Dr. Datasons Labs Peer Comparison

NSE: DRDATSONS | BSE: 533412

₹6.40

₹-0.30 (-4.48%)

As on 21-May-2015IST

Market cap

₹69 Cr

Revenue (TTM)

₹507 Cr

P/E Ratio

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Dr. Datasons Labs	Wockhardt	Rubicon Research	Piramal Pharma	Acutaas Chemicals
Market cap (₹ Cr)	69	32,104	29,892	29,103	26,871
Revenue (₹ Cr)	507	3,564	1,936	9,205	1,462
Net Profit (₹ Cr)	-6.06	414.00	288.22	-371.81	387.35
Net Margin (%)	-1.19	11.23	14.79	-3.93	26.01
RoE (%)	-1.29	8.38	29.77	-3.85	25.18
Price to Earnings	--	78.49	103.71	--	69.57
Price-To-Book	0.11	6.38	22.27	3.64	15.55

Income Statement (₹ Cr)

	Dr. Datasons Labs	Wockhardt	Rubicon Research	Piramal Pharma	Acutaas Chemicals
Operating Revenue	421.05	4,830.36	41.58	--	76.11
Total Income	428.92	4,914.64	41.73	--	76.68
Total Expenditure	364.36	3,850.53	30.00	--	69.99
EBITDA	56.69	979.83	11.59	--	6.12
Depreciation	20.44	139.92	3.35	--	0.80
EBIT	36.25	839.91	8.24	--	5.32
Interest	43.03	83.35	2.34	--	1.58
Other Income	7.87	84.28	0.14	--	0.56
Exceptional Items	-44.86	49.83	--	--	--
Profit before Tax	1.09	890.67	6.04	--	4.31
Provision for Tax	0.61	47.88	1.54	--	1.44
Profit after Tax	0.48	842.79	4.50	--	2.86

	Dr. Datasons Labs	Wockhardt	Rubicon Research	Piramal Pharma	Acutaas Chemicals
Shareholder's Funds	407.75	3,581.47	44.83	--	10.77
Minority Interest	--	136.17	--	--	--
Non-Current Liabilities	184.46	1,161.18	10.36	--	1.29
Current Liabilities	671.06	1,743.20	21.34	--	26.33
Total Liabilities	1,263.27	6,622.02	76.53	--	38.71

	Dr. Datasons Labs	Wockhardt	Rubicon Research	Piramal Pharma	Acutaas Chemicals
Non-Current Assets	578.10	3,266.10	51.75	--	7.38
Current Assets	685.17	3,355.92	24.78	--	31.01
Total Assets	1,263.27	6,622.02	76.53	--	38.71
Total Debt*	494.78	1,906.08	21.09	--	12.17
Net Current Assets	14.11	1,612.72	3.44	--	4.68
Contingent Liabilities	0.82	267.40	4.70	--	--

	Dr. Datasons Labs	Wockhardt	Rubicon Research	Piramal Pharma	Acutaas Chemicals
Cash From Operating Activities	134.48	1,476.29	6.29	--	-0.21
Cash Flow from Investing Activities	-225.56	-851.62	-5.46	--	-2.00
Cash from Financing Activities	-119.98	-601.32	-0.58	--	2.17
Net Cash Inflow / Outflow	-211.06	23.35	0.25	--	-0.04

	Dr. Datasons Labs	Wockhardt	Rubicon Research	Piramal Pharma	Acutaas Chemicals
ROCE (%)	5.01	18.98	13.38	--	29.97
ROE (%)	0.13	30.04	19.08	--	30.26
ROA (%)	0.04	13.36	6.16	--	8.85
EBIT Margin (%)	15.33	22.03	28.21	--	8.78
Net Margin (%)	0.11	17.15	10.78	--	3.74
Cash Profit Margin (%)	4.97	20.32	18.86	--	4.81

	Dr. Datasons Labs	Wockhardt	Rubicon Research	Piramal Pharma	Acutaas Chemicals
Revenue Growth (%)	-19.15	-13.89	12.11	--	37.10
EBIT Growth (%)	-41.53	-49.66	21.82	--	30.95
Net Profit Growth (%)	13.29	-46.64	58.36	--	39.55
EPS Growth (%)	-50.31	-56.04	58.36	--	39.55
Book Value Growth (%)	31.82	36.37	21.09	--	32.03

	Dr. Datasons Labs	Wockhardt	Rubicon Research	Piramal Pharma	Acutaas Chemicals
Price / Earnings	276.13	6.59	0.00	--	0.00
Price / Book Value	0.33	1.55	0.00	--	0.00
Dividend Yield (%)	0.00	2.19	--	--	--
EV/EBITDA	9.71	5.73	3.52	--	2.02
Market Cap (₹ Cr)	133.43	5,016.58	0.00	--	0.00

	Dr. Datasons Labs	Wockhardt	Rubicon Research	Piramal Pharma	Acutaas Chemicals
Debt to Equity	1.21	0.54	0.47	--	1.13
Short term debt to equity ratio	0.51	0.06	0.23	--	0.84
Current Ratio	1.02	1.93	1.16	--	1.18
Quick Ratio	0.74	1.36	1.11	--	0.75
Interest Coverage	1.03	11.69	3.58	--	3.73

	Dr. Datasons Labs	Wockhardt	Rubicon Research	Piramal Pharma	Acutaas Chemicals
Debtors to sales (%)	87.25	9.96	33.85	--	17.81
Asset Turnover	0.36	0.77	0.57	--	2.35
Receivable days	277.29	54.33	106.93	--	58.46
Inventory Days	152.58	77.43	10.49	--	41.85
Payable days	245.82	120.43	213.33	--	91.25
Cash Conversion Cycle	184.05	11.32	-95.91	--	9.06

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