Vippy Peer Comparison

NSE: VIPPYSOLVX | BSE: 519039

₹7.12

₹0.00 (0.00%)

As on 16-Jul-2014IST

Market cap

₹114 Cr

Revenue (TTM)

₹1,639 Cr

P/E Ratio

4.7

P/B Ratio

1.2

Div. Yield

0 %

Edit

	Vippy	Jubilant Agri And Consumer Products	Freshara Agro Exports	Bombay Super Seeds	Proventus Agrocom
Market cap (₹ Cr)	114	3,236	1,031	953	650
Revenue (₹ Cr)	1,639	1,972	251	383	582
Net Profit (₹ Cr)	24.42	129.84	28.79	28.69	7.40
Net Margin (%)	1.48	6.57	11.04	7.46	1.27
RoE (%)	8.46	30.54	37.23	22.91	5.88
Price to Earnings	4.68	24.93	27.50	33.22	45.94
Price-To-Book	1.18	6.55	--	6.56	5.01

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Vippy	Jubilant Agri And Consumer Products	Freshara Agro Exports	Bombay Super Seeds	Proventus Agrocom
Operating Revenue	1,638.99	621.81	--	171.35	300.88
Total Income	1,648.08	624.89	--	171.76	301.74
Total Expenditure	1,608.95	572.07	--	162.94	297.77
EBITDA	30.04	49.74	--	8.40	3.11
Depreciation	5.21	12.61	--	1.40	0.68
EBIT	24.84	37.13	--	7.00	2.42
Interest	7.32	16.72	--	1.31	0.81
Other Income	9.08	3.09	--	0.42	0.86
Exceptional Items	5.19	--	--	--	--
Profit before Tax	31.80	23.50	--	6.11	2.48
Provision for Tax	7.38	34.33	--	0.31	0.60
Profit after Tax	24.42	-10.83	--	5.80	1.88

Liabilities (₹ Cr)

	Vippy	Jubilant Agri And Consumer Products	Freshara Agro Exports	Bombay Super Seeds	Proventus Agrocom
Shareholder's Funds	302.51	90.24	--	28.94	51.61
Minority Interest	--	--	--	--	0.00
Non-Current Liabilities	26.08	36.63	--	3.12	0.04
Current Liabilities	286.10	240.70	--	40.45	29.62
Total Liabilities	614.68	419.72	--	72.69	88.43

Assets (₹ Cr)

	Vippy	Jubilant Agri And Consumer Products	Freshara Agro Exports	Bombay Super Seeds	Proventus Agrocom
Non-Current Assets	97.22	142.64	--	8.48	3.01
Current Assets	517.46	224.94	--	64.02	78.25
Total Assets	614.68	419.72	--	72.69	88.43
Total Debt*	256.24	139.37	--	30.40	29.41
Net Current Assets	231.36	-15.77	--	23.57	48.64
Contingent Liabilities	4.51	94.08	--	0.59	0.00

Cashflow (₹ Cr)

	Vippy	Jubilant Agri And Consumer Products	Freshara Agro Exports	Bombay Super Seeds	Proventus Agrocom
Cash From Operating Activities	-170.88	60.23	--	-7.56	12.23
Cash Flow from Investing Activities	113.69	-7.77	--	-0.99	-0.50
Cash from Financing Activities	92.01	-49.18	--	13.55	-0.87
Net Cash Inflow / Outflow	34.81	3.28	--	5.01	10.85

Ratios

Profitability Ratios

	Vippy	Jubilant Agri And Consumer Products	Freshara Agro Exports	Bombay Super Seeds	Proventus Agrocom
ROCE (%)	7.90	16.08	--	15.14	4.44
ROE (%)	8.46	-12.07	--	22.30	3.71
ROA (%)	4.49	-3.08	--	9.72	2.30
EBIT Margin (%)	2.39	8.50	--	5.15	1.32
Net Margin (%)	1.48	-1.73	--	3.38	0.62
Cash Profit Margin (%)	1.81	0.29	--	4.12	0.85

Growth Ratios

	Vippy	Jubilant Agri And Consumer Products	Freshara Agro Exports	Bombay Super Seeds	Proventus Agrocom
Revenue Growth (%)	49.50	15.28	--	65.95	-66.43
EBIT Growth (%)	-22.71	-1.70	--	41.88	123.37
Net Profit Growth (%)	-18.61	-154.18	--	117.63	108.58
EPS Growth (%)	-18.61	-146.01	--	117.62	108.60
Book Value Growth (%)	10.11	1.02	--	25.41	3.63

Valuation Ratios

	Vippy	Jubilant Agri And Consumer Products	Freshara Agro Exports	Bombay Super Seeds	Proventus Agrocom
Price / Earnings	0.00	0.00	--	2.53	0.00
Price / Book Value	0.00	0.00	--	5.07	0.00
Dividend Yield (%)	--	--	--	0.00	--
EV/EBITDA	5.89	2.63	--	19.50	4.76
Market Cap (₹ Cr)	0.00	0.00	--	146.81	0.00

Solvency Ratios

	Vippy	Jubilant Agri And Consumer Products	Freshara Agro Exports	Bombay Super Seeds	Proventus Agrocom
Debt to Equity	0.85	1.54	--	1.05	0.57
Short term debt to equity ratio	0.81	0.45	--	0.96	0.43
Current Ratio	1.81	0.93	--	1.58	2.64
Quick Ratio	0.81	0.61	--	0.40	1.78
Interest Coverage	5.35	2.41	--	5.66	4.08

Operating Efficiency Ratios

	Vippy	Jubilant Agri And Consumer Products	Freshara Agro Exports	Bombay Super Seeds	Proventus Agrocom
Debtors to sales (%)	6.86	18.43	--	4.37	6.39
Asset Turnover	3.01	1.77	--	2.93	3.69
Receivable days	14.60	61.60	--	15.29	21.90
Inventory Days	53.00	42.85	--	79.79	26.62
Payable days	5.00	105.81	--	6.00	10.56
Cash Conversion Cycle	62.60	-1.36	--	89.07	37.96