Opal Luxury Peer Comparison

NSE: OPAL

₹43.00

₹-10.00 (-18.87%)

As on 29-Jul-2020IST

Market cap

₹14 Cr

Revenue (TTM)

₹3 Cr

P/E Ratio

--

P/B Ratio

4.3

Div. Yield

0 %

Edit

	Opal Luxury	Ethos	Timex Group India	KDDL	Foce India
Market cap (₹ Cr)	14	7,705	6,594	4,842	601
Revenue (₹ Cr)	3	1,728	849	2,322	104
Net Profit (₹ Cr)	-15.72	110.88	85.79	150.39	14.40
Net Margin (%)	-507.07	6.22	10.08	6.32	13.76
RoE (%)	-140.00	7.20	77.61	9.22	20.11
Price to Earnings	--	74.18	76.86	49.90	40.17
Price-To-Book	4.29	5.08	65.67	4.30	6.43

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Opal Luxury	Ethos	Timex Group India	KDDL	Foce India
Operating Revenue	3.08	443.53	241.63	625.01	62.08
Total Income	3.10	445.10	241.90	635.01	62.08
Total Expenditure	14.32	407.36	230.32	563.19	59.82
EBITDA	-11.24	36.17	11.31	61.82	2.27
Depreciation	3.69	4.85	1.60	13.13	0.02
EBIT	-14.94	31.33	9.71	48.69	2.25
Interest	0.80	11.07	1.63	18.27	0.00
Other Income	0.02	1.57	0.27	10.00	--
Exceptional Items	--	--	--	--	--
Profit before Tax	-15.72	21.83	8.35	40.42	2.24
Provision for Tax	--	8.46	0.89	15.24	0.66
Profit after Tax	-15.72	13.37	7.46	25.17	1.58

Liabilities (₹ Cr)

	Opal Luxury	Ethos	Timex Group India	KDDL	Foce India
Shareholder's Funds	3.37	133.88	22.48	190.85	6.96
Minority Interest	--	--	--	44.15	--
Non-Current Liabilities	5.20	11.48	6.53	67.39	0.17
Current Liabilities	15.98	149.73	92.85	210.15	6.92
Total Liabilities	24.55	301.41	121.86	514.71	14.05

Assets (₹ Cr)

	Opal Luxury	Ethos	Timex Group India	KDDL	Foce India
Non-Current Assets	10.82	43.65	12.67	177.54	0.06
Current Assets	13.72	251.45	109.19	334.99	13.99
Total Assets	24.55	301.41	121.86	514.71	14.05
Total Debt*	17.40	77.07	26.87	154.30	0.16
Net Current Assets	-2.25	101.71	16.34	124.84	7.07
Contingent Liabilities	--	16.48	12.12	14.73	8.74

Cashflow (₹ Cr)

	Opal Luxury	Ethos	Timex Group India	KDDL	Foce India
Cash From Operating Activities	0.88	-22.01	6.41	7.95	0.48
Cash Flow from Investing Activities	-0.01	-13.12	-4.45	-27.11	-0.01
Cash from Financing Activities	-0.92	35.40	-3.02	23.86	0.09
Net Cash Inflow / Outflow	-0.04	0.28	-1.06	4.69	0.55

Ratios

Profitability Ratios

	Opal Luxury	Ethos	Timex Group India	KDDL	Foce India
ROCE (%)	-52.00	17.98	21.48	19.08	35.67
ROE (%)	-140.00	12.80	0.00	15.79	30.58
ROA (%)	-48.98	4.93	6.14	5.25	12.13
EBIT Margin (%)	-364.48	8.51	4.79	11.49	3.65
Net Margin (%)	-507.07	3.00	3.08	3.96	2.55
Cash Profit Margin (%)	-390.51	4.11	3.34	6.13	2.59

Growth Ratios

	Opal Luxury	Ethos	Timex Group India	KDDL	Foce India
Revenue Growth (%)	-75.55	24.55	16.56	24.57	186.24
EBIT Growth (%)	-17,547.96	100.83	1.94	37.16	115.01
Net Profit Growth (%)	-156.25	234.71	-0.80	38.55	115.88
EPS Growth (%)	-156.25	215.04	-0.81	21.74	115.88
Book Value Growth (%)	-82.35	50.62	11.84	47.04	35.31

Valuation Ratios

	Opal Luxury	Ethos	Timex Group India	KDDL	Foce India
Price / Earnings	0.00	0.00	69.73	22.30	0.00
Price / Book Value	7.97	0.00	-9.70	2.64	0.00
Dividend Yield (%)	0.00	--	0.00	0.58	--
EV/EBITDA	-3.94	2.48	53.62	8.80	1.16
Market Cap (₹ Cr)	26.85	0.00	520.16	500.26	0.00

Solvency Ratios

	Opal Luxury	Ethos	Timex Group India	KDDL	Foce India
Debt to Equity	5.17	0.58	1.20	0.81	0.03
Short term debt to equity ratio	3.72	0.40	1.20	0.32	--
Current Ratio	0.86	1.68	1.18	1.59	2.02
Quick Ratio	0.43	0.31	0.69	0.45	1.54
Interest Coverage	-18.60	2.97	6.12	3.21	1,604.00

Operating Efficiency Ratios

	Opal Luxury	Ethos	Timex Group India	KDDL	Foce India
Debtors to sales (%)	195.23	2.01	22.14	4.98	15.20
Asset Turnover	0.10	1.64	2.23	1.30	4.75
Receivable days	1,087.37	6.33	75.78	18.62	52.48
Inventory Days	1,114.91	154.96	60.94	128.80	17.11
Payable days	58.92	84.40	173.69	86.41	40.64
Cash Conversion Cycle	2,143.36	76.89	-36.98	61.02	28.94