| mln. INR | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 701 | 1,208 | 2,132 | 2,474 | 1,451 | -41.3% |
| EBITDA | -68 | 195 | 79 | -841 | ||
| Net Income | 11 | 106 | 17 | 15 | -76 | -593.0% |
| Balance Sheet | ||||||
| Cash | 185 | 343 | 116 | |||
| Short Term Debt | 209 | 127 | 148 | |||
| Long Term Debt | 0 | 0 | 64 | |||
| Cash flow | ||||||
| Capex | 8 | 4 | 105 | |||
| Ratios | ||||||
| Revenue growth | 119.2% | 72.5% | 76.4% | 16.0% | -41.3% | |
| EBITDA growth | -165.1% | -385.8% | -59.2% | -1,159.3% | ||
| EBITDA Margin | -9.7% | 16.1% | 3.7% | -34.0% | ||
| Net Income Margin | 1.5% | 8.8% | 0.8% | 0.6% | -5.2% | -5.8% |
| CAPEX, % of revenue | 1.1% | 0.3% | 4.9% | |||
| ROIC | 5.8% | 1.2% | ||||
| ROE | 1.2% | 3.4% | 0.3% | |||
| Net Debt/EBITDA | -1.1x | 1.2x | ||||
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Fortune Financial Services (India) ($FORTUNEF) | - | -24.9% | -7.1% | 188.4% | -10.9% |
| Motilal Oswal Financial Services ($MOTILALOFS) | - | 0.4% | -0.9% | 64.7% | 39.8% |
| Sks Microfinance ($SKSMICRO) | - | -25.6% | 55.0% | 47.3% | 64.5% |
| Bajaj Holdings & Investment ($BAJAJHLDNG) | - | 12.8% | 25.9% | 27.0% | -12.2% |
| Bajaj Finserv ($BAJAJFINSV) | - | 28.1% | 18.8% | 26.8% | 23.9% |
| Median (23 companies) | 23.9% | 24.4% | 19.8% | 13.3% | 8.2% |
| Industrial Investment Trust ($IITL) | - | 72.5% | 76.4% | 16.0% | -41.3% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Microse India ($MICROSE) | - | - | - | 101.1% | - |
| Pnb Gilts ($PNBGILTS) | 94.0% | 96.4% | 96.4% | 96.1% | 95.4% |
| Jsw Holdings ($JSWHL) | - | - | - | 93.8% | - |
| Rural Electrification Corporation ($RECLTD) | 97.2% | 97.3% | 96.7% | 93.3% | - |
| Bajaj Holdings & Investment ($BAJAJHLDNG) | 96.1% | 95.4% | 92.3% | 92.7% | 91.4% |
| Median (49 companies) | 70.0% | 67.8% | 66.4% | 59.4% | 62.7% |
| Industrial Investment Trust ($IITL) | -9.7% | 16.1% | 3.7% | -34.0% | - |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Fortune Financial Services (India) ($FORTUNEF) | 1.0% | 1.3% | 4.5% | 7.3% | 0.9% |
| Clarus Finance & Securities ($CLARUS) | - | - | 6.9% | 5.8% | - |
| Srei Infrastructure Finance ($SREINFRA) | 30.2% | 8.5% | 12.3% | 5.4% | - |
| Motilal Oswal Financial Services ($MOTILALOFS) | 15.5% | 5.3% | 1.7% | 3.4% | 2.5% |
| Bengal & Assam Company ($BENGALASM) | 15.9% | 4.5% | 1.2% | 2.1% | - |
| Median (22 companies) | 0.6% | 0.8% | 0.9% | 0.7% | 0.8% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Motilal Oswal Financial Services ($MOTILALOFS) | - | 12.0% | 9.7% | 11.9% | 7.8% |
| Sks Microfinance ($SKSMICRO) | - | - | 4.1% | 6.6% | 7.6% |
| Shriram City Union Finance ($SHRIRAMCIT) | 6.1% | 5.8% | 5.8% | 5.7% | 4.6% |
| Rural Electrification Corporation ($RECLTD) | - | 4.7% | 5.2% | 4.7% | - |
| Mahindra & Mahindra Financial Services ($M&MFIN) | 6.4% | 6.3% | 5.3% | 4.2% | 3.2% |
| Median (53 companies) | 4.1% | 4.4% | 4.2% | 4.1% | 3.7% |
| Industrial Investment Trust ($IITL) | - | 5.8% | 1.2% | - | - |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Fortune Financial Services (India) ($FORTUNEF) | 9.0x | - | 10.8x | 8.9x | -0.5x |
| Pnb Gilts ($PNBGILTS) | 14.2x | 11.2x | 11.3x | 8.8x | 15.0x |
| Srei Infrastructure Finance ($SREINFRA) | 7.0x | 6.2x | 7.5x | 8.0x | - |
| Rural Electrification Corporation ($RECLTD) | 8.3x | 8.0x | 7.5x | 8.0x | - |
| Magma Fincorp ($MAGMA) | 7.7x | 8.5x | 7.0x | 7.7x | 7.5x |
| Median (46 companies) | 4.8x | 3.6x | 3.9x | 0.0x | 3.9x |