Kirloskar Brothers Investments Peer Comparison

NSE: KBIL | BSE: 533297

₹4,433.80

₹68.50 (1.57%)

As on 08-Jul-2015IST

Market cap

₹2,351 Cr

Revenue (TTM)

₹2,951 Cr

P/E Ratio

25.9

P/B Ratio

2.4

Div. Yield

1.6 %

Edit

	Kirloskar Brothers Investments	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Market cap (₹ Cr)	2,351	15,055	2,662	2,053	1,470
Revenue (₹ Cr)	2,951	1,735	98	115	44
Net Profit (₹ Cr)	160.66	392.39	56.60	95.46	4.63
Net Margin (%)	5.31	20.94	57.48	81.72	10.45
RoE (%)	16.84	17.12	0.35	1.06	17.49
Price to Earnings	25.92	38.77	48.06	21.51	324.32
Price-To-Book	2.40	6.10	0.18	0.24	53.52

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Kirloskar Brothers Investments	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Operating Income	2,951.29	159.78	30.61	0.25	2.38
Other Income	72.51	33.60	0.11	30.79	0.20
Total Income	3,023.80	193.38	30.72	31.04	2.58
Interest Expense	1.43	--	0.02	--	0.03
PBT & Exceptional Items	229.21	70.67	13.32	30.50	0.04
Operating Expenses	2,670.39	119.78	17.38	0.41	2.44
Exceptional Income/Expenses	--	--	--	0.04	--
Profit before Tax	229.21	70.67	13.32	30.54	0.04
Taxes	68.56	19.01	1.20	0.73	0.02
Profit after Tax	160.66	51.66	12.12	29.81	0.02
Minority Interest	734.62	--	31.53	--	--
Share of Associate	1.24	--	-0.01	--	--
Consolidated Profit	90.72	51.66	12.09	29.81	0.02

Liabilities (₹ Cr)

	Kirloskar Brothers Investments	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Shareholder's Funds	981.10	358.84	322.76	148.13	5.05
Minority Interest	734.62	--	31.53	--	--
Non-Current Liabilities	74.29	24.10	22.98	-0.04	0.03
Current Liabilities	684.32	106.91	11.69	0.36	0.57
Total Liabilities	2,474.33	494.88	397.16	148.49	5.66

Assets (₹ Cr)

	Kirloskar Brothers Investments	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Non-Current Assets	831.21	327.58	170.90	147.64	3.88
Current Assets	1,643.13	162.27	218.05	0.80	1.77
Total Assets	2,474.33	494.88	397.16	148.49	5.66
Contingent Liabilities	540.06	34.75	46.82	1.22	--

Cashflow (₹ Cr)

	Kirloskar Brothers Investments	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Cash From Operating Activities	343.51	53.23	17.44	-0.75	0.61
Cash Flow from Investing Activities	-265.41	-31.25	-18.32	0.38	-2.64
Cash from Financing Activities	-77.64	-11.70	1.42	-0.20	1.25
Net Cash Inflow / Outflow	0.47	10.28	0.54	-0.57	-0.78

Ratios

Profitability Ratios

	Kirloskar Brothers Investments	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
ROCE (%)	24.17	20.85	3.83	22.91	1.52
ROE (%)	16.84	15.24	3.82	22.37	0.51
ROA (%)	6.66	11.27	3.14	22.26	0.45
EBIT Margin (%)	11.97	46.06	43.59	12,260.05	5.74
Net Margin (%)	5.31	26.72	39.46	96.07	0.86
Cash Profit Margin (%)	9.60	34.16	39.61	0.00	3.85

Growth Ratios

	Kirloskar Brothers Investments	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Revenue Growth (%)	5.15	20.61	-16.74	-82.10	2,656.97
EBIT Growth (%)	-15.32	13.93	-63.04	31.76	0.78
Net Profit Growth (%)	-25.42	18.93	-58.21	31.65	114.15
EPS Growth (%)	-23.96	18.93	-57.57	31.65	52.70
Book Value Growth (%)	5.80	12.41	3.36	25.04	43.04

Valuation Ratios

	Kirloskar Brothers Investments	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Price / Earnings	23.32	0.00	27.81	0.00	75.90
Price / Book Value	2.16	0.00	1.04	0.00	0.86
Dividend Yield (%)	1.75	--	0.00	--	0.00
EV/EBITDA	5.76	-0.11	27.38	-0.02	28.17
Market Cap (₹ Cr)	2,115.49	0.00	336.29	0.00	4.35

Solvency Ratios

	Kirloskar Brothers Investments	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Debt to Equity	0.00	0.00	0.10	0.00	0.01
Short term debt to equity ratio	--	--	--	--	--
Current Ratio	2.40	1.52	18.65	2.26	3.10
Quick Ratio	2.07	1.52	18.17	2.26	2.84
Interest Coverage	161.07	--	823.45	--	2.39