Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Real Strips Ltd.

Steel & Iron Products

Rating :

N/A

BSE: 513558 | NSE: Not Listed

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

Volume
Traded Value (lacs)
52 Week High
52 Week Low

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5.14
1.13
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

79.64
N/A
N/A

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

0.12
0.80
1.03

P:BV (Average)

8 Years
5 Years
3 Years

-0.20
-0.26
-0.29

EV:EBITDA (Average)

8 Years
5 Years
3 Years

2.65
3.92
4.26

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 172.74 122.14 99.82 129.31 130.68 107.58 191.92 341.55 322.81 330.58 326.29 Net Sales Growth 61.00% 22.36% -22.81% -1.05% 21.47% -43.95% -43.81% 5.81% -2.35% 1.31% Cost Of Goods Sold 107.65 67.36 49.17 66.37 88.22 67.98 158.65 299.05 269.80 273.60 269.85 Gross Profit 65.09 54.78 50.65 62.94 42.46 39.60 33.28 42.49 53.01 56.97 56.45 GP Margin 37.68% 44.85% 50.74% 48.67% 32.49% 36.81% 17.34% 12.44% 16.42% 17.23% 17.30% Total Expenditure 178.75 125.11 83.41 109.86 189.60 127.61 196.62 333.80 301.13 311.91 305.95 Power & Fuel Cost - 17.06 14.17 21.10 20.07 16.37 15.36 16.14 17.58 19.52 17.65 % Of Sales - 13.97% 14.20% 16.32% 15.36% 15.22% 8.00% 4.73% 5.45% 5.90% 5.41% Employee Cost - 10.30 9.95 9.28 12.89 7.94 7.14 6.77 5.88 5.98 5.82 % Of Sales - 8.43% 9.97% 7.18% 9.86% 7.38% 3.72% 1.98% 1.82% 1.81% 1.78% Manufacturing Exp. - 13.30 8.78 11.46 14.74 11.69 7.83 9.66 5.95 9.99 9.72 % Of Sales - 10.89% 8.80% 8.86% 11.28% 10.87% 4.08% 2.83% 1.84% 3.02% 2.98% General & Admin Exp. - 0.57 0.60 0.85 0.72 0.59 0.76 1.12 0.94 0.99 0.88 % Of Sales - 0.47% 0.60% 0.66% 0.55% 0.55% 0.40% 0.33% 0.29% 0.30% 0.27% Selling & Distn. Exp. - 0.26 0.33 0.45 0.41 0.45 0.81 1.02 0.93 0.94 1.02 % Of Sales - 0.21% 0.33% 0.35% 0.31% 0.42% 0.42% 0.30% 0.29% 0.28% 0.31% Miscellaneous Exp. - 16.25 0.40 0.36 52.55 22.59 6.08 0.05 0.05 0.89 1.02 % Of Sales - 13.30% 0.40% 0.28% 40.21% 21.00% 3.17% 0.01% 0.02% 0.27% 0.32% EBITDA -6.00 -2.97 16.41 19.45 -58.92 -20.03 -4.70 7.75 21.68 18.67 20.34 EBITDA Margin -3.47% -2.43% 16.44% 15.04% -45.09% -18.62% -2.45% 2.27% 6.72% 5.65% 6.23% Other Income 1.30 2.89 2.67 3.55 12.36 0.88 0.82 3.23 0.70 5.38 3.41 Interest 2.00 9.68 9.38 7.02 0.19 8.18 12.03 11.31 13.58 11.76 10.47 Depreciation 4.14 3.66 3.92 3.94 3.94 4.03 4.26 4.00 6.41 7.79 6.62 PBT -10.85 -13.42 5.79 12.03 -50.68 -31.35 -20.17 -4.34 2.39 4.49 6.67 Tax 0.58 0.58 1.14 -4.61 0.00 0.00 0.67 0.58 0.08 0.81 1.60 Tax Rate -5.35% -4.32% 19.69% -12.26% 0.00% 0.00% -1.56% -13.36% 3.35% 18.04% 23.99% PAT -11.42 -14.00 4.65 42.20 -50.66 -27.63 -43.66 -4.92 2.31 3.69 5.07 PAT before Minority Interest -11.42 -14.00 4.65 42.20 -50.66 -27.63 -43.66 -4.92 2.31 3.69 5.07 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -6.61% -11.46% 4.66% 32.63% -38.77% -25.68% -22.75% -1.44% 0.72% 1.12% 1.55% PAT Growth -1,686.11% - -88.98% - - - - - -37.40% -27.22% EPS -19.03 -23.33 7.75 70.33 -84.43 -46.05 -72.77 -8.20 3.85 6.15 8.45

Description TTM Mar 20 Mar 19 Mar 18
Net Sales - 104.07 129.39 130.78 Net Sales Growth - -19.57% -1.06% Cost Of Goods Sold - 49.17 66.37 88.22 Gross Profit - 54.90 63.02 42.55 GP Margin - 52.75% 48.71% 32.54% Total Expenditure - 87.86 109.88 189.61 Power & Fuel Cost - 18.42 21.10 20.07 % Of Sales - 17.70% 16.31% 15.35% Employee Cost - 9.95 9.28 12.89 % Of Sales - 9.56% 7.17% 9.86% Manufacturing Exp. - 8.78 11.46 14.74 % Of Sales - 8.44% 8.86% 11.27% General & Admin Exp. - 0.60 0.86 0.73 % Of Sales - 0.58% 0.66% 0.56% Selling & Distn. Exp. - 0.33 0.45 0.41 % Of Sales - 0.32% 0.35% 0.31% Miscellaneous Exp. - 0.60 0.36 52.56 % Of Sales - 0.58% 0.28% 40.19% EBITDA - 16.21 19.51 -58.83 EBITDA Margin - 15.58% 15.08% -44.98% Other Income - 2.67 3.55 12.36 Interest - 9.28 7.02 0.19 Depreciation - 3.92 3.94 3.94 PBT - 5.69 12.09 -50.60 Tax - 1.14 -4.60 0.03 Tax Rate - 20.04% -12.22% -0.06% PAT - 4.55 42.25 -50.61 PAT before Minority Interest - 4.55 42.25 -50.61 Minority Interest - 0.00 0.00 0.00 PAT Margin - 4.37% 32.65% -38.70% PAT Growth - -89.23% - EPS - 7.58 70.42 -84.35

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds -24.65 -10.84 -15.44 -77.31 -26.74 0.70 44.37 49.29 46.98 43.85 Share Capital 5.97 5.97 5.97 5.97 5.97 5.97 5.97 5.97 5.97 5.97 Total Reserves -30.63 -16.82 -21.41 -83.29 -32.71 -5.27 38.39 43.31 41.00 37.88 Non-Current Liabilities 0.00 0.00 0.00 4.61 18.89 22.82 9.34 12.44 18.58 14.53 Secured Loans 0.00 0.00 0.00 0.00 0.00 3.50 5.40 9.10 15.21 11.26 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 106.83 104.34 91.61 157.46 143.49 148.26 165.17 193.88 147.74 128.57 Trade Payables 10.12 16.38 11.22 47.80 30.45 29.57 39.44 24.79 3.95 6.01 Other Current Liabilities 19.10 10.41 2.70 8.59 6.90 4.85 5.85 8.57 10.84 7.04 Short Term Borrowings 77.10 77.00 77.22 100.35 105.73 113.59 119.56 160.30 132.15 114.62 Short Term Provisions 0.51 0.54 0.47 0.72 0.41 0.26 0.31 0.22 0.79 0.89 Total Liabilities 82.18 93.50 76.17 84.76 135.64 171.78 218.88 255.61 213.30 186.95 Net Block 39.65 42.10 44.77 47.72 49.86 52.98 49.97 51.51 51.22 47.25 Gross Block 57.80 56.98 56.54 55.59 53.85 120.13 113.01 110.77 104.11 92.37 Accumulated Depreciation 18.15 14.89 11.77 7.87 3.99 67.15 63.03 59.26 52.90 45.12 Non Current Assets 41.81 43.23 45.95 48.76 50.99 55.51 61.05 60.56 53.46 47.40 Capital Work in Progress 0.00 0.00 0.00 0.00 0.22 0.23 5.42 0.42 2.12 0.03 Non Current Investment 0.04 0.03 0.05 0.05 0.04 0.05 0.05 0.05 0.03 0.03 Long Term Loans & Adv. 2.12 1.10 1.13 0.99 0.86 2.25 5.60 2.91 0.09 0.08 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.67 0.00 0.00 Current Assets 40.36 50.27 30.22 35.99 84.65 116.22 157.75 195.04 159.83 139.54 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 12.65 11.02 7.58 8.70 13.30 24.17 41.29 58.56 40.20 37.85 Sundry Debtors 9.15 22.24 12.69 16.56 62.61 84.46 110.43 127.82 102.31 94.44 Cash & Bank 2.61 1.41 0.98 1.58 1.93 2.20 0.08 1.00 6.13 4.97 Other Current Assets 15.95 0.76 3.21 4.26 6.81 5.38 5.95 7.67 11.19 2.28 Short Term Loans & Adv. 15.07 14.84 5.76 4.90 6.11 4.79 5.23 7.16 10.63 1.90 Net Current Assets -66.46 -54.07 -61.39 -121.47 -58.84 -32.05 -7.42 1.16 12.10 10.97 Total Assets 82.17 93.50 76.17 84.75 135.64 171.79 218.87 255.60 213.30 186.95

Description Mar 20 Mar 19 Mar 18
Shareholder's Funds -10.84 -15.34 -77.26 Share Capital 5.97 5.97 5.97 Total Reserves -16.82 -21.31 -83.23 Non-Current Liabilities 0.00 0.00 4.61 Secured Loans 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 104.34 91.65 157.60 Trade Payables 16.38 11.23 47.80 Other Current Liabilities 10.41 2.70 8.69 Short Term Borrowings 77.00 77.23 100.36 Short Term Provisions 0.54 0.49 0.74 Total Liabilities 93.50 76.31 84.95 Net Block 42.10 44.77 47.72 Gross Block 56.98 56.54 55.59 Accumulated Depreciation 14.89 11.77 7.87 Non Current Assets 43.23 45.94 48.75 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 0.03 0.04 0.04 Long Term Loans & Adv. 1.10 1.13 0.99 Other Non Current Assets 0.00 0.00 0.00 Current Assets 50.27 30.37 36.20 Current Investments 0.00 0.00 0.00 Inventories 11.02 7.58 8.70 Sundry Debtors 22.43 12.83 16.24 Cash & Bank 1.41 0.99 2.11 Other Current Assets 15.41 3.21 4.26 Short Term Loans & Adv. 5.62 5.77 4.90 Net Current Assets -54.07 -61.28 -121.40 Total Assets 93.50 76.31 84.95

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 1.09 3.37 15.83 6.19 11.59 6.76 48.67 -2.44 3.89 -0.01 PBT -13.42 5.79 12.03 -50.68 -31.35 -20.20 -4.34 2.34 4.49 6.57 Adjustment 27.12 12.87 10.82 46.27 34.26 15.84 14.69 19.41 17.51 16.36 Changes in Working Capital -11.28 -14.56 -32.42 11.57 9.36 33.97 38.75 -23.42 -17.11 -20.70 Cash after chg. in Working capital 2.42 4.09 -9.56 7.16 12.26 29.61 49.11 -1.66 4.90 2.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.33 -0.72 -0.17 -0.99 -0.68 -0.06 -0.44 -0.83 -1.01 -2.35 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 25.56 0.02 0.00 -22.79 0.00 0.05 0.00 0.10 Cash From Investing Activity 1.68 -0.71 -1.59 -0.99 -0.46 -2.03 -7.48 -5.04 -13.82 -7.55 Net Fixed Assets -0.82 -0.44 -0.95 -1.52 66.29 -1.93 -7.24 -4.96 -13.83 -7.15 Net Investments -0.01 0.02 0.00 -0.01 0.01 0.00 0.00 -0.02 0.00 0.00 Others 2.51 -0.29 -0.64 0.54 -66.76 -0.10 -0.24 -0.06 0.01 -0.40 Cash from Financing Activity -0.68 -2.28 -15.44 -3.93 -11.29 -4.58 -42.11 8.29 10.11 7.66 Net Cash Inflow / Outflow 2.09 0.38 -1.21 1.27 -0.16 0.16 -0.92 0.81 0.18 0.10 Opening Cash & Equivalents 0.52 0.14 1.35 0.08 0.24 0.08 1.00 0.19 0.51 0.40 Closing Cash & Equivalent 2.61 0.52 0.14 1.35 0.08 0.24 0.08 1.00 0.69 0.51

Description Mar 20 Mar 19 Mar 18
Cash From Operating Activity 3.31 15.31 6.71 PBT 5.69 12.09 -50.60 Adjustment 12.89 10.82 46.27 Changes in Working Capital -14.52 -32.97 12.01 Cash after chg. in Working capital 4.05 -10.05 7.67 Interest Paid 0.00 0.00 0.00 Tax Paid -0.74 -0.19 -0.99 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 25.56 0.02 Cash From Investing Activity -0.72 -1.59 -0.98 Net Fixed Assets -0.44 -0.95 Net Investments 0.02 0.00 Others -0.30 -0.64 Cash from Financing Activity -2.21 -15.45 -3.93 Net Cash Inflow / Outflow 0.37 -1.73 1.79 Opening Cash & Equivalents 0.14 1.87 0.08 Closing Cash & Equivalent 0.52 0.14 1.87

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) -41.26 -18.15 -25.84 -129.39 -44.75 1.08 74.14 82.49 78.61 73.37 ROA -15.93% 5.48% 52.44% -45.97% -17.98% -22.35% -2.07% 0.98% 1.84% 2.85% ROE 0.00% 0.00% 0.00% 0.00% 0.00% -194.31% -10.51% 4.79% 8.12% 12.17% ROCE -6.30% 23.70% 98.35% -88.66% -18.95% -21.17% 3.53% 7.57% 8.73% 10.60% Fixed Asset Turnover 2.13 1.76 2.31 2.43 1.33 1.84 3.42 3.36 3.77 4.36 Receivable days 46.90 63.86 41.27 108.45 232.67 166.12 113.59 116.29 96.83 86.99 Inventory Days 35.37 34.00 22.97 30.13 59.27 55.80 47.61 49.90 38.41 38.00 Payable days 71.81 102.46 94.76 101.87 103.59 65.47 35.65 16.69 5.66 10.59 Cash Conversion Cycle 10.46 -4.60 -30.52 36.71 188.35 156.44 125.55 149.50 129.59 114.40 Total Debt/Equity -3.13 -7.10 -5.00 -1.37 -4.18 185.21 2.89 3.52 3.24 2.95 Interest Cover -0.39 1.62 6.35 -262.06 -2.38 -2.58 0.62 1.18 1.38 1.64

Description Mar 20 Mar 19 Mar 18
Book Value (Rs.) -18.15 -25.67 -129.30 ROA 5.36% 52.39% -59.58% ROE 0.00% 0.00% 0.00% ROCE 23.37% 98.29% -173.69% Fixed Asset Turnover 1.83 2.31 2.40 Receivable days 61.83 40.99 44.44 Inventory Days 32.61 22.96 23.81 Payable days 54.54 94.78 124.45 Cash Conversion Cycle 39.90 -30.82 -56.19 Total Debt/Equity -7.10 -5.04 -1.38 Interest Cover 1.61 6.36 -261.48

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback