Pine Animation Peer Comparison

BSE: 511421

₹25.60

₹1.15 (4.70%)

As on 08-May-2015IST

Market cap

₹709 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

27

Div. Yield

0 %

Edit

	Pine Animation	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Market cap (₹ Cr)	709	33,808	32,668	18,447	14,388
Revenue (₹ Cr)	--	5,926	4,703	4,335	1,759
Net Profit (₹ Cr)	-0.03	528.31	551.10	729.16	264.78
Net Margin (%)	--	8.70	11.28	16.42	9.02
RoE (%)	-0.10	15.62	12.95	28.11	-5.80
Price to Earnings	--	60.69	59.28	25.31	--
Price-To-Book	26.96	8.28	7.12	7.00	4.16

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Pine Animation	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Operating Revenue	0.12	2,801.95	2,410.07	1,330.03	190.16
Total Income	0.18	2,839.28	2,451.57	1,358.23	202.25
Total Expenditure	0.16	2,312.26	2,125.16	869.04	129.01
EBITDA	-0.03	489.69	284.91	461.00	61.15
Depreciation	--	62.84	16.35	51.80	1.16
EBIT	-0.03	426.85	268.56	409.20	59.99
Interest	0.00	4.31	2.75	1.57	0.29
Other Income	0.05	37.33	41.50	28.20	12.09
Exceptional Items	--	-8.25	--	--	--
Profit before Tax	0.02	450.16	307.31	435.83	71.80
Provision for Tax	0.01	99.18	137.86	81.90	10.76
Profit after Tax	0.01	350.98	169.45	353.93	61.03

Liabilities (₹ Cr)

	Pine Animation	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Shareholder's Funds	26.47	1,421.03	1,180.28	1,215.35	223.47
Minority Interest	--	--	--	0.45	--
Non-Current Liabilities	0.00	-1.79	544.55	46.20	-2.76
Current Liabilities	0.56	679.05	757.76	136.15	40.56
Total Liabilities	27.03	2,125.12	2,551.03	1,398.14	265.34

Assets (₹ Cr)

	Pine Animation	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Non-Current Assets	3.64	837.79	836.27	386.04	12.42
Current Assets	23.39	1,260.50	1,646.32	1,012.11	248.85
Total Assets	27.03	2,125.12	2,551.03	1,398.14	265.34
Total Debt*	0.00	217.46	0.00	1.06	0.00
Net Current Assets	22.83	581.45	888.56	875.96	208.29
Contingent Liabilities	--	37.79	208.20	9.08	--

Cashflow (₹ Cr)

	Pine Animation	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Cash From Operating Activities	3.57	197.97	215.19	312.43	56.79
Cash Flow from Investing Activities	-3.59	-36.18	-84.60	-169.53	-54.45
Cash from Financing Activities	-0.04	-330.64	-10.64	-245.29	-20.31
Net Cash Inflow / Outflow	-0.05	-168.85	119.95	-102.40	2.33

Ratios

Profitability Ratios

	Pine Animation	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
ROCE (%)	0.08	26.45	28.16	37.83	37.74
ROE (%)	0.05	24.87	15.42	31.11	32.27
ROA (%)	0.05	16.06	7.34	26.35	26.58
EBIT Margin (%)	16.56	18.81	13.54	36.78	38.52
Net Margin (%)	7.85	12.36	6.91	26.06	30.18
Cash Profit Margin (%)	11.32	14.77	7.60	30.51	32.71

Growth Ratios

	Pine Animation	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Revenue Growth (%)	-47.19	4.42	10.17	1.20	-9.95
EBIT Growth (%)	-91.61	-0.20	33.36	-5.54	-12.69
Net Profit Growth (%)	-91.59	-8.49	20.02	3.57	-5.40
EPS Growth (%)	-91.59	-6.50	20.02	6.49	-5.40
Book Value Growth (%)	0.05	1.32	15.42	11.66	38.68

Valuation Ratios

	Pine Animation	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Price / Earnings	0.00	0.00	53.74	10.51	0.00
Price / Book Value	0.00	0.00	7.73	4.65	0.00
Dividend Yield (%)	--	--	0.10	0.07	--
EV/EBITDA	1,373.59	-0.09	26.12	10.68	-1.53
Market Cap (₹ Cr)	0.00	0.00	9,105.49	5,581.48	0.00

Solvency Ratios

	Pine Animation	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Debt to Equity	0.00	0.15	0.00	0.00	0.00
Short term debt to equity ratio	--	0.11	--	0.00	--
Current Ratio	42.13	1.86	2.17	7.43	6.14
Quick Ratio	3.39	1.86	2.04	7.43	6.14
Interest Coverage	93.77	105.45	112.75	278.95	250.29

Operating Efficiency Ratios

	Pine Animation	Tata Technologies	Honeywell Automat	eClerx Services	Nazara Tech
Debtors to sales (%)	14.38	18.77	20.76	16.08	13.65
Asset Turnover	0.00	1.28	1.06	0.99	0.83
Receivable days	0.00	63.29	75.07	54.88	56.99
Inventory Days	0.00	0.00	14.75	0.10	0.00
Payable days	4,440.67	335.93	155.18	--	--
Cash Conversion Cycle	-4,349.41	-272.64	-65.36	--	--

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

Annual
Quarterly