Timbor Home Peer Comparison

NSE: TIMBOR | BSE: 533444

₹2.21

₹-0.11 (-4.74%)

As on 28-Oct-2015IST

Market cap

₹3 Cr

Revenue (TTM)

₹5 Cr

P/E Ratio

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Timbor Home	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Market cap (₹ Cr)	3	16,723	6,303	3,577	1,974
Revenue (₹ Cr)	5	5,789	3,169	2,863	1,561
Net Profit (₹ Cr)	-10.22	298.71	92.97	124.93	6.72
Net Margin (%)	-163.22	5.15	2.92	4.35	0.43
RoE (%)	--	11.70	8.01	12.60	0.50
Price to Earnings	--	57.44	67.83	36.27	293.66
Price-To-Book	0.11	6.21	5.25	3.82	1.45

Income Statement (₹ Cr)

	Timbor Home	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Operating Revenue	33.47	1,347.66	0.00	2,216.89	--
Total Income	35.12	1,351.35	0.00	2,224.92	--
Total Expenditure	46.70	1,189.44	0.01	1,948.30	--
EBITDA	-13.23	158.22	-0.01	268.60	--
Depreciation	0.70	38.71	--	59.57	--
EBIT	-13.93	119.51	-0.01	209.02	--
Interest	6.34	60.34	--	64.21	--
Other Income	1.66	3.70	--	8.03	--
Exceptional Items	--	--	--	--	--
Profit before Tax	-18.62	62.86	-0.01	152.83	--
Provision for Tax	-1.03	-0.47	--	35.26	--
Profit after Tax	-17.59	63.33	-0.01	117.58	--

	Timbor Home	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Shareholder's Funds	36.94	293.08	0.04	583.72	--
Minority Interest	--	11.45	--	0.05	--
Non-Current Liabilities	45.67	202.59	0.00	345.53	--
Current Liabilities	10.31	573.85	0.00	890.81	--
Total Liabilities	92.91	1,081.66	0.04	1,820.10	--

	Timbor Home	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Non-Current Assets	26.81	429.85	0.00	886.74	--
Current Assets	66.10	650.85	0.03	933.34	--
Total Assets	92.91	1,081.66	0.04	1,820.10	--
Total Debt*	45.20	580.09	0.00	748.36	--
Net Current Assets	55.79	77.00	0.03	42.53	--
Contingent Liabilities	--	53.56	--	517.53	--

	Timbor Home	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Cash From Operating Activities	-0.48	33.85	0.00	189.26	--
Cash Flow from Investing Activities	5.32	-70.59	--	-171.67	--
Cash from Financing Activities	-4.90	-28.14	0.03	-23.32	--
Net Cash Inflow / Outflow	-0.07	-64.89	0.03	-5.73	--

	Timbor Home	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
ROCE (%)	-13.59	14.78	-24.84	17.42	--
ROE (%)	-40.96	23.23	-24.84	22.23	--
ROA (%)	-16.91	6.21	-18.31	6.93	--
EBIT Margin (%)	-34.60	12.01	--	12.48	--
Net Margin (%)	-50.10	4.69	--	5.28	--
Cash Profit Margin (%)	-49.81	7.02	--	4.77	--

	Timbor Home	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Revenue Growth (%)	-60.24	14.05	--	8.28	--
EBIT Growth (%)	-233.97	24.01	--	-0.17	--
Net Profit Growth (%)	-1,694.46	9.83	0.00	-1.76	--
EPS Growth (%)	-1,571.92	9.24	0.00	-1.23	--
Book Value Growth (%)	-24.59	14.57	0.00	23.15	--

	Timbor Home	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Price / Earnings	0.00	10.30	0.00	1.54	--
Price / Book Value	0.48	2.13	0.00	1.56	--
Dividend Yield (%)	0.00	3.58	--	0.80	--
EV/EBITDA	-5.41	7.18	-2.41	5.94	--
Market Cap (₹ Cr)	17.79	621.00	--	908.04	--

	Timbor Home	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Debt to Equity	1.22	1.99	0.00	1.28	--
Short term debt to equity ratio	--	1.19	--	0.60	--
Current Ratio	6.41	1.13	19.94	1.05	--
Quick Ratio	4.15	0.61	19.94	0.57	--
Interest Coverage	-1.94	2.04	--	3.38	--

	Timbor Home	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Debtors to sales (%)	120.74	15.50	--	16.77	--
Asset Turnover	0.33	1.43	0.00	2.19	--
Receivable days	482.87	48.71	--	35.23	--
Inventory Days	277.87	66.79	--	38.41	--
Payable days	0.00	33.78	--	92.40	--
Cash Conversion Cycle	305.08	81.72	--	-18.77	--

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