| Key Financial Ratios of Crew B.O.S. Products (in Rs. Cr.) |
Mar 13 |
Mar 12 |
Mar 11 |
Mar 10 |
Mar 09 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
-147.34 |
3.85 |
17.40 |
14.49 |
8.86 |
|
| Diluted EPS (Rs.) |
-147.34 |
3.85 |
17.40 |
14.49 |
8.86 |
|
| Cash EPS (Rs.) |
-141.06 |
10.81 |
24.82 |
23.21 |
15.40 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
-26.67 |
120.67 |
124.52 |
107.00 |
91.08 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
-26.67 |
120.67 |
124.52 |
107.00 |
91.08 |
|
| Dividend / Share(Rs.) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Revenue from Operations/Share (Rs.) |
191.48 |
308.74 |
481.65 |
346.63 |
260.85 |
|
| PBDIT/Share (Rs.) |
-21.93 |
44.03 |
61.22 |
49.44 |
31.92 |
|
| PBIT/Share (Rs.) |
-28.21 |
36.94 |
53.79 |
40.86 |
25.62 |
|
| PBT/Share (Rs.) |
-57.55 |
4.91 |
23.75 |
21.04 |
11.02 |
|
| Net Profit/Share (Rs.) |
-147.34 |
3.72 |
17.40 |
14.49 |
8.86 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
-11.45 |
14.26 |
12.70 |
14.26 |
12.23 |
|
| PBIT Margin (%) |
-14.73 |
11.96 |
11.16 |
11.78 |
9.82 |
|
| PBT Margin (%) |
-30.05 |
1.59 |
4.93 |
6.06 |
4.22 |
|
| Net Profit Margin (%) |
-76.94 |
1.20 |
3.61 |
4.17 |
3.39 |
|
| Return on Networth / Equity (%) |
552.41 |
3.08 |
13.97 |
13.53 |
9.72 |
|
| Return on Capital Employed (%) |
-465.75 |
2.46 |
10.52 |
8.78 |
5.88 |
|
| Return on Assets (%) |
-43.76 |
0.64 |
3.07 |
3.78 |
3.00 |
|
| Total Debt/Equity (X) |
-8.31 |
1.50 |
1.71 |
1.59 |
1.41 |
|
| Asset Turnover Ratio (%) |
56.87 |
53.62 |
85.27 |
90.64 |
88.35 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
0.71 |
1.09 |
1.13 |
1.23 |
1.32 |
|
| Quick Ratio (X) |
0.41 |
0.78 |
0.78 |
0.68 |
0.61 |
|
| Inventory Turnover Ratio (X) |
2.07 |
2.41 |
3.47 |
2.86 |
2.54 |
|
| Dividend Payout Ratio (NP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Earnings Retention Ratio (%) |
0.00 |
100.00 |
100.00 |
100.00 |
100.00 |
|
| Cash Earnings Retention Ratio (%) |
0.00 |
100.00 |
100.00 |
100.00 |
100.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
319.42 |
287.17 |
383.37 |
307.73 |
182.23 |
|
| EV/Net Operating Revenue (X) |
1.19 |
0.66 |
0.62 |
0.69 |
0.55 |
|
| EV/EBITDA (X) |
-10.41 |
4.66 |
4.86 |
4.86 |
4.45 |
|
| MarketCap/Net Operating Revenue (X) |
0.04 |
0.09 |
0.19 |
0.24 |
0.07 |
|
| Retention Ratios (%) |
0.00 |
100.00 |
100.00 |
100.00 |
100.00 |
|
| Price/BV (X) |
-0.31 |
0.24 |
0.73 |
0.77 |
0.19 |
|
| Price/Net Operating Revenue |
0.04 |
0.09 |
0.19 |
0.24 |
0.07 |
|
| Earnings Yield |
-17.56 |
0.13 |
0.19 |
0.18 |
0.51 |
|
Source : Dion Global Solutions Limited
