Market cap
₹9 Cr
Revenue (TTM)
₹1 Cr
P/E Ratio
--
P/B Ratio
2.9
Div. Yield
0 %
| N2N Technologies | Sterlite Tech | Tata Elxsi | ESDS Software Solution | Black Box | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
9 | 45,646 | 23,569 | 16,814 | 15,916 |
Revenue (₹ Cr) |
1 | 5,642 | 4,024 | 472 | 6,654 |
Net Profit (₹ Cr) |
-2.90 | 243.00 | 670.14 | 120.82 | 226.02 |
Net Margin (%) |
-254.92 | 4.26 | 15.97 | 25.14 | 3.38 |
RoE (%) |
-52.70 | 11.03 | 24.90 | 25.84 | 26.28 |
Price to Earnings |
-- | 187.84 | 35.17 | 139.79 | 70.42 |
Price-To-Book |
2.86 | 11.93 | 8.09 | 11.85 | 11.85 |
Income Statement (₹ Cr)
| N2N Technologies | Sterlite Tech | Tata Elxsi | ESDS Software Solution | Black Box | |
|---|---|---|---|---|---|
|
Operating Income
|
1.41 | 3,996.00 | 3,729.05 | 361.34 | 5,966.91 |
|
Other Income
|
0.00 | 36.00 | 180.09 | 15.88 | 5.03 |
|
Total Income
|
1.41 | 4,032.00 | 3,909.14 | 377.21 | 5,971.94 |
|
Interest Expense
|
0.00 | 241.00 | 20.20 | 25.25 | 144.72 |
|
PBT & Exceptional Items
|
-0.27 | -105.00 | 1,028.40 | 82.74 | 276.82 |
|
Operating Expenses
|
1.66 | 3,580.00 | 2,755.66 | 207.02 | 5,437.12 |
|
Exceptional Income/Expenses
|
-- | -- | -- | -0.14 | -65.69 |
|
Profit before Tax
|
-0.27 | -105.00 | 1,028.40 | 82.60 | 211.86 |
|
Taxes
|
-1.58 | -33.00 | 243.47 | 26.98 | 7.08 |
|
Profit after Tax
|
1.31 | -72.00 | 784.94 | 55.61 | 204.78 |
|
Minority Interest
|
-- | -- | -- | 0.60 | -- |
|
Share of Associate
|
-- | -- | -- | -- | -- |
|
Consolidated Profit
|
1.31 | -123.00 | 784.94 | 55.61 | 204.78 |
Liabilities (₹ Cr)
| N2N Technologies | Sterlite Tech | Tata Elxsi | ESDS Software Solution | Black Box | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
6.90 | 1,990.00 | 2,859.97 | 417.58 | 758.74 |
|
Minority Interest
|
-- | -- | -- | 0.60 | -- |
|
Non-Current Liabilities
|
-1.02 | 884.00 | 158.44 | 111.54 | 928.64 |
|
Current Liabilities
|
1.00 | 2,510.00 | 529.68 | 126.83 | 1,361.66 |
|
Total Liabilities
|
8.54 | 5,447.00 | 3,585.72 | 655.95 | 3,072.14 |
Assets (₹ Cr)
| N2N Technologies | Sterlite Tech | Tata Elxsi | ESDS Software Solution | Black Box | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
6.32 | 3,099.00 | 750.59 | 385.20 | 918.69 |
|
Current Assets
|
0.56 | 2,285.00 | 2,797.50 | 270.75 | 2,130.35 |
|
Total Assets
|
8.54 | 5,447.00 | 3,585.72 | 655.95 | 3,072.14 |
|
Contingent Liabilities
|
-- | 274.00 | 0.67 | 48.50 | 30.16 |
Cashflow (₹ Cr)
| N2N Technologies | Sterlite Tech | Tata Elxsi | ESDS Software Solution | Black Box | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.40 | 348.00 | 811.98 | 162.62 | -87.61 |
|
Cash Flow from Investing Activities
|
-0.02 | -89.00 | -308.28 | -109.34 | -46.56 |
|
Cash from Financing Activities
|
0.42 | 4.00 | -498.59 | 7.45 | 192.15 |
|
Net Cash Inflow / Outflow
|
0.00 | 263.00 | 5.10 | 60.73 | 57.98 |
Ratios
Profitability Ratios
| N2N Technologies | Sterlite Tech | Tata Elxsi | ESDS Software Solution | Black Box | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-3.99 | 3.00 | 39.09 | 25.82 | 31.13 |
|
ROE (%)
|
23.93 | -3.61 | 29.45 | 17.94 | 35.50 |
|
ROA (%)
|
19.59 | -1.06 | 23.39 | 9.24 | 7.03 |
|
EBIT Margin (%)
|
-17.40 | 11.31 | 30.93 | 47.10 | 8.96 |
|
Net Margin (%)
|
92.61 | -1.79 | 20.08 | 14.74 | 3.43 |
|
Cash Profit Margin (%)
|
94.13 | 6.11 | 23.86 | 32.61 | 5.33 |
Growth Ratios
| N2N Technologies | Sterlite Tech | Tata Elxsi | ESDS Software Solution | Black Box | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-12.58 | -2.13 | 4.98 | 26.11 | -5.01 |
|
EBIT Growth (%)
|
-1,745.86 | -14.39 | -1.35 | 58.32 | 18.86 |
|
Net Profit Growth (%)
|
3,947.06 | -1.41 | -0.92 | 308.64 | 48.75 |
|
EPS Growth (%)
|
3,945.35 | -96.88 | -0.93 | 309.15 | 47.61 |
|
Book Value Growth (%)
|
27.19 | -1.54 | 14.05 | 89.49 | 40.53 |
Valuation Ratios
| N2N Technologies | Sterlite Tech | Tata Elxsi | ESDS Software Solution | 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 | 0.07 | 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 | ESDS Software Solution | Black Box | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.09 | 0.92 | 0.00 | 0.15 | 0.97 |
|
Short term debt to equity ratio
|
-- | 0.36 | -- | 0.01 | 0.01 |
|
Current Ratio
|
0.56 | 0.91 | 5.28 | 2.13 | 1.56 |
|
Quick Ratio
|
0.56 | 0.62 | 5.28 | 2.13 | 1.41 |
|
Interest Coverage
|
-115.91 | 0.56 | 51.91 | 4.27 | 2.46 |