Sunrise Asian Peer Comparison

BSE: 506615

₹2.21

₹-0.04 (-1.78%)

As on 19-Jun-2017IST

Market cap

₹10 Cr

Revenue (TTM)

₹107 Cr

P/E Ratio

--

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Sunrise Asian	MMTC	Elitecon Intl	Hexa Tradex	The Syndicate
Market cap (₹ Cr)	10	8,760	1,154	859	826
Revenue (₹ Cr)	107	3	6,339	5	72
Net Profit (₹ Cr)	-1.52	269.13	207.80	-6.89	3.11
Net Margin (%)	-1.43	105.48	3.27	-126.08	4.16
RoE (%)	--	-24.43	55.67	-0.15	8.14
Price to Earnings	--	19.58	7.13	--	9.05
Price-To-Book	0.13	3.96	7.20	0.19	0.64

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Sunrise Asian	MMTC	Elitecon Intl	Hexa Tradex	The Syndicate
Operating Revenue	172.72	23,931.64	1.30	42.58	54.90
Total Income	173.10	24,077.69	1.30	42.69	55.07
Total Expenditure	172.64	23,931.49	1.28	22.12	54.14
EBITDA	0.08	0.15	0.03	20.47	0.75
Depreciation	0.42	23.73	0.00	0.00	0.12
EBIT	-0.35	-23.58	0.03	20.47	0.64
Interest	0.55	40.58	--	0.09	1.99
Other Income	0.39	146.05	--	0.10	0.17
Exceptional Items	--	23.06	-0.08	--	--
Profit before Tax	-0.50	104.95	-0.05	20.48	-1.18
Provision for Tax	0.46	27.22	0.02	7.32	0.02
Profit after Tax	-0.97	77.73	-0.07	13.16	-1.20

Liabilities (₹ Cr)

	Sunrise Asian	MMTC	Elitecon Intl	Hexa Tradex	The Syndicate
Shareholder's Funds	76.65	1,364.31	3.01	224.79	351.73
Minority Interest	--	--	--	0.00	--
Non-Current Liabilities	6.09	31.32	0.00	0.12	6.74
Current Liabilities	117.30	4,681.20	0.75	17.47	7.82
Total Liabilities	200.06	6,300.16	3.76	242.47	366.28

Assets (₹ Cr)

	Sunrise Asian	MMTC	Elitecon Intl	Hexa Tradex	The Syndicate
Non-Current Assets	76.51	669.14	0.12	188.49	356.48
Current Assets	123.52	5,407.69	3.63	53.89	9.80
Total Assets	200.06	6,300.16	3.76	242.47	366.28
Total Debt*	8.17	436.46	0.00	15.17	12.98
Net Current Assets	6.22	726.49	2.87	36.42	1.98
Contingent Liabilities	--	3,938.69	--	--	--

Cashflow (₹ Cr)

	Sunrise Asian	MMTC	Elitecon Intl	Hexa Tradex	The Syndicate
Cash From Operating Activities	7.64	-177.69	-2.28	142.03	-46.21
Cash Flow from Investing Activities	-0.05	84.95	--	-141.82	55.33
Cash from Financing Activities	-5.35	-178.11	2.56	0.12	-8.95
Net Cash Inflow / Outflow	2.24	-270.85	0.28	0.34	0.17

Ratios

Profitability Ratios

	Sunrise Asian	MMTC	Elitecon Intl	Hexa Tradex	The Syndicate
ROCE (%)	0.05	7.64	-1.67	8.82	0.22
ROE (%)	-1.25	5.52	-2.37	6.03	-0.34
ROA (%)	-0.53	1.42	-1.89	5.61	-0.33
EBIT Margin (%)	0.27	0.61	2.05	48.31	1.69
Net Margin (%)	-0.56	0.32	-5.44	30.83	-2.18
Cash Profit Margin (%)	-0.32	0.42	-5.43	30.91	-1.98

Growth Ratios

	Sunrise Asian	MMTC	Elitecon Intl	Hexa Tradex	The Syndicate
Revenue Growth (%)	52.23	-14.96	0.00	-29.36	0.00
EBIT Growth (%)	-57.05	-61.69	-15.74	15.56	-17.50
Net Profit Growth (%)	-239.04	30.62	0.00	13.17	0.00
EPS Growth (%)	-239.07	-133.86	0.00	13.17	0.00
Book Value Growth (%)	-2.08	-5.92	0.00	6.22	0.00

Valuation Ratios

	Sunrise Asian	MMTC	Elitecon Intl	Hexa Tradex	The Syndicate
Price / Earnings	0.00	0.00	0.00	10.50	0.00
Price / Book Value	35.52	3.57	0.00	0.61	0.00
Dividend Yield (%)	0.00	0.51	--	0.00	--
EV/EBITDA	5,892.56	33.44	16.42	7.41	15.83
Market Cap (₹ Cr)	2,722.66	4,870.09	0.00	138.11	0.00

Solvency Ratios

	Sunrise Asian	MMTC	Elitecon Intl	Hexa Tradex	The Syndicate
Debt to Equity	0.11	0.32	0.00	0.07	0.04
Short term debt to equity ratio	0.03	0.28	--	0.07	0.01
Current Ratio	1.05	1.16	4.82	3.09	1.25
Quick Ratio	1.02	1.08	4.09	3.09	0.72
Interest Coverage	0.08	3.59	--	226.27	0.41

Operating Efficiency Ratios

	Sunrise Asian	MMTC	Elitecon Intl	Hexa Tradex	The Syndicate
Debtors to sales (%)	65.29	12.72	--	0.38	6.37
Asset Turnover	0.94	4.39	0.35	0.18	0.15
Receivable days	209.16	36.50	0.00	1.09	23.25
Inventory Days	12.90	4.96	154.02	0.00	27.53
Payable days	202.35	37.63	0.00	2.15	0.77
Cash Conversion Cycle	19.71	3.83	154.02	-1.06	50.01

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