Kelvin Fincap Peer Comparison

BSE: 512113

₹428.95

₹-22.55 (-4.99%)

As on 29-Dec-2014IST

Market cap

₹1,201 Cr

Revenue (TTM)

₹3 Cr

P/E Ratio

P/B Ratio

12766.4

Div. Yield

0 %

Edit

	Kelvin Fincap	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Market cap (₹ Cr)	1,201	14,948	2,716	2,010	1,455
Revenue (₹ Cr)	3	1,735	98	115	44
Net Profit (₹ Cr)	--	392.39	56.60	95.46	4.63
Net Margin (%)	-0.15	20.94	57.48	81.72	10.45
RoE (%)	--	17.12	0.35	1.06	17.49
Price to Earnings	--	38.50	49.04	21.06	320.94
Price-To-Book	12,766.37	6.06	0.18	0.23	52.26

Income Statement (₹ Cr)

	Kelvin Fincap	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Operating Income	2.59	263.29	36.18	0.23	175.60
Other Income	0.00	46.63	0.11	47.38	0.15
Total Income	2.21	309.92	36.29	47.61	175.75
Interest Expense	0.00	--	0.03	--	0.33
PBT & Exceptional Items	0.00	152.45	10.51	46.64	-1.81
Operating Expenses	2.60	153.58	25.75	0.78	177.21
Exceptional Income/Expenses	0.00	--	--	0.02	--
Profit before Tax	0.00	152.45	10.51	46.66	-1.81
Taxes	0.00	46.61	2.03	0.35	-0.23
Profit after Tax	0.00	105.84	8.48	46.31	-1.59
Minority Interest	0.00	--	27.90	--	--
Share of Associate	0.00	--	--	--	--
Consolidated Profit	0.00	105.84	11.41	46.31	-1.59

	Kelvin Fincap	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Shareholder's Funds	0.19	636.95	370.11	258.03	3.14
Minority Interest	0.00	--	27.90	--	--
Non-Current Liabilities	0.00	-1.40	23.55	-0.01	-0.29
Current Liabilities	10.17	159.74	11.94	0.64	12.18
Total Liabilities	10.24	797.97	442.66	258.67	15.33

	Kelvin Fincap	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Non-Current Assets	6.83	471.36	305.87	255.72	1.20
Current Assets	3.51	323.94	127.62	2.93	13.83
Total Assets	10.24	797.97	442.66	258.67	15.33
Contingent Liabilities	--	63.57	22.30	--	--

	Kelvin Fincap	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Cash From Operating Activities	--	86.59	22.40	-0.86	0.23
Cash Flow from Investing Activities	--	-111.23	-12.94	0.16	0.09
Cash from Financing Activities	--	-12.04	0.21	-0.36	-0.34
Net Cash Inflow / Outflow	--	-36.67	9.68	-1.06	-0.02

	Kelvin Fincap	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
ROCE (%)	-0.08	25.68	2.66	19.85	-17.08
ROE (%)	-9.94	17.83	2.33	19.70	-40.32
ROA (%)	-0.04	14.57	1.97	19.66	-14.23
EBIT Margin (%)	-0.15	59.38	29.14	20,803.95	-0.83
Net Margin (%)	-0.15	34.15	23.37	97.28	-0.90
Cash Profit Margin (%)	-0.47	41.68	23.43	0.00	-0.89

	Kelvin Fincap	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Revenue Growth (%)	47.89	4.44	6.87	27.83	1,029.94
EBIT Growth (%)	-233.67	7.16	-52.43	29.77	-388.06
Net Profit Growth (%)	-121.05	5.86	-53.02	31.80	-362.17
EPS Growth (%)	-121.05	5.86	-39.07	31.80	-362.17
Book Value Growth (%)	-9.47	15.77	3.14	21.67	-33.56

	Kelvin Fincap	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Price / Earnings	0.00	0.00	54.40	0.00	0.00
Price / Book Value	0.00	0.00	1.68	0.00	3.23
Dividend Yield (%)	--	--	0.00	--	0.00
EV/EBITDA	-3,237.61	-0.72	60.98	-0.05	-11.52
Market Cap (₹ Cr)	0.00	0.00	620.79	0.00	10.15

	Kelvin Fincap	National Securities Depository	Nalwa Sons Invst	Elcid Investments	Naysaa Securities
Debt to Equity	0.00	0.00	0.09	0.00	2.29
Short term debt to equity ratio	52.02	--	--	--	2.28
Current Ratio	0.35	2.03	10.69	4.60	1.14
Quick Ratio	0.35	2.03	10.53	4.60	0.07
Interest Coverage	-2.34	--	307.36	--	-4.49

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