Garnet International Ltd // Other Financial Services

to
72.00
Pros:
Company is virtually debt free.
Company is expected to give good quarter
Cons:
Company has low interest coverage ratio.
Company has a low return on equity of 8.88% for last 3 years.

Peer Comparison

S.No. Name CMP Rs. P/E Mar Cap Rs.Cr. Div Yld % NP Qtr Rs.Cr. Qtr Profit Var % Sales Qtr Rs.Cr. Qtr Sales Var % ROCE %
1. IIFL Holdings 720.60 23.48 22990.85 0.14 266.28 34.80 1767.98 24.64 19.19
2. Edelweiss.Fin. 274.55 26.65 25510.49 0.48 263.32 17.35 2435.47 17.71 18.66
3. ICICI Sec 330.00 18.69 10630.67 1.67 133.82 13.00 435.86 8.59 79.55
4. Capital First 607.85 16.62 6019.14 0.46 101.52 55.30 1045.41 38.12 24.61
5. CRISIL 1801.25 39.98 12977.17 1.55 77.13 14.69 436.05 7.27 83.78
6. Indiabulls Vent. 754.65 166.51 45654.76 0.07 87.73 95.00 344.60 118.88 8.36
7. CARE Ratings 1262.55 28.23 3719.63 2.22 25.03 59.99 395.54
8. Garnet Intl. 72.00 14.47 140.61 0.53 -17.64 -545.45 50.73 106.56 75.78

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018
7.02 7.34 12.02 28.91 24.56 38.84 157.18 137.47 50.73
6.55 6.05 10.06 28.07 18.97 35.09 152.60 0.00 68.11
Operating Profit 0.47 1.29 1.96 0.84 5.59 3.75 4.58 137.47 -17.38
OPM % 6.7% 17.57% 16.31% 2.91% 22.76% 9.65% 2.91% 100.0% -34.26%
Other Income 0.00 0.00 0.01 8.79 0.00 0.00 0.00 -2.49 0.00
Depreciation 0.15 0.15 0.16 0.16 0.19 0.20 0.20 0.00 0.21
Interest 0.01 0.01 0.01 0.06 0.01 -0.01 0.00 138.75 0.03
Profit before tax 0.31 1.14 1.80 9.41 5.40 3.55 4.39 -3.76 -17.63
Tax 0.11 0.10 0.17 2.34 1.35 1.03 1.00 -1.24 0.00
Net Profit 0.14 0.97 1.51 7.06 3.96 2.61 3.30 -2.43 -17.64

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 TTM
18.60 41.08 30.56 9.20 10.80 14.58 37.33 64.09 384.22
13.83 35.84 28.71 8.20 9.45 12.38 34.53 50.73 255.80
Operating Profit 4.77 5.24 1.85 1.00 1.35 2.20 2.80 13.36 128.42
OPM % 25.65% 12.76% 6.05% 10.87% 12.5% 15.09% 7.5% 20.85% 33.42%
Other Income 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -2.49
Interest 0.00 0.17 0.54 0.00 0.00 0.01 0.20 0.08 138.77
Depreciation 0.02 0.08 0.45 0.47 0.49 0.44 0.50 0.61 0.61
Profit before tax 4.75 4.99 0.86 0.54 0.86 1.75 2.10 12.67 -13.45
Tax 0.28 0.20 0.27 0.17 0.28 0.18 0.74 2.72 0.79
Net Profit 4.47 4.68 0.59 0.19 0.34 1.12 0.70 9.70 -14.16
EPS (unadj) 9.28 9.73 1.23 0.31 0.55 1.70 0.99 15.34
Dividend Payout % 10.57% 10.1% 8.01% 0.0% 0.0% 27.79% 62.25% 7.7%
Compounded Sales Growth
10 Years:%
5 Years:15.97%
3 Years:81.04%
TTM:427.56%
Compounded Profit Growth
10 Years:%
5 Years:75.06%
3 Years:205.53%
TTM:-204.89%
Return on Equity
10 Years:%
5 Years:5.77%
3 Years:8.88%
TTM:20.11%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017
4.73 4.73 4.73 6.23 6.23 6.23 6.23 6.23
Reserves 12.29 16.92 17.45 36.38 36.72 37.42 37.60 46.41
Borrowings 0.00 7.02 2.10 1.38 0.99 0.90 1.17 0.96
1.70 3.14 7.61 4.40 5.16 6.25 14.44 9.20
Total Liabilities 18.72 31.81 31.89 48.39 49.10 50.80 59.44 62.80
0.34 5.80 5.69 5.12 4.78 5.14 6.90 10.51
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 4.26 7.24 12.99 12.56 33.18 24.46 26.29 41.77
14.12 18.77 13.21 30.71 11.14 21.20 26.25 10.52
Total Assets 18.72 31.81 31.89 48.39 49.10 50.80 59.44 62.80

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017
-8.97 -5.95 2.21 -20.65 22.26 1.07 3.85 13.38
11.17 -5.34 1.99 1.10 -20.71 1.20 -3.12 -11.59
0.08 11.18 -6.19 19.67 -1.69 -0.15 -0.34 -0.80
Net Cash Flow 2.28 -0.11 -1.99 0.12 -0.14 2.12 0.39 0.99