Market cap
₹36 Cr
Revenue (TTM)
₹39 Cr
P/E Ratio
8.2
P/B Ratio
1.1
Div. Yield
0.8 %
| Walchand Pf | Axiscades Tech | DU Digital Global | Cyber Media Resrc Serv | CRISIL | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
36 | 8,175 | 163 | 21 | 34,800 |
Revenue (₹ Cr) |
39 | 1,099 | 55 | 136 | 4,310 |
Net Profit (₹ Cr) |
4.40 | 36.64 | 6.02 | 4.21 | 895.76 |
Net Margin (%) |
10.66 | 3.98 | 10.02 | 3.08 | 20.27 |
RoE (%) |
13.75 | 7.01 | 7.58 | 20.81 | 28.42 |
Price to Earnings |
8.25 | 224.99 | 28.35 | 5.45 | 38.85 |
Price-To-Book |
1.08 | 11.45 | 1.63 | 0.97 | 10.01 |
Income Statement (₹ Cr)
| Walchand Pf | Axiscades Tech | DU Digital Global | Cyber Media Resrc Serv | CRISIL | |
|---|---|---|---|---|---|
|
Operating Income
|
36.54 | 1,158.95 | 54.67 | 90.82 | 3,649.01 |
|
Other Income
|
2.39 | 22.78 | 5.38 | 0.78 | 106.54 |
|
Total Income
|
38.93 | 1,181.73 | 60.05 | 91.60 | 3,755.55 |
|
Interest Expense
|
0.04 | 31.95 | 1.57 | 0.67 | 22.22 |
|
PBT & Exceptional Items
|
4.54 | 124.94 | 6.86 | 4.72 | 1,041.03 |
|
Operating Expenses
|
34.01 | 980.47 | 47.28 | 86.13 | 2,563.78 |
|
Exceptional Income/Expenses
|
-- | -11.17 | -- | -0.28 | -- |
|
Profit before Tax
|
4.54 | 113.59 | 6.86 | 4.43 | 1,041.03 |
|
Taxes
|
1.07 | 41.52 | 0.84 | 0.95 | 275.02 |
|
Profit after Tax
|
3.47 | 72.07 | 6.02 | 3.48 | 766.01 |
|
Minority Interest
|
-- | 6.89 | 0.33 | -- | -- |
|
Share of Associate
|
-- | -- | -- | -- | -- |
|
Consolidated Profit
|
3.47 | 71.92 | 5.76 | 3.46 | 766.01 |
Liabilities (₹ Cr)
| Walchand Pf | Axiscades Tech | DU Digital Global | Cyber Media Resrc Serv | CRISIL | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
30.60 | 727.54 | 103.51 | 20.30 | 3,033.44 |
|
Minority Interest
|
-- | 6.89 | 0.33 | -- | -- |
|
Non-Current Liabilities
|
1.49 | 160.28 | 2.44 | 4.65 | 284.15 |
|
Current Liabilities
|
7.93 | 542.58 | 12.00 | 26.31 | 1,206.30 |
|
Total Liabilities
|
40.56 | 1,463.48 | 118.82 | 51.98 | 4,582.24 |
Assets (₹ Cr)
| Walchand Pf | Axiscades Tech | DU Digital Global | Cyber Media Resrc Serv | CRISIL | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
18.68 | 606.31 | 34.41 | 10.50 | 2,254.24 |
|
Current Assets
|
21.35 | 830.99 | 83.87 | 40.76 | 2,269.65 |
|
Total Assets
|
40.56 | 1,463.48 | 118.82 | 51.98 | 4,582.24 |
|
Contingent Liabilities
|
2.78 | 108.97 | 11.31 | -- | 801.50 |
Cashflow (₹ Cr)
| Walchand Pf | Axiscades Tech | DU Digital Global | Cyber Media Resrc Serv | CRISIL | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
4.30 | -1.36 | 8.48 | 1.08 | 755.58 |
|
Cash Flow from Investing Activities
|
-2.71 | -70.73 | -19.33 | 0.08 | -268.02 |
|
Cash from Financing Activities
|
-0.45 | 37.65 | 5.82 | -2.18 | -469.94 |
|
Net Cash Inflow / Outflow
|
1.15 | -34.44 | -5.02 | -1.02 | 17.62 |
Ratios
Profitability Ratios
| Walchand Pf | Axiscades Tech | DU Digital Global | Cyber Media Resrc Serv | CRISIL | |
|---|---|---|---|---|---|
|
ROCE (%)
|
15.70 | 15.80 | 8.52 | 20.88 | 37.99 |
|
ROE (%)
|
11.98 | 10.53 | 7.58 | 18.54 | 27.51 |
|
ROA (%)
|
9.16 | 5.69 | 5.54 | 7.33 | 18.26 |
|
EBIT Margin (%)
|
13.46 | 17.37 | 23.36 | 6.03 | 32.66 |
|
Net Margin (%)
|
8.92 | 6.10 | 10.02 | 3.80 | 20.40 |
|
Cash Profit Margin (%)
|
10.42 | 10.05 | 18.95 | 3.93 | 24.51 |
Growth Ratios
| Walchand Pf | Axiscades Tech | DU Digital Global | Cyber Media Resrc Serv | CRISIL | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
18.64 | 12.44 | 13.53 | 21.05 | 11.94 |
|
EBIT Growth (%)
|
89.93 | 22.35 | 5.54 | 45.52 | 19.12 |
|
Net Profit Growth (%)
|
92.55 | -4.28 | 77.11 | 50.24 | 11.98 |
|
EPS Growth (%)
|
92.55 | -4.07 | 62.93 | 54.86 | 11.98 |
|
Book Value Growth (%)
|
11.92 | 11.21 | 71.98 | 17.78 | 19.64 |
Valuation Ratios
| Walchand Pf | Axiscades Tech | DU Digital Global | Cyber Media Resrc Serv | CRISIL | |
|---|---|---|---|---|---|
|
Price / Earnings
|
7.27 | 90.29 | 34.18 | 4.44 | 41.28 |
|
Price / Book Value
|
0.82 | 9.01 | 1.96 | 0.76 | 10.42 |
|
Dividend Yield (%)
|
1.15 | 0.00 | 0.00 | 3.81 | 1.41 |
|
EV/EBITDA
|
2.23 | 33.41 | 15.52 | 3.12 | 26.26 |
|
Market Cap (₹ Cr)
|
25.23 | 6,493.49 | 196.93 | 15.36 | 31,617.21 |
Solvency Ratios
| Walchand Pf | Axiscades Tech | DU Digital Global | Cyber Media Resrc Serv | CRISIL | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.01 | 0.38 | 0.06 | 0.26 | 0.00 |
|
Short term debt to equity ratio
|
-- | 0.19 | 0.05 | -- | -- |
|
Current Ratio
|
2.69 | 1.53 | 6.99 | 1.55 | 1.88 |
|
Quick Ratio
|
2.69 | 1.39 | 6.99 | 1.55 | 1.88 |
|
Interest Coverage
|
105.56 | 4.56 | 5.38 | 7.63 | 47.85 |