Tulip Telecom Peer Comparison

NSE: TULIP | BSE: 532691

₹1.53

₹0.05 (3.38%)

As on 30-Mar-2015IST

Market cap

₹22 Cr

Revenue (TTM)

₹1,839 Cr

P/E Ratio

P/B Ratio

Div. Yield

0 %

Edit

	Tulip Telecom	Railtel	Route Mobile	Hathway Cable	Precision Elect
Market cap (₹ Cr)	22	8,941	3,213	1,875	236
Revenue (₹ Cr)	1,839	4,427	4,509	2,184	70
Net Profit (₹ Cr)	-897.28	346.00	266.71	73.49	-1.47
Net Margin (%)	-49.01	7.72	5.81	3.23	-2.07
RoE (%)	--	16.98	-45.03	1.70	-10.75
Price to Earnings	--	25.84	12.94	24.73	--
Price-To-Book	--	3.84	1.14	0.42	18.97

Income Statement (₹ Cr)

	Tulip Telecom	Railtel	Route Mobile	Hathway Cable	Precision Elect
Operating Revenue	2,351.05	--	--	882.69	25.37
Total Income	2,355.18	--	--	933.45	25.77
Total Expenditure	1,693.09	--	--	761.80	22.85
EBITDA	657.96	--	--	120.89	2.52
Depreciation	171.38	--	--	124.88	1.66
EBIT	486.58	--	--	-3.99	0.86
Interest	85.32	--	--	46.33	1.04
Other Income	4.13	--	--	50.76	0.40
Exceptional Items	--	--	--	-14.35	--
Profit before Tax	405.40	--	--	-13.91	0.22
Provision for Tax	100.07	--	--	12.65	-0.05
Profit after Tax	305.33	--	--	-26.56	0.27

	Tulip Telecom	Railtel	Route Mobile	Hathway Cable	Precision Elect
Shareholder's Funds	1,212.53	633.02	--	851.81	33.39
Minority Interest	--	--	--	148.37	--
Non-Current Liabilities	936.91	564.90	--	266.13	3.10
Current Liabilities	1,142.12	235.24	--	482.34	7.86
Total Liabilities	3,291.56	1,433.16	--	1,748.65	45.94

	Tulip Telecom	Railtel	Route Mobile	Hathway Cable	Precision Elect
Non-Current Assets	2,066.38	716.78	--	1,196.06	25.29
Current Assets	1,224.76	716.38	--	552.59	19.06
Total Assets	3,291.56	1,433.16	--	1,748.65	45.94
Total Debt*	1,824.66	133.21	--	375.10	6.70
Net Current Assets	82.63	481.14	--	70.25	11.19
Contingent Liabilities	122.65	59.51	--	165.75	8.18

	Tulip Telecom	Railtel	Route Mobile	Hathway Cable	Precision Elect
Cash From Operating Activities	342.06	--	--	107.08	0.44
Cash Flow from Investing Activities	-813.77	--	--	77.73	-1.58
Cash from Financing Activities	445.40	--	--	-171.32	-0.49
Net Cash Inflow / Outflow	-26.31	--	--	13.50	-1.62

	Tulip Telecom	Railtel	Route Mobile	Hathway Cable	Precision Elect
ROCE (%)	18.93	14.73	--	2.52	4.05
ROE (%)	28.54	16.10	--	-3.07	1.08
ROA (%)	10.67	7.43	--	-1.48	0.62
EBIT Margin (%)	28.16	--	--	19.45	11.53
Net Margin (%)	12.96	--	--	-2.85	1.04
Cash Profit Margin (%)	20.28	46.11	--	11.14	6.85

	Tulip Telecom	Railtel	Route Mobile	Hathway Cable	Precision Elect
Revenue Growth (%)	19.56	-10.34	--	20.39	-14.69
EBIT Growth (%)	25.29	--	--	53.44	-1.81
Net Profit Growth (%)	31.82	-15.03	--	59.86	1,156.75
EPS Growth (%)	31.82	--	--	58.52	1,154.55
Book Value Growth (%)	30.68	14.52	--	-3.55	1.09

	Tulip Telecom	Railtel	Route Mobile	Hathway Cable	Precision Elect
Price / Earnings	6.69	0.00	--	0.00	160.46
Price / Book Value	1.68	0.00	--	1.64	1.72
Dividend Yield (%)	1.14	--	--	0.00	0.00
EV/EBITDA	5.46	0.52	--	10.09	16.66
Market Cap (₹ Cr)	2,041.60	--	--	1,395.00	42.93

	Tulip Telecom	Railtel	Route Mobile	Hathway Cable	Precision Elect
Debt to Equity	1.51	0.21	--	0.44	0.27
Short term debt to equity ratio	0.22	0.02	--	0.04	0.02
Current Ratio	1.07	3.05	--	1.15	2.42
Quick Ratio	0.99	3.04	--	1.17	1.13
Interest Coverage	5.75	9.48	--	0.70	1.21

	Tulip Telecom	Railtel	Route Mobile	Hathway Cable	Precision Elect
Debtors to sales (%)	26.98	--	--	27.52	22.93
Asset Turnover	0.82	0.27	--	0.49	0.65
Receivable days	90.54	123.34	--	90.66	68.03
Inventory Days	13.04	0.94	--	1.83	117.83
Payable days	24.63	228.09	--	83.57	23.03
Cash Conversion Cycle	78.95	-103.81	--	8.92	162.82

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