54	4.24	2.94	--

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Sun Granite Export	Responsive Ind	Midwest	Pokarna	Marble City India
Operating Revenue	0.04	2,515.44	--	230.63	34.24
Total Income	0.31	2,542.31	--	231.71	34.26
Total Expenditure	1.05	2,257.38	--	183.01	30.82
EBITDA	-1.02	258.06	--	47.63	3.43
Depreciation	0.13	145.46	--	20.41	0.45
EBIT	-1.14	112.60	--	27.22	2.98
Interest	0.24	31.10	--	33.02	2.39
Other Income	0.27	26.87	--	1.07	0.01
Exceptional Items	--	--	--	7.48	--
Profit before Tax	-1.11	108.37	--	2.75	0.60
Provision for Tax	--	26.30	--	-8.93	0.21
Profit after Tax	-1.11	82.08	--	11.68	0.38

Liabilities (₹ Cr)

	Sun Granite Export	Responsive Ind	Midwest	Pokarna	Marble City India
Shareholder's Funds	2.19	764.94	--	25.76	10.27
Minority Interest	--	149.06	--	--	--
Non-Current Liabilities	8.60	414.20	--	217.56	10.12
Current Liabilities	0.79	514.93	--	176.31	18.60
Total Liabilities	11.58	1,843.13	--	426.40	39.15

Assets (₹ Cr)

	Sun Granite Export	Responsive Ind	Midwest	Pokarna	Marble City India
Non-Current Assets	3.69	1,191.35	--	272.94	9.33
Current Assets	6.95	651.78	--	146.69	29.65
Total Assets	11.58	1,843.13	--	426.40	39.15
Total Debt*	8.55	799.39	--	310.05	24.54
Net Current Assets	6.16	136.86	--	-29.62	11.05
Contingent Liabilities	0.06	--	--	96.36	9.25

Cashflow (₹ Cr)

	Sun Granite Export	Responsive Ind	Midwest	Pokarna	Marble City India
Cash From Operating Activities	--	104.72	--	-15.35	0.38
Cash Flow from Investing Activities	--	-48.16	--	-4.66	-0.76
Cash from Financing Activities	--	89.77	--	16.03	0.32
Net Cash Inflow / Outflow	--	146.32	--	-3.98	-0.05

Ratios

Profitability Ratios

	Sun Granite Export	Responsive Ind	Midwest	Pokarna	Marble City India
ROCE (%)	-8.51	9.46	--	11.44	8.98
ROE (%)	-65.80	11.76	--	56.55	3.82
ROA (%)	-9.15	4.86	--	2.80	0.99
EBIT Margin (%)	-2,094.28	11.33	--	21.11	10.06
Net Margin (%)	-357.34	3.23	--	5.04	1.12
Cash Profit Margin (%)	-2,760.89	8.79	--	13.65	2.43

Growth Ratios

	Sun Granite Export	Responsive Ind	Midwest	Pokarna	Marble City India
Revenue Growth (%)	-92.25	15.05	--	13.31	-30.18
EBIT Growth (%)	33.09	9.51	--	18.99	-27.58
Net Profit Growth (%)	44.19	-5.40	--	275.79	-52.75
EPS Growth (%)	44.19	-10.43	--	275.79	-52.74
Book Value Growth (%)	-40.96	21.14	--	65.83	3.90

Valuation Ratios

	Sun Granite Export	Responsive Ind	Midwest	Pokarna	Marble City India
Price / Earnings	0.00	34.45	--	1.33	6.13
Price / Book Value	0.00	3.27	--	3.01	0.46
Dividend Yield (%)	--	0.10	--	1.60	0.00
EV/EBITDA	-25.79	10.94	--	7.82	8.47
Market Cap (₹ Cr)	0.00	2,500.31	--	77.52	4.72

Solvency Ratios

	Sun Granite Export	Responsive Ind	Midwest	Pokarna	Marble City India
Debt to Equity	6.84	1.05	--	12.04	2.39
Short term debt to equity ratio	--	0.54	--	2.74	1.38
Current Ratio	8.79	1.27	--	0.83	1.59
Quick Ratio	3.60	1.15	--	0.38	0.61
Interest Coverage	-3.69	4.48	--	1.08	1.25

Operating Efficiency Ratios

	Sun Granite Export	Responsive Ind	Midwest	Pokarna	Marble City India
Debtors to sales (%)	4,935.77	12.79	--	23.10	23.08
Asset Turnover	0.00	1.53	--	0.56	0.89
Receivable days	0.00	35.93	--	69.06	96.54
Inventory Days	0.00	9.44	--	115.57	183.59
Payable days	295.45	4.77	--	180.62	24.67
Cash Conversion Cycle	-295.45	40.59	--	4.01	255.46

Annual
Quarterly