Zandu Realty Peer Comparison

NSE: ZANDUREALT | BSE: 506720

₹1,902.05

₹50.75 (2.74%)

As on 23-May-2018IST

Market cap

₹153 Cr

Revenue (TTM)

₹5 Cr

P/E Ratio

24.2

P/B Ratio

0.8

Div. Yield

0 %

Edit

	Zandu Realty	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Market cap (₹ Cr)	153	21,800	20,982	13,588	8,816
Revenue (₹ Cr)	--	2,551	5,532	5,617	200
Net Profit (₹ Cr)	6.32	575.14	783.78	231.13	12.11
Net Margin (%)	43.06	21.89	13.62	3.98	4.08
RoE (%)	3.23	11.36	10.15	4.94	0.49
Price to Earnings	24.21	37.68	30.19	58.92	762.44
Price-To-Book	0.82	3.68	2.96	2.85	3.65

Income Statement (₹ Cr)

	Zandu Realty	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Operating Revenue	5.13	465.95	2,024.14	2,229.06	--
Total Income	16.81	494.60	2,058.38	2,267.67	--
Total Expenditure	8.85	325.14	1,449.78	1,809.32	--
EBITDA	-3.72	140.81	574.36	419.73	--
Depreciation	--	27.39	122.55	63.82	--
EBIT	-3.72	113.42	451.81	355.91	--
Interest	1.42	54.50	246.48	149.67	--
Other Income	11.68	28.65	34.24	38.61	--
Exceptional Items	--	--	--	--	--
Profit before Tax	6.54	87.57	239.57	257.78	--
Provision for Tax	1.36	20.73	73.16	97.02	--
Profit after Tax	5.18	66.84	166.41	160.75	--

	Zandu Realty	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Shareholder's Funds	197.49	4,245.91	1,694.91	2,644.48	--
Minority Interest	--	114.16	227.44	--	--
Non-Current Liabilities	0.05	1,241.07	1,763.10	686.97	--
Current Liabilities	11.79	1,038.30	2,664.50	5,561.59	--
Total Liabilities	209.33	6,692.33	6,349.95	8,893.04	--

	Zandu Realty	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Non-Current Assets	182.37	4,346.28	3,549.98	1,081.21	--
Current Assets	26.96	2,293.16	2,799.97	7,811.82	--
Total Assets	209.33	6,692.33	6,349.95	8,893.04	--
Total Debt*	11.40	1,720.53	2,576.31	2,221.95	--
Net Current Assets	15.17	1,254.86	135.47	2,250.23	--
Contingent Liabilities	0.64	256.64	122.65	784.40	--

	Zandu Realty	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Cash From Operating Activities	5.95	-127.21	397.83	353.79	--
Cash Flow from Investing Activities	-15.98	-32.54	-334.59	1.98	--
Cash from Financing Activities	10.06	192.73	-57.87	-345.45	--
Net Cash Inflow / Outflow	0.03	32.99	5.37	10.32	--

	Zandu Realty	Anant Raj	Brigade Enterprises	Sobha	Max Estates
ROCE (%)	4.17	2.46	11.78	8.48	--
ROE (%)	2.80	1.60	10.36	6.17	--
ROA (%)	2.55	1.04	2.70	1.90	--
EBIT Margin (%)	155.22	36.37	30.07	20.56	--
Net Margin (%)	30.80	13.51	8.08	7.09	--
Cash Profit Margin (%)	100.98	20.22	14.28	10.00	--

	Zandu Realty	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Revenue Growth (%)	-40.85	8.02	-0.68	14.71	--
EBIT Growth (%)	-28.56	5.13	16.39	-3.95	--
Net Profit Growth (%)	-26.55	5.19	19.65	16.43	--
EPS Growth (%)	-26.55	11.14	22.99	18.56	--
Book Value Growth (%)	2.83	3.13	10.30	3.11	--

	Zandu Realty	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Price / Earnings	20.07	18.28	11.58	20.50	--
Price / Book Value	0.55	0.33	1.58	1.25	--
Dividend Yield (%)	0.00	0.50	1.07	0.73	--
EV/EBITDA	14.48	17.67	8.38	11.72	--
Market Cap (₹ Cr)	103.89	1,409.09	2,659.11	3,295.66	--

	Zandu Realty	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Debt to Equity	0.06	0.41	1.53	0.84	--
Short term debt to equity ratio	0.06	0.03	0.13	0.66	--
Current Ratio	2.29	2.21	1.05	1.40	--
Quick Ratio	1.45	1.18	0.20	0.49	--
Interest Coverage	5.59	2.61	1.97	2.72	--

	Zandu Realty	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Debtors to sales (%)	36.38	23.87	1.85	10.17	--
Asset Turnover	0.03	0.07	0.33	0.26	--
Receivable days	0.00	81.60	7.24	38.91	--
Inventory Days	856.38	884.52	412.09	760.58	--
Payable days	0.00	8.71	673.52	278.37	--
Cash Conversion Cycle	856.38	957.41	-254.18	521.12	--

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