Manpasand Beverages Peer Comparison

NSE: MANPASAND | BSE: 539207

₹5.85

₹0.25 (4.46%)

As on 29-Jun-2020IST

Market cap

₹70 Cr

Revenue (TTM)

₹7 Cr

P/E Ratio

P/B Ratio

0.2

Div. Yield

0 %

Edit

	Manpasand Beverages	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Market cap (₹ Cr)	70	24,531	14,612	9,211	7,104
Revenue (₹ Cr)	7	77,720	11,633	6,009	4,355
Net Profit (₹ Cr)	-172.33	1,090.47	639.66	758.20	156.18
Net Margin (%)	-1,797.75	1.40	5.47	12.36	3.57
RoE (%)	-21.80	11.55	14.71	13.43	14.43
Price to Earnings	--	21.22	22.82	12.15	45.64
Price-To-Book	0.15	2.28	3.11	1.52	5.92

Income Statement (₹ Cr)

	Manpasand Beverages	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Operating Revenue	6.94	29,657.04	4,135.09	4,499.02	771.90
Total Income	9.59	29,766.99	4,172.98	4,521.53	773.10
Total Expenditure	28.53	28,347.51	3,664.42	3,628.66	716.06
EBITDA	-21.59	1,309.53	470.67	870.36	55.84
Depreciation	74.79	241.27	91.37	72.88	11.28
EBIT	-96.38	1,068.26	379.30	797.48	44.56
Interest	0.31	569.19	132.27	62.44	11.13
Other Income	2.64	109.95	37.88	22.51	1.21
Exceptional Items	-76.68	--	-4.21	--	--
Profit before Tax	-170.73	609.01	276.95	757.55	33.81
Provision for Tax	1.60	205.98	77.64	199.36	11.90
Profit after Tax	-172.33	403.04	199.30	558.19	21.91

	Manpasand Beverages	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Shareholder's Funds	409.44	2,570.70	1,481.33	3,127.64	187.04
Minority Interest	0.00	--	117.85	0.89	--
Non-Current Liabilities	29.60	1,891.95	460.84	242.43	154.42
Current Liabilities	145.84	7,323.20	1,726.55	1,051.95	197.65
Total Liabilities	--	11,785.84	3,818.45	4,422.91	539.12

	Manpasand Beverages	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Non-Current Assets	496.93	4,454.38	1,154.15	1,250.75	285.95
Current Assets	52.83	7,331.46	2,632.43	3,172.16	253.16
Total Assets	--	11,785.84	3,818.45	4,422.91	539.12
Total Debt*	--	2,300.28	1,486.18	495.71	164.21
Net Current Assets	-93.00	8.27	905.88	2,120.21	55.51
Contingent Liabilities	--	268.09	26.87	200.32	1.44

	Manpasand Beverages	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Cash From Operating Activities	--	781.30	477.18	1,211.88	17.02
Cash Flow from Investing Activities	--	-506.38	-80.90	-53.53	-145.16
Cash from Financing Activities	--	-7.77	-403.79	-1,148.17	152.54
Net Cash Inflow / Outflow	--	267.14	-7.52	10.18	24.40

	Manpasand Beverages	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
ROCE (%)	--	26.69	13.67	21.08	17.45
ROE (%)	-21.80	17.16	14.18	19.07	17.37
ROA (%)	-26.22	3.46	5.42	12.32	5.44
EBIT Margin (%)	-1,388.15	4.79	12.30	19.85	7.39
Net Margin (%)	-1,797.69	1.35	4.78	12.35	2.83
Cash Profit Margin (%)	0.00	2.16	7.03	13.63	4.30

	Manpasand Beverages	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Revenue Growth (%)	-96.03	2.98	6.29	9.19	56.92
EBIT Growth (%)	43.26	16.09	20.70	3.22	71.80
Net Profit Growth (%)	76.70	10.26	44.99	10.97	83.90
EPS Growth (%)	45.60	19.11	45.82	10.97	17.05
Book Value Growth (%)	--	20.82	11.45	14.70	186.77

	Manpasand Beverages	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Price / Earnings	--	0.00	3.47	5.75	10.88
Price / Book Value	--	0.00	0.43	1.03	6.37
Dividend Yield (%)	--	--	2.50	2.05	0.00
EV/EBITDA	--	0.69	4.13	4.09	23.08
Market Cap (₹ Cr)	--	0.00	639.70	3,208.70	1,191.57

	Manpasand Beverages	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Debt to Equity	0.07	0.89	1.00	0.16	0.88
Short term debt to equity ratio	--	0.39	0.83	0.15	0.04
Current Ratio	0.36	1.00	1.52	3.02	1.28
Quick Ratio	0.30	0.48	0.51	0.30	0.73
Interest Coverage	-553.31	2.07	3.09	13.13	4.04

	Manpasand Beverages	AWL Agri Business	LT Foods	KRBL	Hindustan Foods
Debtors to sales (%)	38.14	3.11	14.98	5.12	4.85
Asset Turnover	0.01	2.56	1.13	1.02	1.92
Receivable days	--	13.35	50.95	24.73	18.93
Inventory Days	--	48.22	160.71	235.77	37.54
Payable days	--	27.27	34.10	10.69	72.46
Cash Conversion Cycle	--	34.30	177.56	249.81	-15.99

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