Atlanta Devcon Peer Comparison

BSE: 526843

₹0.30

₹-0.01 (-3.23%)

As on 10-Feb-2020IST

Market cap

₹0 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

0

Div. Yield

0 %

Edit

	Atlanta Devcon	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Market cap (₹ Cr)	0	24,080	22,991	23,311	21,404
Revenue (₹ Cr)	--	27,380	12,752	7,686	10,185
Net Profit (₹ Cr)	-0.02	1,128.57	765.12	954.14	601.20
Net Margin (%)	--	4.10	5.86	12.14	5.81
RoE (%)	-0.12	14.91	24.04	4.76	27.06
Price to Earnings	--	21.19	30.95	24.43	35.58
Price-To-Book	0.02	2.98	7.24	1.07	8.43

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Atlanta Devcon	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Operating Revenue	--	16,361.44	8,876.37	6,401.64	5,090.91
Total Income	0.00	16,452.49	9,273.31	6,703.31	5,119.53
Total Expenditure	0.02	14,888.83	8,531.72	3,166.02	4,691.02
EBITDA	-0.02	1,472.61	344.65	3,235.62	399.89
Depreciation	--	391.75	5.22	832.12	113.52
EBIT	-0.02	1,080.86	339.44	2,403.50	286.38
Interest	--	621.17	195.81	1,521.21	165.39
Other Income	--	91.05	396.95	301.67	28.62
Exceptional Items	--	90.78	-169.66	--	--
Profit before Tax	-0.02	641.52	371.91	1,076.95	183.88
Provision for Tax	--	206.50	93.90	356.94	59.15
Profit after Tax	-0.02	435.02	278.01	720.01	124.73

Liabilities (₹ Cr)

	Atlanta Devcon	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Shareholder's Funds	18.44	4,720.62	1,944.50	13,378.90	1,237.51
Minority Interest	--	-26.76	179.91	--	3.98
Non-Current Liabilities	0.18	2,108.54	-81.14	25,019.14	229.44
Current Liabilities	0.21	12,135.35	10,501.04	4,544.57	3,669.75
Total Liabilities	18.83	19,520.64	12,878.93	42,942.60	5,148.27

Assets (₹ Cr)

	Atlanta Devcon	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Non-Current Assets	18.83	3,651.17	1,783.07	35,737.42	1,457.34
Current Assets	0.00	14,728.61	10,752.80	7,205.19	3,683.34
Total Assets	18.83	19,520.64	12,878.93	42,942.60	5,148.27
Total Debt*	0.18	3,682.46	0.00	15,742.11	724.74
Net Current Assets	-0.20	2,593.26	251.76	2,660.62	13.59
Contingent Liabilities	--	280.36	2,575.48	535.84	1,223.63

Cashflow (₹ Cr)

	Atlanta Devcon	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Cash From Operating Activities	-0.03	656.39	-374.07	1,764.13	471.06
Cash Flow from Investing Activities	--	-326.13	272.27	-650.35	-438.14
Cash from Financing Activities	0.02	-437.88	-90.27	-860.50	27.79
Net Cash Inflow / Outflow	0.00	-107.62	-192.08	253.28	60.71

Ratios

Profitability Ratios

	Atlanta Devcon	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
ROCE (%)	-0.11	15.41	30.59	9.02	19.36
ROE (%)	-0.12	9.67	14.98	5.55	10.53
ROA (%)	-0.11	2.39	2.17	1.67	2.85
EBIT Margin (%)	--	9.56	8.35	55.26	8.42
Net Margin (%)	--	2.64	3.00	10.74	2.44
Cash Profit Margin (%)	--	5.05	3.19	24.25	4.68

Growth Ratios

	Atlanta Devcon	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Revenue Growth (%)	--	10.72	15.42	10.30	33.65
EBIT Growth (%)	6.58	11.36	29.81	5.51	40.53
Net Profit Growth (%)	6.58	-18.70	16.85	99.23	79.88
EPS Growth (%)	6.79	-25.23	18.89	99.25	75.48
Book Value Growth (%)	-0.12	10.33	10.00	6.47	9.40

Valuation Ratios

	Atlanta Devcon	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Price / Earnings	0.00	19.72	15.93	21.07	14.47
Price / Book Value	0.00	1.84	3.28	1.13	1.45
Dividend Yield (%)	--	1.31	1.53	0.80	0.72
EV/EBITDA	-668.82	7.24	1.96	8.06	4.42
Market Cap (₹ Cr)	--	8,692.83	6,370.57	15,169.97	1,797.60

Solvency Ratios

	Atlanta Devcon	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Debt to Equity	0.01	0.78	0.00	1.18	0.59
Short term debt to equity ratio	--	0.42	--	0.10	0.36
Current Ratio	0.01	1.21	1.02	1.59	1.00
Quick Ratio	0.01	1.11	0.89	1.52	0.85
Interest Coverage	--	2.03	2.90	1.71	2.11

Operating Efficiency Ratios

	Atlanta Devcon	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Debtors to sales (%)	--	32.10	22.46	25.54	21.22
Asset Turnover	0.00	0.90	0.69	0.15	1.16
Receivable days	--	109.65	82.53	74.94	61.02
Inventory Days	--	25.93	60.11	17.57	35.03
Payable days	--	239.76	0.00	385.24	234.04
Cash Conversion Cycle	--	-104.18	142.64	-292.72	-137.99

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

Annual
Quarterly