Golden Bull Rsrch Peer Comparison

BSE: 538295

₹3.47

₹0.00 (0.00%)

As on 23-Dec-2015IST

Market cap

₹16 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

3.5

Div. Yield

0 %

Edit

	Golden Bull Rsrch	Alphalogic Ind	Kesar Terminals	Karnimata	Gravita India
Market cap (₹ Cr)	16	146	63	8	10,302
Revenue (₹ Cr)	--	62	36	4	4,700
Net Profit (₹ Cr)	--	2.93	-29.68	0.79	391.64
Net Margin (%)	--	4.60	-74.44	15.09	8.17
RoE (%)	-0.08	14.27	12.07	8.49	16.64
Price to Earnings	--	27.13	--	10.24	26.29
Price-To-Book	3.45	4.94	1.07	0.77	4.03

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Golden Bull Rsrch	Alphalogic Ind	Kesar Terminals	Karnimata	Gravita India
Operating Revenue	0.00	--	48.11	4.64	654.83
Total Income	0.03	--	48.59	4.93	657.46
Total Expenditure	0.02	--	25.01	2.94	597.50
EBITDA	-0.02	--	23.10	1.69	57.34
Depreciation	0.01	--	9.65	0.46	5.85
EBIT	-0.03	--	13.45	1.23	51.48
Interest	0.00	--	13.55	1.39	10.58
Other Income	0.03	--	0.49	0.30	2.63
Exceptional Items	--	--	1.21	0.02	--
Profit before Tax	0.00	--	1.59	0.14	43.52
Provision for Tax	0.00	--	7.35	0.00	8.39
Profit after Tax	0.00	--	-5.76	0.14	35.14

Liabilities (₹ Cr)

	Golden Bull Rsrch	Alphalogic Ind	Kesar Terminals	Karnimata	Gravita India
Shareholder's Funds	4.74	--	65.15	6.81	150.14
Minority Interest	--	--	0.01	--	4.65
Non-Current Liabilities	0.00	--	108.58	4.89	19.93
Current Liabilities	1.97	--	56.02	6.06	180.24
Total Liabilities	6.71	--	229.76	17.76	356.52

Assets (₹ Cr)

	Golden Bull Rsrch	Alphalogic Ind	Kesar Terminals	Karnimata	Gravita India
Non-Current Assets	4.57	--	199.99	11.51	114.34
Current Assets	2.14	--	29.77	6.26	240.64
Total Assets	6.71	--	229.76	17.76	356.52
Total Debt*	0.00	--	114.51	10.46	165.64
Net Current Assets	0.16	--	-26.25	0.19	60.39
Contingent Liabilities	--	--	132.50	0.20	10.86

Cashflow (₹ Cr)

	Golden Bull Rsrch	Alphalogic Ind	Kesar Terminals	Karnimata	Gravita India
Cash From Operating Activities	-0.01	--	22.68	3.75	1.00
Cash Flow from Investing Activities	-1.64	--	-8.32	0.06	-48.64
Cash from Financing Activities	0.00	--	-6.31	-4.10	49.36
Net Cash Inflow / Outflow	-0.01	--	8.05	-0.29	1.72

Ratios

Profitability Ratios

	Golden Bull Rsrch	Alphalogic Ind	Kesar Terminals	Karnimata	Gravita India
ROCE (%)	-0.03	--	8.48	8.25	20.27
ROE (%)	-0.02	--	-8.46	2.14	26.26
ROA (%)	-0.02	--	-2.57	0.75	11.86
EBIT Margin (%)	1.97	--	49.03	42.96	9.16
Net Margin (%)	-3.52	--	-11.86	2.92	5.34
Cash Profit Margin (%)	1.81	--	8.09	13.00	5.96

Growth Ratios

	Golden Bull Rsrch	Alphalogic Ind	Kesar Terminals	Karnimata	Gravita India
Revenue Growth (%)	-100.00	--	9.41	8.99	51.86
EBIT Growth (%)	-52.16	--	-12.18	8.35	179.57
Net Profit Growth (%)	-115.83	--	-137.08	74.34	541.09
EPS Growth (%)	-115.83	--	-136.98	74.34	647.14
Book Value Growth (%)	-0.02	--	-8.42	2.17	26.12

Valuation Ratios

	Golden Bull Rsrch	Alphalogic Ind	Kesar Terminals	Karnimata	Gravita India
Price / Earnings	0.00	--	0.00	36.64	10.60
Price / Book Value	0.00	--	3.24	0.78	2.32
Dividend Yield (%)	--	--	0.26	0.00	1.19
EV/EBITDA	600.13	--	13.41	7.54	8.24
Market Cap (₹ Cr)	0.00	--	210.99	5.29	346.45

Solvency Ratios

	Golden Bull Rsrch	Alphalogic Ind	Kesar Terminals	Karnimata	Gravita India
Debt to Equity	0.00	--	1.76	1.54	1.11
Short term debt to equity ratio	--	--	--	0.81	0.94
Current Ratio	1.08	--	0.53	1.03	1.34
Quick Ratio	1.08	--	0.53	1.03	0.73
Interest Coverage	-47.63	--	1.12	1.10	5.11

Operating Efficiency Ratios

	Golden Bull Rsrch	Alphalogic Ind	Kesar Terminals	Karnimata	Gravita India
Debtors to sales (%)	138.10	--	10.81	9.83	9.20
Asset Turnover	0.00	--	0.21	0.24	2.32
Receivable days	475.93	--	36.24	34.44	23.82
Inventory Days	0.00	--	0.83	6.07	49.00
Payable days	943.57	--	46.25	--	7.89
Cash Conversion Cycle	-467.65	--	-9.19	--	64.93

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