Majestic Research Peer Comparison

BSE: 539229

₹4.38

₹-0.23 (-4.99%)

As on 27-Feb-2023IST

Market cap

₹4 Cr

Revenue (TTM)

₹1 Cr

P/E Ratio

--

P/B Ratio

--

Div. Yield

0 %

Edit

	Majestic Research	R K Swamy	Affle 3I	D.B.	Brightcom Group
Market cap (₹ Cr)	4	477	22,798	3,488	1,813
Revenue (₹ Cr)	1	347	2,836	2,400	7,225
Net Profit (₹ Cr)	-22.56	22.70	477.79	351.88	1,013.03
Net Margin (%)	--	6.35	16.35	14.16	14.02
RoE (%)	-92.07	9.99	13.83	14.87	10.13
Price to Earnings	--	21.04	47.72	9.91	1.79
Price-To-Book	--	1.78	6.07	1.38	0.17

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Majestic Research	R K Swamy	Affle 3I	D.B.	Brightcom Group
Operating Revenue	0.57	173.55	516.78	1,507.70	2,855.80
Total Income	0.57	183.30	558.39	1,524.41	2,876.96
Total Expenditure	20.83	153.43	387.20	1,205.16	1,990.76
EBITDA	-20.25	20.11	129.58	302.55	865.04
Depreciation	2.31	15.04	19.64	114.89	226.09
EBIT	-22.56	5.07	109.94	187.65	638.95
Interest	0.00	10.15	3.64	24.31	0.11
Other Income	--	9.75	41.61	16.71	21.17
Exceptional Items	--	--	--	13.19	--
Profit before Tax	-22.56	4.68	147.92	193.25	660.01
Provision for Tax	--	1.60	12.88	51.83	177.00
Profit after Tax	-22.56	3.08	135.04	141.42	483.01

Liabilities (₹ Cr)

	Majestic Research	R K Swamy	Affle 3I	D.B.	Brightcom Group
Shareholder's Funds	13.22	3.65	358.76	1,822.86	3,259.61
Minority Interest	--	-0.35	0.42	--	--
Non-Current Liabilities	7.69	117.33	221.49	558.86	8.26
Current Liabilities	22.74	263.93	202.01	1,712.52	418.71
Total Liabilities	44.38	390.06	782.68	4,094.24	3,688.07

Assets (₹ Cr)

	Majestic Research	R K Swamy	Affle 3I	D.B.	Brightcom Group
Non-Current Assets	9.69	81.02	523.60	1,659.52	1,540.91
Current Assets	33.97	303.55	259.09	2,434.72	2,145.68
Total Assets	44.38	390.06	782.68	4,094.24	3,688.07
Total Debt*	13.06	45.68	116.84	56.31	0.00
Net Current Assets	11.23	39.62	57.08	722.21	1,726.96
Contingent Liabilities	--	3.23	6.78	0.12	190.12

Cashflow (₹ Cr)

	Majestic Research	R K Swamy	Affle 3I	D.B.	Brightcom Group
Cash From Operating Activities	0.07	49.95	101.79	374.10	459.96
Cash Flow from Investing Activities	--	-21.57	-174.84	-136.54	-430.80
Cash from Financing Activities	-0.08	-27.61	53.09	-151.29	-21.64
Net Cash Inflow / Outflow	-0.01	0.77	-19.97	86.27	7.52

Ratios

Profitability Ratios

	Majestic Research	R K Swamy	Affle 3I	D.B.	Brightcom Group
ROCE (%)	-60.06	30.05	39.44	11.68	21.56
ROE (%)	-92.07	93.75	45.94	8.12	15.87
ROA (%)	-41.05	0.80	22.41	3.48	13.89
EBIT Margin (%)	-3,538.36	17.21	33.13	21.17	31.03
Net Margin (%)	-3,941.30	1.68	24.18	9.28	16.79
Cash Profit Margin (%)	-3,538.45	10.44	29.93	17.00	24.83

Growth Ratios

	Majestic Research	R K Swamy	Affle 3I	D.B.	Brightcom Group
Revenue Growth (%)	-97.24	0.00	54.82	-32.20	6.07
EBIT Growth (%)	-4,302.00	--	82.16	-35.37	10.37
Net Profit Growth (%)	-282.58	0.00	106.11	-48.57	9.75
EPS Growth (%)	-282.58	0.00	106.11	-48.57	355.58
Book Value Growth (%)	-63.05	0.00	56.55	8.32	15.32

Valuation Ratios

	Majestic Research	R K Swamy	Affle 3I	D.B.	Brightcom Group
Price / Earnings	0.00	0.00	20.61	11.14	0.42
Price / Book Value	0.51	0.00	38.79	0.87	0.13
Dividend Yield (%)	0.00	--	0.00	3.33	0.61
EV/EBITDA	-0.86	0.31	81.60	4.13	0.33
Market Cap (₹ Cr)	6.72	0.00	13,916.08	1,575.52	419.32

Solvency Ratios

	Majestic Research	R K Swamy	Affle 3I	D.B.	Brightcom Group
Debt to Equity	0.99	13.92	0.33	0.03	0.00
Short term debt to equity ratio	0.36	12.21	0.08	0.03	--
Current Ratio	1.49	1.15	1.28	1.42	5.12
Quick Ratio	1.49	1.15	1.28	1.29	5.12
Interest Coverage	0.00	1.46	41.69	8.95	6,221.59

Operating Efficiency Ratios

	Majestic Research	R K Swamy	Affle 3I	D.B.	Brightcom Group
Debtors to sales (%)	3,537.89	101.99	20.88	32.96	39.19
Asset Turnover	0.01	0.45	0.86	0.37	0.82
Receivable days	0.00	372.26	64.40	136.48	133.81
Inventory Days	0.00	0.00	0.00	58.87	0.00
Payable days	--	--	--	198.91	--
Cash Conversion Cycle	--	--	--	-3.56	--