Market cap
₹10 Cr
Revenue (TTM)
₹1 Cr
P/E Ratio
--
P/B Ratio
3.2
Div. Yield
0 %
| N2N Technologies | Sterlite Tech | Tata Elxsi | Fractal Analytics | Black Box | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
10 | 37,130 | 22,888 | 14,483 | 13,212 |
Revenue (₹ Cr) |
1 | 5,642 | 3,886 | 3,300 | 6,654 |
Net Profit (₹ Cr) |
-2.90 | 243.00 | 654.66 | 286.80 | 226.02 |
Net Margin (%) |
-254.92 | 4.26 | 16.07 | 8.52 | 3.38 |
RoE (%) |
-52.70 | 11.03 | 25.28 | 13.50 | 26.28 |
Price to Earnings |
-- | 152.80 | 34.96 | 49.57 | 58.46 |
Price-To-Book |
3.23 | 9.70 | 7.18 | 4.94 | 9.84 |
Income Statement (₹ Cr)
| N2N Technologies | Sterlite Tech | Tata Elxsi | Fractal Analytics | Black Box | |
|---|---|---|---|---|---|
|
Operating Income
|
1.41 | 3,996.00 | 3,729.05 | 2,765.40 | 5,966.91 |
|
Other Income
|
0.00 | 36.00 | 180.09 | 50.80 | 5.03 |
|
Total Income
|
1.41 | 4,032.00 | 3,909.14 | 2,816.20 | 5,971.94 |
|
Interest Expense
|
0.00 | 241.00 | 20.20 | 57.70 | 144.72 |
|
PBT & Exceptional Items
|
-0.27 | -105.00 | 1,028.40 | 240.70 | 276.82 |
|
Operating Expenses
|
1.66 | 3,580.00 | 2,755.66 | 2,415.50 | 5,437.12 |
|
Exceptional Income/Expenses
|
-- | -- | -- | 27.00 | -65.69 |
|
Profit before Tax
|
-0.27 | -105.00 | 1,028.40 | 238.00 | 211.86 |
|
Taxes
|
-1.58 | -33.00 | 243.47 | 17.40 | 7.08 |
|
Profit after Tax
|
1.31 | -72.00 | 784.94 | 220.60 | 204.78 |
|
Minority Interest
|
-- | -- | -- | 12.20 | -- |
|
Share of Associate
|
-- | -- | -- | -- | -- |
|
Consolidated Profit
|
1.31 | -123.00 | 784.94 | 223.00 | 204.78 |
Liabilities (₹ Cr)
| N2N Technologies | Sterlite Tech | Tata Elxsi | Fractal Analytics | Black Box | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
6.90 | 1,990.00 | 2,859.97 | 1,753.20 | 758.74 |
|
Minority Interest
|
-- | -- | -- | 12.20 | -- |
|
Non-Current Liabilities
|
-1.02 | 884.00 | 158.44 | 461.40 | 928.64 |
|
Current Liabilities
|
1.00 | 2,510.00 | 529.68 | 574.70 | 1,361.66 |
|
Total Liabilities
|
8.54 | 5,447.00 | 3,585.72 | 2,801.50 | 3,072.14 |
Assets (₹ Cr)
| N2N Technologies | Sterlite Tech | Tata Elxsi | Fractal Analytics | Black Box | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
6.32 | 3,099.00 | 750.59 | 1,176.90 | 918.69 |
|
Current Assets
|
0.56 | 2,285.00 | 2,797.50 | 1,624.60 | 2,130.35 |
|
Total Assets
|
8.54 | 5,447.00 | 3,585.72 | 2,801.50 | 3,072.14 |
|
Contingent Liabilities
|
-- | 274.00 | 0.67 | 13.90 | 30.16 |
Cashflow (₹ Cr)
| N2N Technologies | Sterlite Tech | Tata Elxsi | Fractal Analytics | Black Box | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.40 | 348.00 | 811.98 | 397.00 | -87.61 |
|
Cash Flow from Investing Activities
|
-0.02 | -89.00 | -308.28 | -181.00 | -46.56 |
|
Cash from Financing Activities
|
0.42 | 4.00 | -498.59 | -22.40 | 192.15 |
|
Net Cash Inflow / Outflow
|
0.00 | 263.00 | 5.10 | 193.60 | 57.98 |
Ratios
Profitability Ratios
| N2N Technologies | Sterlite Tech | Tata Elxsi | Fractal Analytics | Black Box | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-3.99 | 3.00 | 39.09 | 16.09 | 31.13 |
|
ROE (%)
|
23.93 | -3.61 | 29.45 | 17.44 | 35.50 |
|
ROA (%)
|
19.59 | -1.06 | 23.39 | 8.57 | 7.03 |
|
EBIT Margin (%)
|
-17.40 | 11.31 | 30.93 | 14.49 | 8.96 |
|
Net Margin (%)
|
92.61 | -1.79 | 20.08 | 7.83 | 3.43 |
|
Cash Profit Margin (%)
|
94.13 | 6.11 | 23.86 | 11.68 | 5.33 |
Growth Ratios
| N2N Technologies | Sterlite Tech | Tata Elxsi | Fractal Analytics | Black Box | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-12.58 | -2.13 | 4.98 | 25.91 | -5.01 |
|
EBIT Growth (%)
|
-1,745.86 | -14.39 | -1.35 | 236.72 | 18.86 |
|
Net Profit Growth (%)
|
3,947.06 | -1.41 | -0.92 | 503.29 | 48.75 |
|
EPS Growth (%)
|
3,945.35 | -96.88 | -0.93 | 569.47 | 47.61 |
|
Book Value Growth (%)
|
27.19 | -1.54 | 14.05 | 26.83 | 40.53 |
Valuation Ratios
| N2N Technologies | Sterlite Tech | Tata Elxsi | Fractal Analytics | Black Box | |
|---|---|---|---|---|---|
|
Price / Earnings
|
3.51 | 0.00 | 41.39 | 0.00 | 29.73 |
|
Price / Book Value
|
0.75 | 2.01 | 11.44 | 0.00 | 9.03 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 1.44 | -- | 0.28 |
|
EV/EBITDA
|
-24.49 | 11.76 | 26.77 | -0.05 | 12.18 |
|
Market Cap (₹ Cr)
|
4.59 | 3,967.23 | 32,489.33 | 0.00 | 6,089.23 |
Solvency Ratios
| N2N Technologies | Sterlite Tech | Tata Elxsi | Fractal Analytics | Black Box | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.09 | 0.92 | 0.00 | 0.19 | 0.97 |
|
Short term debt to equity ratio
|
-- | 0.36 | -- | -- | 0.01 |
|
Current Ratio
|
0.56 | 0.91 | 5.28 | 2.83 | 1.56 |
|
Quick Ratio
|
0.56 | 0.62 | 5.28 | 2.83 | 1.41 |
|
Interest Coverage
|
-115.91 | 0.56 | 51.91 | 5.12 | 2.46 |