Ashapura Intimates Peer Comparison

NSE: AIFL | BSE: 535467

₹1.55

₹0.05 (3.33%)

As on 27-Jan-2020IST

Market cap

₹3 Cr

Revenue (TTM)

₹4 Cr

P/E Ratio

0.2

P/B Ratio

Div. Yield

92.6 %

Edit

	Ashapura Intimates	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Market cap (₹ Cr)	3	10,514	5,969	5,787	3,166
Revenue (₹ Cr)	4	5,325	5,437	4,185	1,258
Net Profit (₹ Cr)	0.63	303.71	186.41	102.96	160.84
Net Margin (%)	15.81	5.66	3.43	2.41	12.56
RoE (%)	--	22.82	13.58	4.77	15.74
Price to Earnings	0.16	33.88	49.92	56.21	21.38
Price-To-Book	0.02	6.76	6.28	2.62	3.29

Income Statement (₹ Cr)

	Ashapura Intimates	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Operating Revenue	343.52	1,496.02	4,218.90	1,031.28	460.47
Total Income	384.22	1,543.59	4,231.35	1,078.37	481.56
Total Expenditure	285.07	1,458.89	3,969.71	1,054.57	362.25
EBITDA	58.45	37.13	249.19	-23.30	98.22
Depreciation	3.07	22.64	138.95	16.46	5.77
EBIT	55.38	14.49	110.24	-39.76	92.45
Interest	18.38	37.90	111.12	37.45	4.98
Other Income	40.70	47.56	12.45	47.09	21.09
Exceptional Items	--	8.24	--	--	--
Profit before Tax	77.70	32.40	11.57	-30.12	108.49
Provision for Tax	15.51	9.32	-1.35	0.88	35.30
Profit after Tax	62.19	23.09	12.92	-31.00	73.19

	Ashapura Intimates	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Shareholder's Funds	222.57	395.13	1,059.78	130.90	399.19
Minority Interest	--	9.65	87.31	--	--
Non-Current Liabilities	4.49	118.79	-80.15	3.70	6.26
Current Liabilities	120.45	426.33	1,872.43	646.49	150.95
Total Liabilities	347.69	953.06	3,175.57	781.10	556.40

	Ashapura Intimates	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Non-Current Assets	51.35	400.42	765.65	284.09	220.31
Current Assets	296.16	549.49	2,173.72	490.74	336.09
Total Assets	347.69	953.06	3,175.57	781.10	556.40
Total Debt*	94.46	315.42	744.68	472.45	48.30
Net Current Assets	175.71	123.16	301.29	-155.75	185.14
Contingent Liabilities	--	130.10	266.64	105.41	21.21

	Ashapura Intimates	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Cash From Operating Activities	56.09	33.48	-77.78	25.14	55.59
Cash Flow from Investing Activities	-0.26	-58.47	-148.99	-13.67	-14.04
Cash from Financing Activities	-49.04	30.84	226.21	-39.76	-45.57
Net Cash Inflow / Outflow	6.78	5.85	-0.56	-28.29	-4.02

	Ashapura Intimates	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
ROCE (%)	33.94	10.46	8.00	1.18	26.32
ROE (%)	35.19	5.95	1.51	-20.94	18.93
ROA (%)	19.32	2.46	0.52	-3.92	13.69
EBIT Margin (%)	28.86	5.66	6.20	2.31	25.91
Net Margin (%)	16.19	1.50	0.31	-2.88	15.20
Cash Profit Margin (%)	19.00	3.06	3.21	-1.41	17.09

	Ashapura Intimates	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Revenue Growth (%)	11.16	-2.71	226.49	10.83	-1.29
EBIT Growth (%)	100.58	-17.73	231.50	147.49	2.57
Net Profit Growth (%)	194.21	-45.01	-13.85	34.36	-1.88
EPS Growth (%)	189.54	-40.71	81.08	34.41	-1.82
Book Value Growth (%)	64.61	3.85	60.90	-23.60	6.70

	Ashapura Intimates	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Price / Earnings	18.25	4.77	0.00	0.00	5.12
Price / Book Value	5.16	0.58	0.00	2.37	4.70
Dividend Yield (%)	0.28	1.89	--	0.00	2.17
EV/EBITDA	12.40	5.29	2.83	31.92	15.60
Market Cap (₹ Cr)	1,135.14	229.64	0.00	304.44	1,875.31

	Ashapura Intimates	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Debt to Equity	0.43	0.80	0.70	3.68	0.12
Short term debt to equity ratio	0.30	0.54	0.56	3.61	0.12
Current Ratio	2.46	1.29	1.16	0.76	2.23
Quick Ratio	1.67	0.80	0.77	0.48	1.88
Interest Coverage	5.23	1.86	1.10	0.20	22.77

	Ashapura Intimates	Pearl Global	Arvind Fashions	Gokaldas Exports	Kewal Kiran Cloth
Debtors to sales (%)	41.10	9.49	18.59	20.96	26.22
Asset Turnover	1.07	1.59	1.92	1.30	0.86
Receivable days	127.98	36.76	39.90	76.07	89.60
Inventory Days	99.80	51.92	64.44	65.37	41.12
Payable days	22.87	50.15	126.81	62.16	93.05
Cash Conversion Cycle	204.91	38.53	-22.47	79.28	37.67

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