KGN Peer Comparison

BSE: 531612

₹1.60

₹0.00 (0.00%)

As on 21-Jan-2019IST

Market cap

₹36 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

0.6

Div. Yield

0 %

Edit

	KGN	Vedanta Oil and Gas	Prabha Energy	Antelopus Selan Energy	Gandhar Oil
Market cap (₹ Cr)	36	15,778	3,041	2,763	2,515
Revenue (₹ Cr)	--	--	7	359	5,052
Net Profit (₹ Cr)	0.03	--	1.13	132.71	316.93
Net Margin (%)	8.94	--	13.63	36.22	6.26
RoE (%)	0.05	--	0.25	22.55	22.82
Price to Earnings	--	--	2,771.79	20.82	8.34
Price-To-Book	0.57	-36.12	6.98	3.89	1.61

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	KGN	Vedanta Oil and Gas	Prabha Energy	Antelopus Selan Energy	Gandhar Oil
Operating Revenue	0.00	21.59	0.00	76.61	2,730.23
Total Income	0.37	24.73	0.29	84.26	2,750.37
Total Expenditure	0.31	41.60	0.23	48.08	2,605.81
EBITDA	-0.31	-20.01	-0.23	28.54	124.42
Depreciation	0.00	4.35	--	2.56	9.60
EBIT	-0.31	-24.36	-0.23	25.98	114.82
Interest	0.01	1.30	0.00	0.12	46.28
Other Income	0.37	3.14	0.29	7.65	20.14
Exceptional Items	0.00	--	--	--	--
Profit before Tax	0.05	-21.22	0.06	33.51	88.57
Provision for Tax	0.01	--	-0.02	11.46	24.13
Profit after Tax	0.03	-21.22	0.09	22.06	64.44

Liabilities (₹ Cr)

	KGN	Vedanta Oil and Gas	Prabha Energy	Antelopus Selan Energy	Gandhar Oil
Shareholder's Funds	62.07	459.86	23.57	294.40	381.86
Minority Interest	0.00	--	--	--	--
Non-Current Liabilities	0.65	0.00	21.05	65.33	7.80
Current Liabilities	2.49	61.02	16.55	8.47	935.48
Total Liabilities	65.06	520.88	61.19	368.20	1,325.13

Assets (₹ Cr)

	KGN	Vedanta Oil and Gas	Prabha Energy	Antelopus Selan Energy	Gandhar Oil
Non-Current Assets	49.33	351.43	34.29	215.82	107.42
Current Assets	15.88	169.45	26.88	152.38	1,217.71
Total Assets	65.06	520.88	61.19	368.20	1,325.13
Total Debt*	2.07	0.00	12.84	0.45	305.62
Net Current Assets	13.39	108.43	10.33	143.91	282.24
Contingent Liabilities	--	160.08	--	--	192.12

Cashflow (₹ Cr)

	KGN	Vedanta Oil and Gas	Prabha Energy	Antelopus Selan Energy	Gandhar Oil
Cash From Operating Activities	0.07	82.05	0.42	67.24	184.75
Cash Flow from Investing Activities	0.07	-98.66	-9.67	-54.37	-5.21
Cash from Financing Activities	-0.01	17.01	11.09	-9.44	-174.87
Net Cash Inflow / Outflow	0.13	0.40	1.84	3.42	4.68

Ratios

Profitability Ratios

	KGN	Vedanta Oil and Gas	Prabha Energy	Antelopus Selan Energy	Gandhar Oil
ROCE (%)	0.08	-4.59	0.21	11.66	20.51
ROE (%)	0.05	-4.59	0.37	7.65	18.86
ROA (%)	0.10	-3.81	0.18	6.15	5.30
EBIT Margin (%)	--	-78.14	--	47.23	5.29
Net Margin (%)	8.94	-85.81	29.58	26.18	2.34
Cash Profit Margin (%)	--	-78.14	--	32.12	2.70

Growth Ratios

	KGN	Vedanta Oil and Gas	Prabha Energy	Antelopus Selan Energy	Gandhar Oil
Revenue Growth (%)	--	-86.61	--	37.21	25.86
EBIT Growth (%)	1.60	-188.00	1,528.21	112.08	3.58
Net Profit Growth (%)	13.79	-254.22	5,350.00	149.68	-13.25
EPS Growth (%)	13.64	-254.22	5,350.00	149.68	-13.25
Book Value Growth (%)	0.05	-0.95	0.37	4.33	26.72

Valuation Ratios

	KGN	Vedanta Oil and Gas	Prabha Energy	Antelopus Selan Energy	Gandhar Oil
Price / Earnings	1,324.48	0.00	0.00	14.13	0.00
Price / Book Value	0.66	0.00	0.00	1.06	0.00
Dividend Yield (%)	0.00	--	--	2.63	--
EV/EBITDA	868.75	-0.25	190.35	6.24	0.79
Market Cap (₹ Cr)	--	0.00	--	311.68	0.00

Solvency Ratios

	KGN	Vedanta Oil and Gas	Prabha Energy	Antelopus Selan Energy	Gandhar Oil
Debt to Equity	0.01	0.00	0.54	0.00	0.80
Short term debt to equity ratio	0.03	--	--	--	0.77
Current Ratio	6.37	2.78	1.62	17.99	1.30
Quick Ratio	6.24	2.75	1.37	17.01	0.98
Interest Coverage	4.62	11.58	70.56	286.70	2.91

Operating Efficiency Ratios

	KGN	Vedanta Oil and Gas	Prabha Energy	Antelopus Selan Energy	Gandhar Oil
Debtors to sales (%)	--	302.83	--	24.35	20.27
Asset Turnover	0.00	0.04	0.00	0.21	2.26
Receivable days	--	2,295.07	--	76.17	74.21
Inventory Days	--	224.51	--	41.56	37.28
Payable days	--	267.37	--	902.25	78.29
Cash Conversion Cycle	--	226.06	--	-784.52	33.20

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