Shilpi Cable Technologies Peer Comparison

NSE: SHILPI | BSE: 533389

₹1.15

₹-0.05 (-4.17%)

As on 15-May-2019IST

Market cap

₹12 Cr

Revenue (TTM)

₹731 Cr

P/E Ratio

P/B Ratio

-0

Div. Yield

0 %

Edit

	Shilpi Cable Technologies	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Market cap (₹ Cr)	12	14,567	10,644	7,266	4,795
Revenue (₹ Cr)	731	6,310	5,173	849	7,982
Net Profit (₹ Cr)	-1,095.59	364.74	610.77	88.65	311.78
Net Margin (%)	-145.27	5.75	11.60	10.22	3.88
RoE (%)	--	16.70	31.61	11.13	12.13
Price to Earnings	--	39.94	16.33	84.97	15.38
Price-To-Book	-0.02	5.97	4.44	8.91	1.80

Income Statement (₹ Cr)

	Shilpi Cable Technologies	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Operating Revenue	3,833.89	2,085.64	642.37	--	3,145.46
Total Income	3,840.48	2,099.10	672.70	--	3,146.22
Total Expenditure	4,552.30	1,877.03	555.79	--	2,915.63
EBITDA	-718.42	208.61	86.59	--	229.83
Depreciation	11.51	16.24	15.35	--	55.92
EBIT	-729.93	192.37	71.24	--	173.91
Interest	110.08	2.10	24.87	--	87.74
Other Income	6.60	13.46	30.33	--	0.76
Exceptional Items	--	--	2.36	--	--
Profit before Tax	-833.41	203.73	76.70	--	86.93
Provision for Tax	1.45	59.12	12.46	--	20.71
Profit after Tax	-834.86	144.62	64.23	--	66.22

	Shilpi Cable Technologies	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Shareholder's Funds	-128.66	634.36	669.54	--	767.24
Minority Interest	1.90	--	--	--	--
Non-Current Liabilities	281.39	13.10	-25.55	--	398.58
Current Liabilities	2,750.84	286.81	356.67	--	952.17
Total Liabilities	2,905.46	934.27	1,046.59	--	2,117.99

	Shilpi Cable Technologies	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Non-Current Assets	292.78	212.50	302.20	--	878.95
Current Assets	2,612.68	721.77	698.46	--	1,239.04
Total Assets	2,905.46	934.27	1,046.59	--	2,117.99
Total Debt*	927.57	5.66	220.59	--	886.11
Net Current Assets	-138.15	434.97	341.78	--	286.87
Contingent Liabilities	1,084.95	51.04	236.66	--	170.15

	Shilpi Cable Technologies	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Cash From Operating Activities	-133.72	129.85	156.91	--	180.93
Cash Flow from Investing Activities	-23.55	-105.54	-115.43	--	-84.35
Cash from Financing Activities	140.39	-16.09	-73.99	--	-104.63
Net Cash Inflow / Outflow	-16.87	8.23	-32.51	--	-8.05

	Shilpi Cable Technologies	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
ROCE (%)	-65.55	32.16	11.69	--	10.74
ROE (%)	-282.96	23.57	10.01	--	9.00
ROA (%)	-32.78	15.48	6.52	--	3.22
EBIT Margin (%)	-18.57	10.65	18.20	--	7.33
Net Margin (%)	-21.74	6.89	9.55	--	2.10
Cash Profit Margin (%)	-21.20	7.61	12.19	--	3.58

	Shilpi Cable Technologies	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Revenue Growth (%)	-1.58	0.00	-25.10	--	6.12
EBIT Growth (%)	-327.78	34.72	-22.05	--	-5.58
Net Profit Growth (%)	-604.02	0.00	-27.84	--	4.94
EPS Growth (%)	-610.37	0.00	-27.70	--	6.50
Book Value Growth (%)	-119.08	0.00	9.04	--	8.98

	Shilpi Cable Technologies	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Price / Earnings	0.00	51.02	14.45	--	6.50
Price / Book Value	-17.34	12.03	1.39	--	1.21
Dividend Yield (%)	0.00	0.40	1.11	--	0.71
EV/EBITDA	-4.55	33.18	9.38	--	7.80
Market Cap (₹ Cr)	2,413.44	7,378.37	932.33	--	931.37

	Shilpi Cable Technologies	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Debt to Equity	-6.67	0.01	0.33	--	1.15
Short term debt to equity ratio	-4.25	0.00	0.33	--	0.71
Current Ratio	0.95	2.52	1.96	--	1.30
Quick Ratio	0.89	1.56	1.63	--	0.73
Interest Coverage	-6.57	97.99	4.08	--	1.99

	Shilpi Cable Technologies	V-Guard	Genus Power Infra	Standard Engineering Technology	Surya Roshni
Debtors to sales (%)	48.16	14.97	51.44	--	17.24
Asset Turnover	1.52	2.26	0.66	--	1.66
Receivable days	148.95	53.88	208.32	--	57.10
Inventory Days	19.87	47.36	65.32	--	54.05
Payable days	125.37	53.97	91.23	--	37.42
Cash Conversion Cycle	43.44	47.27	182.40	--	73.73

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