Vaishnavi Gold Peer Comparison

BSE: 590111

₹0.76

₹-0.04 (-4.54%)

As on 06-Feb-2017IST

Market cap

₹2 Cr

Revenue (TTM)

₹71 Cr

P/E Ratio

39.5

P/B Ratio

--

Div. Yield

65.8 %

Edit

	Vaishnavi Gold	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Market cap (₹ Cr)	2	31,609	29,370	18,028	14,193
Revenue (₹ Cr)	71	4,703	5,926	4,335	1,759
Net Profit (₹ Cr)	0.04	551.10	528.31	729.16	264.78
Net Margin (%)	0.05	11.28	8.70	16.42	9.02
RoE (%)	0.23	12.95	15.62	28.11	-5.80
Price to Earnings	39.46	57.36	52.72	24.73	--
Price-To-Book	--	6.89	7.20	6.84	4.11

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Vaishnavi Gold	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Operating Revenue	143.86	1,352.67	1,070.39	257.02	21.94
Total Income	144.27	1,361.73	1,097.97	262.44	21.94
Total Expenditure	136.59	1,209.85	944.00	172.63	16.29
EBITDA	7.27	142.82	126.39	84.39	5.64
Depreciation	1.16	12.90	14.68	6.99	0.36
EBIT	6.11	129.92	111.71	77.40	5.28
Interest	3.37	0.08	12.05	0.04	--
Other Income	0.41	9.06	27.58	5.42	--
Exceptional Items	--	--	-1.28	--	--
Profit before Tax	3.14	138.90	125.97	82.82	5.28
Provision for Tax	1.00	33.85	34.97	9.28	1.10
Profit after Tax	2.14	105.05	91.00	73.54	4.18

Liabilities (₹ Cr)

	Vaishnavi Gold	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Shareholder's Funds	16.23	533.38	347.21	199.88	15.39
Minority Interest	--	--	--	--	--
Non-Current Liabilities	23.42	-30.89	290.48	-0.72	-0.45
Current Liabilities	5.27	391.40	262.05	47.11	7.16
Total Liabilities	44.92	924.78	907.01	247.00	22.55

Assets (₹ Cr)

	Vaishnavi Gold	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Non-Current Assets	5.20	76.19	403.52	32.25	0.37
Current Assets	39.72	817.71	496.22	214.02	21.72
Total Assets	44.92	924.78	907.01	247.00	22.55
Total Debt*	22.32	0.00	297.75	0.00	0.00
Net Current Assets	34.45	426.31	234.17	166.91	14.56
Contingent Liabilities	--	346.30	55.07	3.17	--

Cashflow (₹ Cr)

	Vaishnavi Gold	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Cash From Operating Activities	6.56	45.63	108.09	60.54	--
Cash Flow from Investing Activities	0.55	70.00	-53.86	4.08	--
Cash from Financing Activities	-6.74	-10.54	-33.00	-38.40	--
Net Cash Inflow / Outflow	0.38	105.09	21.24	26.23	0.00

Ratios

Profitability Ratios

	Vaishnavi Gold	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
ROCE (%)	16.45	28.59	20.97	45.31	34.33
ROE (%)	13.71	21.61	26.41	40.27	29.57
ROA (%)	4.54	13.05	10.12	32.02	18.92
EBIT Margin (%)	5.34	11.23	14.38	34.94	25.73
Net Margin (%)	1.48	7.71	8.29	28.02	19.06
Cash Profit Margin (%)	2.30	8.58	9.87	31.33	20.70

Growth Ratios

	Vaishnavi Gold	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Revenue Growth (%)	34.27	15.31	-10.98	30.28	0.00
EBIT Growth (%)	-16.49	-21.90	28.42	16.97	--
Net Profit Growth (%)	-48.80	-20.89	38.16	19.03	0.00
EPS Growth (%)	-48.80	-20.89	37.84	18.38	0.00
Book Value Growth (%)	8.15	21.60	1.56	20.59	0.00

Valuation Ratios

	Vaishnavi Gold	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Price / Earnings	25.67	19.90	0.00	4.31	0.00
Price / Book Value	3.39	3.92	0.00	4.76	0.00
Dividend Yield (%)	1.43	0.42	--	3.50	--
EV/EBITDA	10.00	12.38	1.57	10.07	-1.41
Market Cap (₹ Cr)	54.97	2,090.93	0.00	951.16	0.00

Solvency Ratios

	Vaishnavi Gold	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Debt to Equity	1.37	0.00	0.86	0.00	0.00
Short term debt to equity ratio	--	--	--	--	--
Current Ratio	7.54	2.09	1.89	4.54	3.03
Quick Ratio	2.08	1.89	1.87	4.54	3.03
Interest Coverage	1.93	1,648.63	11.45	1,929.67	--

Operating Efficiency Ratios

	Vaishnavi Gold	Honeywell Automat	Tata Technologies	eClerx Services	Nazara Tech
Debtors to sales (%)	6.03	23.00	20.84	15.26	41.37
Asset Turnover	3.05	1.71	1.19	1.12	0.99
Receivable days	18.32	79.72	86.28	59.85	150.98
Inventory Days	77.17	21.17	1.23	0.00	0.00
Payable days	8.11	111.01	307.22	--	--
Cash Conversion Cycle	87.38	-10.12	-219.71	--	--

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

Annual
Quarterly