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	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Market cap (₹ Cr)	5	21,800	20,982	13,588	8,816
Revenue (₹ Cr)	3	2,551	5,532	5,617	200
Net Profit (₹ Cr)	-0.14	575.14	783.78	231.13	12.11
Net Margin (%)	-2.41	21.89	13.62	3.98	4.08
RoE (%)	-0.85	11.36	10.15	4.94	0.49
Price to Earnings	--	37.68	30.19	58.92	762.44
Price-To-Book	0.31	3.68	2.96	2.85	3.65

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

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

Liabilities (₹ Cr)

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

Assets (₹ Cr)

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

Cashflow (₹ Cr)

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

Ratios

Profitability Ratios

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

Growth Ratios

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

Valuation Ratios

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

Solvency Ratios

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

Operating Efficiency Ratios

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