Warner Multimedia Peer Comparison

BSE: 511690

₹0.88

₹0.00 (0.00%)

As on 28-Feb-2020IST

Market cap

₹2 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

-1

Div. Yield

0 %

Edit

	Warner Multimedia	Finkurve Financial	Cupid Trades	Maha Rashtra Apex	Baid Finserv
Market cap (₹ Cr)	2	1,115	250	159	160
Revenue (₹ Cr)	--	242	--	2	95
Net Profit (₹ Cr)	-0.07	29.38	-4.71	2.22	15.30
Net Margin (%)	-3,600.00	11.96	-2,35,500.00	46.86	15.72
RoE (%)	--	8.73	-0.90	-9.96	7.22
Price to Earnings	--	37.94	--	--	10.47
Price-To-Book	-1.00	3.16	--	0.34	0.65

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Warner Multimedia	Finkurve Financial	Cupid Trades	Maha Rashtra Apex	Baid Finserv
Operating Revenue	0.00	27.24	0.64	3.89	49.94
Total Income	0.00	84.19	0.65	8.27	50.05
Total Expenditure	0.07	59.54	0.89	3.75	18.01
EBITDA	-0.07	24.45	-0.25	0.14	31.93
Depreciation	0.00	0.52	--	0.04	0.29
EBIT	-0.07	23.93	-0.25	0.11	31.64
Interest	0.00	5.88	0.00	0.02	19.60
Other Income	0.00	0.21	0.02	4.38	0.11
Exceptional Items	0.00	0.00	--	1.24	--
Profit before Tax	-0.07	18.26	-0.24	1.93	12.15
Provision for Tax	0.00	4.82	--	0.58	3.37
Profit after Tax	-0.07	13.44	-0.24	1.34	8.79

Liabilities (₹ Cr)

	Warner Multimedia	Finkurve Financial	Cupid Trades	Maha Rashtra Apex	Baid Finserv
Shareholder's Funds	-1.89	158.05	-0.85	150.39	145.83
Minority Interest	0.00	0.00	--	0.01	--
Non-Current Liabilities	4.82	0.77	0.42	0.00	135.21
Current Liabilities	2.54	27.33	0.86	109.51	36.74
Total Liabilities	5.48	194.75	0.43	259.91	317.84

Assets (₹ Cr)

	Warner Multimedia	Finkurve Financial	Cupid Trades	Maha Rashtra Apex	Baid Finserv
Non-Current Assets	4.40	1.87	--	242.14	191.12
Current Assets	1.08	182.89	0.43	17.77	126.66
Total Assets	5.48	194.75	0.43	259.91	317.84
Total Debt*	3.20	23.69	0.42	0.00	159.77
Net Current Assets	-1.46	155.56	-0.43	-91.74	89.92
Contingent Liabilities	--	--	--	0.35	--

Cashflow (₹ Cr)

	Warner Multimedia	Finkurve Financial	Cupid Trades	Maha Rashtra Apex	Baid Finserv
Cash From Operating Activities	--	27.79	-0.33	-2.27	34.00
Cash Flow from Investing Activities	--	20.13	0.35	0.56	-5.58
Cash from Financing Activities	--	-55.54	--	1.21	-24.27
Net Cash Inflow / Outflow	--	-7.61	0.02	-0.50	4.15

Ratios

Profitability Ratios

	Warner Multimedia	Finkurve Financial	Cupid Trades	Maha Rashtra Apex	Baid Finserv
ROCE (%)	-5.17	14.47	0.00	1.30	10.46
ROE (%)	0.00	8.97	0.00	0.90	6.20
ROA (%)	-1.31	6.56	-105.90	0.52	2.77
EBIT Margin (%)	--	87.85	-36.71	116.18	64.15
Net Margin (%)	-3,600.00	48.95	-36.07	16.23	17.56
Cash Profit Margin (%)	--	0.00	-36.99	35.42	18.17

Growth Ratios

	Warner Multimedia	Finkurve Financial	Cupid Trades	Maha Rashtra Apex	Baid Finserv
Revenue Growth (%)	--	720.13	1,870.49	26.97	-6.58
EBIT Growth (%)	-2.78	-40.77	-26.35	-17.07	-7.50
Net Profit Growth (%)	-2.86	-53.78	-27.29	-96.02	17.48
EPS Growth (%)	-2.86	-53.76	-27.29	-96.02	17.48
Book Value Growth (%)	-4.23	14.31	-38.25	1.01	6.00

Valuation Ratios

	Warner Multimedia	Finkurve Financial	Cupid Trades	Maha Rashtra Apex	Baid Finserv
Price / Earnings	0.00	75.11	0.00	98.13	2.35
Price / Book Value	0.00	4.89	0.00	0.88	1.42
Dividend Yield (%)	--	0.00	--	0.00	0.29
EV/EBITDA	-295.84	54.67	-5.79	28.03	10.94
Market Cap (₹ Cr)	--	770.03	0.00	131.69	206.64

Solvency Ratios

	Warner Multimedia	Finkurve Financial	Cupid Trades	Maha Rashtra Apex	Baid Finserv
Debt to Equity	-1.69	0.00	-0.49	0.00	1.10
Short term debt to equity ratio	--	0.12	--	--	0.17
Current Ratio	0.42	6.69	0.50	0.16	3.45
Quick Ratio	0.42	6.69	0.50	0.16	3.53
Interest Coverage	--	4.11	-130.14	99.78	1.62

Operating Efficiency Ratios

	Warner Multimedia	Finkurve Financial	Cupid Trades	Maha Rashtra Apex	Baid Finserv
Debtors to sales (%)	--	--	26.43	5.07	13.83
Asset Turnover	0.00	0.13	2.86	0.02	0.16
Receivable days	--	0.00	96.46	17.85	64.99
Inventory Days	--	0.00	0.00	12.48	0.79
Payable days	--	--	--	--	0.00
Cash Conversion Cycle	--	--	--	--	65.77

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

Annual
Quarterly