UB Engineering Peer Comparison
NSE: UBENGG | BSE: 509992
₹7.94
As on 22-Jun-2015IST
Market cap
₹14 Cr
Revenue (TTM)
₹57 Cr
P/E Ratio
--
P/B Ratio
-0.1
Div. Yield
0 %
| UB Engineering | Kalpataru Project | NBCC (India) | Cemindia Projects | IRB Infra Dev | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
14 | 23,755 | 22,289 | 21,604 | 21,378 |
Revenue (₹ Cr) |
57 | 27,380 | 12,752 | 10,185 | 7,686 |
Net Profit (₹ Cr) |
-138.52 | 1,128.57 | 765.12 | 601.20 | 954.14 |
Net Margin (%) |
-237.56 | 4.10 | 5.86 | 5.81 | 12.14 |
RoE (%) |
-- | 14.91 | 24.04 | 27.06 | 4.76 |
Price to Earnings |
-- | 20.90 | 30.01 | 35.91 | 22.41 |
Price-To-Book |
-0.06 | 2.94 | 7.02 | 8.50 | 0.98 |
Income Statement (₹ Cr)
| UB Engineering | Kalpataru Project | NBCC (India) | Cemindia Projects | IRB Infra Dev | |
|---|---|---|---|---|---|
|
Operating Revenue
|
78.36 | 7,184.89 | 5,826.38 | 2,937.72 | 5,127.95 |
|
Total Income
|
79.39 | 7,226.99 | 5,962.44 | 2,964.96 | 5,255.11 |
|
Total Expenditure
|
187.65 | 6,371.10 | 5,509.77 | 2,673.40 | 2,461.45 |
|
EBITDA
|
-109.29 | 813.79 | 316.61 | 264.32 | 2,666.49 |
|
Depreciation
|
8.29 | 186.16 | 2.45 | 46.31 | 853.34 |
|
EBIT
|
-117.58 | 627.62 | 314.15 | 218.01 | 1,813.15 |
|
Interest
|
51.67 | 461.90 | 39.24 | 89.15 | 1,070.15 |
|
Other Income
|
1.02 | 42.11 | 136.06 | 27.24 | 127.16 |
|
Exceptional Items
|
-- | -- | -- | -123.97 | -- |
|
Profit before Tax
|
-168.23 | 171.24 | 409.08 | 99.08 | 870.16 |
|
Provision for Tax
|
-0.83 | 95.44 | 119.80 | 47.86 | 230.63 |
|
Profit after Tax
|
-168.23 | 75.81 | 289.28 | 51.22 | 639.54 |
Liabilities (₹ Cr)
| UB Engineering | Kalpataru Project | NBCC (India) | Cemindia Projects | IRB Infra Dev | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
-386.76 | 2,247.28 | 1,541.26 | 552.02 | 4,836.29 |
|
Minority Interest
|
0.01 | 153.92 | 1.26 | 0.77 | 35.50 |
|
Non-Current Liabilities
|
-1.88 | 2,689.43 | -21.97 | 68.58 | 33,689.83 |
|
Current Liabilities
|
646.70 | 4,314.20 | 4,203.07 | 1,278.33 | 3,266.59 |
|
Total Liabilities
|
259.94 | 9,484.68 | 5,811.58 | 1,901.70 | 42,161.74 |
Assets (₹ Cr)
| UB Engineering | Kalpataru Project | NBCC (India) | Cemindia Projects | IRB Infra Dev | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
100.21 | 3,808.89 | 164.02 | 747.47 | 39,287.10 |
|
Current Assets
|
157.85 | 5,584.32 | 5,559.60 | 1,152.24 | 2,541.12 |
|
Total Assets
|
259.94 | 9,484.68 | 5,811.58 | 1,901.70 | 42,161.74 |
|
Total Debt*
|
427.42 | 2,922.31 | 11.63 | 356.21 | 15,626.06 |
|
Net Current Assets
|
-488.84 | 1,270.12 | 1,356.53 | -126.09 | -725.47 |
|
Contingent Liabilities
|
349.56 | 570.16 | 1,266.34 | 1,121.29 | 475.01 |
Cashflow (₹ Cr)
| UB Engineering | Kalpataru Project | NBCC (India) | Cemindia Projects | IRB Infra Dev | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-46.28 | 1,104.16 | 176.42 | 325.98 | 2,339.87 |
|
Cash Flow from Investing Activities
|
0.58 | -385.55 | -36.14 | -20.30 | -3,143.98 |
|
Cash from Financing Activities
|
44.02 | -725.71 | -83.80 | -222.30 | 670.89 |
|
Net Cash Inflow / Outflow
|
-1.68 | -7.10 | 56.49 | 83.39 | -133.22 |
Ratios
Profitability Ratios
| UB Engineering | Kalpataru Project | NBCC (India) | Cemindia Projects | IRB Infra Dev | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-143.04 | 11.45 | 31.01 | 18.66 | 10.38 |
|
ROE (%)
|
0.00 | 3.41 | 20.09 | 9.66 | 13.91 |
|
ROA (%)
|
-52.87 | 0.83 | 5.37 | 2.38 | 1.57 |
|
EBIT Margin (%)
|
-138.16 | 11.91 | 7.77 | 9.92 | 54.48 |
|
Net Margin (%)
|
-211.92 | 1.05 | 4.85 | 1.73 | 12.17 |
|
Cash Profit Margin (%)
|
-204.10 | 3.59 | 5.01 | 3.32 | 29.11 |
Growth Ratios
| UB Engineering | Kalpataru Project | NBCC (India) | Cemindia Projects | IRB Infra Dev | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-33.79 | -0.19 | 32.42 | -2.89 | 33.23 |
|
EBIT Growth (%)
|
5.12 | 11.86 | 3.70 | 36.40 | 19.85 |
|
Net Profit Growth (%)
|
-4.65 | -34.32 | 3.95 | 186.36 | 17.92 |
|
EPS Growth (%)
|
-4.65 | -8.60 | 3.96 | 185.73 | 17.71 |
|
Book Value Growth (%)
|
-76.99 | 2.02 | 15.16 | 8.62 | 10.90 |
Valuation Ratios
| UB Engineering | Kalpataru Project | NBCC (India) | Cemindia Projects | IRB Infra Dev | |
|---|---|---|---|---|---|
|
Price / Earnings
|
0.00 | 28.55 | 1.73 | 45.36 | 1.28 |
|
Price / Book Value
|
0.00 | 1.40 | 7.32 | 4.18 | 1.69 |
|
Dividend Yield (%)
|
0.00 | 0.73 | 1.06 | 0.20 | 1.72 |
|
EV/EBITDA
|
-4.09 | 6.89 | 22.40 | 8.57 | 7.98 |
|
Market Cap (₹ Cr)
|
0.00 | 3,141.33 | 11,289.77 | 2,306.42 | 8,165.74 |
Solvency Ratios
| UB Engineering | Kalpataru Project | NBCC (India) | Cemindia Projects | IRB Infra Dev | |
|---|---|---|---|---|---|
|
Debt to Equity
|
-1.11 | 1.30 | 0.01 | 0.65 | 3.23 |
|
Short term debt to equity ratio
|
-0.13 | 0.31 | -- | 0.53 | 0.25 |
|
Current Ratio
|
0.24 | 1.29 | 1.32 | 0.90 | 0.78 |
|
Quick Ratio
|
0.23 | 1.09 | 0.98 | 0.81 | 0.68 |
|
Interest Coverage
|
-2.26 | 1.37 | 11.43 | 2.11 | 1.81 |
Operating Efficiency Ratios
| UB Engineering | Kalpataru Project | NBCC (India) | Cemindia Projects | IRB Infra Dev | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
99.81 | 40.69 | 31.51 | 7.31 | 0.17 |
|
Asset Turnover
|
0.25 | 0.79 | 1.08 | 1.37 | 0.13 |
|
Receivable days
|
553.12 | 128.96 | 110.93 | 32.54 | 0.48 |
|
Inventory Days
|
110.92 | 52.52 | 81.30 | 79.89 | 20.24 |
|
Payable days
|
2,889.28 | 223.79 | -8,813.31 | 378.86 | 266.74 |
|
Cash Conversion Cycle
|
-2,225.24 | -42.30 | 9,005.54 | -266.43 | -246.02 |