Wadala Commodities Peer Comparison

NSE: GFL | BSE: 519035

₹2.89

₹0.19 (7.04%)

As on 02-Jan-2015IST

Market cap

₹6 Cr

Revenue (TTM)

₹3 Cr

P/E Ratio

P/B Ratio

-1.9

Div. Yield

0 %

Edit

	Wadala Commodities	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Market cap (₹ Cr)	6	7,207	3,871	1,164	1,093
Revenue (₹ Cr)	--	24,435	2,410	702	2,707
Net Profit (₹ Cr)	-0.21	421.34	322.14	18.08	128.48
Net Margin (%)	--	1.72	13.08	2.57	4.73
RoE (%)	-17.39	31.88	15.38	24.45	13.22
Price to Earnings	--	17.14	12.02	30.47	9.37
Price-To-Book	-1.85	4.66	1.72	8.85	1.16

Income Statement (₹ Cr)

	Wadala Commodities	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Operating Revenue	2.93	--	11.53	--	636.44
Total Income	3.09	--	16.64	--	640.70
Total Expenditure	3.00	--	15.70	--	607.73
EBITDA	-0.07	--	-4.17	--	28.71
Depreciation	--	--	0.70	--	11.20
EBIT	-0.07	--	-4.87	--	17.52
Interest	--	--	1.77	--	14.15
Other Income	0.16	--	5.11	--	4.25
Exceptional Items	--	--	--	--	--
Profit before Tax	0.09	--	-1.54	--	7.62
Provision for Tax	0.03	--	--	--	1.69
Profit after Tax	0.06	--	-1.54	--	5.93

	Wadala Commodities	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Shareholder's Funds	1.32	--	-8.92	--	77.60
Minority Interest	--	--	--	--	--
Non-Current Liabilities	0.00	--	10.53	--	73.52
Current Liabilities	0.03	--	5.75	--	173.99
Total Liabilities	1.35	--	7.36	--	325.12

	Wadala Commodities	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Non-Current Assets	1.06	--	3.82	--	113.67
Current Assets	0.29	--	3.54	--	211.45
Total Assets	1.35	--	7.36	--	325.12
Total Debt*	0.00	--	11.87	--	166.57
Net Current Assets	0.26	--	-2.21	--	37.46
Contingent Liabilities	--	--	15.76	--	--

	Wadala Commodities	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Cash From Operating Activities	-0.15	--	-0.24	--	19.36
Cash Flow from Investing Activities	0.10	--	-0.11	--	-5.19
Cash from Financing Activities	0.00	--	0.40	--	-14.03
Net Cash Inflow / Outflow	-0.05	--	0.05	--	0.14

	Wadala Commodities	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
ROCE (%)	6.77	--	6.67	--	9.14
ROE (%)	0.00	--	0.00	--	7.88
ROA (%)	4.13	--	-15.80	--	1.82
EBIT Margin (%)	2.99	--	8.10	--	5.18
Net Margin (%)	1.92	--	-9.25	--	0.93
Cash Profit Margin (%)	1.82	--	-7.28	--	2.69

	Wadala Commodities	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Revenue Growth (%)	-12.22	--	-61.89	--	11.07
EBIT Growth (%)	-63.10	--	127.07	--	26.49
Net Profit Growth (%)	-67.36	--	73.95	--	277.39
EPS Growth (%)	-67.56	--	73.95	--	277.40
Book Value Growth (%)	1.82	--	-20.71	--	4.72

	Wadala Commodities	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Price / Earnings	99.33	--	0.00	--	0.37
Price / Book Value	-1.84	--	0.00	--	0.29
Dividend Yield (%)	0.00	--	--	--	3.22
EV/EBITDA	115.97	--	21.31	--	5.53
Market Cap (₹ Cr)	5.84	--	0.00	--	22.02

	Wadala Commodities	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Debt to Equity	0.00	--	-1.33	--	2.16
Short term debt to equity ratio	--	--	-0.20	--	1.26
Current Ratio	11.33	--	0.62	--	1.22
Quick Ratio	11.33	--	0.39	--	0.18
Interest Coverage	--	--	0.13	--	1.54

	Wadala Commodities	Gokul Agro	CIAN Agro Ind	Shri Refine	BCL
Debtors to sales (%)	5.21	--	6.17	--	2.35
Asset Turnover	2.28	--	1.18	--	1.96
Receivable days	0.00	--	36.62	--	9.15
Inventory Days	0.00	--	102.91	--	101.24
Payable days	11.44	--	148.58	--	37.55
Cash Conversion Cycle	-11.44	--	-9.05	--	72.83

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