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	Nazara Tech	eClerx Services
Market cap (₹ Cr)	709	27,289	26,767	17,066	14,931
Revenue (₹ Cr)	--	6,301	4,778	2,036	4,519
Net Profit (₹ Cr)	-0.03	528.13	565.30	133.85	726.30
Net Margin (%)	--	8.21	11.40	6.31	15.72
RoE (%)	-0.10	15.24	12.59	0.38	26.52
Price to Earnings	--	48.47	47.35	1,296.83	20.56
Price-To-Book	26.96	7.12	5.74	3.74	5.12

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

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

Liabilities (₹ Cr)

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

Assets (₹ Cr)

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

Cashflow (₹ Cr)

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

Ratios

Profitability Ratios

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

Growth Ratios

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

Valuation Ratios

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

Solvency Ratios

	Pine Animation	Tata Technologies	Honeywell Automat	Nazara Tech	eClerx Services
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	6.14	7.43
Quick Ratio	3.39	1.86	2.04	6.14	7.43
Interest Coverage	93.77	105.45	112.75	250.29	278.95

Operating Efficiency Ratios

	Pine Animation	Tata Technologies	Honeywell Automat	Nazara Tech	eClerx Services
Debtors to sales (%)	14.38	18.77	20.76	13.65	16.08
Asset Turnover	0.00	1.28	1.06	0.83	0.99
Receivable days	0.00	63.29	75.07	56.99	54.88
Inventory Days	0.00	0.00	14.75	0.00	0.10
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