Samruddhi Realty Peer Comparison

BSE: 535466

₹4.80

₹0.21 (4.58%)

As on 23-Aug-2018IST

Market cap

₹5 Cr

Revenue (TTM)

₹3 Cr

P/E Ratio

--

P/B Ratio

0.3

Div. Yield

0 %

Edit

	Samruddhi Realty	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Market cap (₹ Cr)	5	18,428	16,754	13,844	9,003
Revenue (₹ Cr)	3	5,345	2,581	5,176	204
Net Profit (₹ Cr)	-0.14	832.15	592.93	191.71	8.98
Net Margin (%)	-2.41	14.93	22.24	3.58	2.98
RoE (%)	-0.85	10.10	10.09	4.04	0.37
Price to Earnings	--	25.38	28.05	72.46	1,002.84
Price-To-Book	0.31	2.58	2.77	2.92	3.69

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Samruddhi Realty	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Operating Revenue	3.09	1,897.20	480.13	2,783.03	--
Total Income	5.62	1,945.51	529.32	2,832.61	--
Total Expenditure	-10.97	1,342.74	369.85	2,263.31	--
EBITDA	14.05	554.46	110.28	519.72	--
Depreciation	0.24	137.66	26.04	54.40	--
EBIT	13.81	416.80	84.24	465.32	--
Interest	16.31	259.40	54.91	197.76	--
Other Income	2.53	48.31	49.19	49.58	--
Exceptional Items	--	-11.54	--	--	--
Profit before Tax	0.03	195.70	78.51	317.14	--
Provision for Tax	0.17	62.82	18.32	100.27	--
Profit after Tax	-0.14	132.88	60.19	216.87	--

Liabilities (₹ Cr)

	Samruddhi Realty	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Shareholder's Funds	15.83	2,287.02	4,186.71	2,769.93	--
Minority Interest	--	223.06	43.24	--	--
Non-Current Liabilities	56.35	2,831.55	2,133.77	549.41	--
Current Liabilities	171.38	2,468.11	1,109.40	5,705.48	--
Total Liabilities	244.02	7,809.74	7,473.12	9,024.82	--

Assets (₹ Cr)

	Samruddhi Realty	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Non-Current Assets	14.72	4,704.98	4,629.92	1,210.08	--
Current Assets	228.84	3,104.76	2,843.20	7,814.74	--
Total Assets	244.02	7,809.74	7,473.12	9,024.82	--
Total Debt*	95.65	3,389.69	2,600.44	2,331.27	--
Net Current Assets	57.46	636.65	1,733.81	2,109.26	--
Contingent Liabilities	--	115.70	270.72	359.27	--

Cashflow (₹ Cr)

	Samruddhi Realty	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Cash From Operating Activities	30.26	48.73	-304.60	353.46	--
Cash Flow from Investing Activities	10.95	-1,084.22	-229.47	-128.71	--
Cash from Financing Activities	-41.16	1,031.68	674.64	-242.79	--
Net Cash Inflow / Outflow	0.06	-3.81	140.57	-18.04	--

Ratios

Profitability Ratios

	Samruddhi Realty	Brigade Enterprises	Anant Raj	Sobha	Max Estates
ROCE (%)	14.80	9.16	2.09	10.33	--
ROE (%)	-0.85	6.70	1.43	8.01	--
ROA (%)	-0.06	1.88	0.85	2.42	--
EBIT Margin (%)	537.22	31.77	33.21	20.46	--
Net Margin (%)	-2.41	6.83	11.37	7.66	--
Cash Profit Margin (%)	3.44	14.26	17.96	9.73	--

Growth Ratios

	Samruddhi Realty	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Revenue Growth (%)	-76.82	-6.27	3.04	24.85	--
EBIT Growth (%)	12.66	-0.96	-5.89	24.21	--
Net Profit Growth (%)	63.76	-20.15	-9.95	34.91	--
EPS Growth (%)	63.75	-23.43	-14.39	36.98	--
Book Value Growth (%)	-0.57	35.16	-1.39	4.74	--

Valuation Ratios

	Samruddhi Realty	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Price / Earnings	0.00	15.85	20.98	21.63	--
Price / Book Value	0.44	1.46	0.33	1.74	--
Dividend Yield (%)	0.00	0.82	0.51	1.38	--
EV/EBITDA	6.16	10.92	23.32	12.35	--
Market Cap (₹ Cr)	6.91	3,337.17	1,384.01	4,818.54	--

Solvency Ratios

	Samruddhi Realty	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Debt to Equity	6.04	1.49	0.62	0.84	--
Short term debt to equity ratio	0.03	0.11	0.03	0.73	--
Current Ratio	1.34	1.26	2.56	1.37	--
Quick Ratio	0.17	0.37	1.53	0.52	--
Interest Coverage	1.00	1.75	2.43	2.60	--

Operating Efficiency Ratios

	Samruddhi Realty	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Debtors to sales (%)	783.01	9.33	21.79	11.76	--
Asset Turnover	0.01	0.27	0.07	0.31	--
Receivable days	3,766.60	20.62	82.05	36.27	--
Inventory Days	0.00	427.43	862.38	650.30	--
Payable days	-157.99	932.38	10.06	264.47	--
Cash Conversion Cycle	3,924.59	-484.34	934.37	422.10	--