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	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Market cap (₹ Cr)	153	18,768	18,383	12,707	8,606
Revenue (₹ Cr)	--	5,532	2,551	5,617	200
Net Profit (₹ Cr)	6.32	783.78	575.14	231.13	12.11
Net Margin (%)	43.06	13.62	21.89	3.98	4.08
RoE (%)	3.23	10.15	11.36	4.94	0.49
Price to Earnings	24.21	27.01	31.77	55.09	744.27
Price-To-Book	0.82	2.65	3.10	2.66	3.56

Income Statement (₹ Cr)

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

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

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

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

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

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

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

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

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

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