Nifty
Sensex
:
:
10683.40
35456.96
66.70 (0.63%)
196.42 (0.56%)

Textile - Spinning

Rating :
35/99

BSE: 532503 | NSE: RAJPALAYAM

813.00
1.00 (0.12%)
16-Nov-2018 | 1:46PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  806.00
  •  847.75
  •  791.00
  •  812.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  185
  •  1.50
  •  1583.00
  •  711.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 598.94
  • 19.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 836.32
  • 0.49%
  • 2.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.17%
  • 0.00%
  • 39.46%
  • FII
  • DII
  • Others
  • 0.03%
  • 2.06%
  • 5.28%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.23
  • -0.20
  • 2.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.32
  • -7.49
  • 0.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.34
  • 1.93
  • 5.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.40
  • 16.99
  • 20.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.52
  • 1.82
  • 2.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.22
  • 9.51
  • 10.73

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 05
Net Sales
-
429.54
410.34
396.45
366.71
311.06
146.23
Net Sales Growth
-
4.68%
3.50%
8.11%
17.89%
112.72%
 
Cost Of Goods Sold
-
240.01
203.52
191.95
178.22
188.78
72.19
Gross Profit
-
189.52
206.81
204.50
188.49
122.28
74.03
GP Margin
-
44.12%
50.40%
51.58%
51.40%
39.31%
50.63%
Total Expenditure
-
367.80
331.74
336.12
286.61
267.84
120.84
Power & Fuel Cost
-
30.94
31.92
50.24
31.85
18.48
19.54
% Of Sales
-
7.20%
7.78%
12.67%
8.69%
5.94%
13.36%
Employee Cost
-
50.67
48.35
47.31
36.52
30.17
9.99
% Of Sales
-
11.80%
11.78%
11.93%
9.96%
9.70%
6.83%
Manufacturing Exp.
-
29.75
28.01
29.40
24.35
17.03
11.89
% Of Sales
-
6.93%
6.83%
7.42%
6.64%
5.47%
8.13%
General & Admin Exp.
-
6.77
5.91
5.59
4.76
3.23
1.83
% Of Sales
-
1.58%
1.44%
1.41%
1.30%
1.04%
1.25%
Selling & Distn. Exp.
-
6.54
8.54
8.86
6.62
6.17
1.93
% Of Sales
-
1.52%
2.08%
2.23%
1.81%
1.98%
1.32%
Miscellaneous Exp.
-
3.11
5.49
2.77
4.29
3.99
3.48
% Of Sales
-
0.72%
1.34%
0.70%
1.17%
1.28%
2.38%
EBITDA
-
61.74
78.60
60.33
80.10
43.22
25.39
EBITDA Margin
-
14.37%
19.15%
15.22%
21.84%
13.89%
17.36%
Other Income
-
2.74
1.82
3.10
12.52
19.77
8.77
Interest
-
17.53
21.43
26.69
30.51
38.94
5.97
Depreciation
-
32.85
21.14
21.86
30.09
30.82
19.03
PBT
-
14.09
37.85
14.88
32.02
-6.78
9.15
Tax
-
-3.91
2.50
5.89
9.46
-6.73
0.94
Tax Rate
-
-27.75%
6.61%
39.58%
29.54%
99.26%
10.27%
PAT
-
18.01
35.35
8.99
22.56
-0.05
8.21
PAT before Minority Interest
-
18.01
35.35
8.99
22.56
-0.05
8.21
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
4.19%
8.61%
2.27%
6.15%
-0.02%
5.61%
PAT Growth
-
-49.05%
293.21%
-60.15%
-
-
 
Unadjusted EPS
-
156.84
197.27
139.92
30.59
-0.07
23.32

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 05
Shareholder's Funds
1,601.08
1,488.24
1,342.63
166.57
149.16
88.50
Share Capital
7.36
7.36
7.33
7.38
7.38
3.52
Total Reserves
1,593.72
1,480.88
1,335.30
159.20
141.78
84.98
Non-Current Liabilities
76.43
107.09
139.59
232.77
251.75
157.56
Secured Loans
38.51
60.91
98.18
171.61
204.84
114.11
Unsecured Loans
10.28
11.96
2.08
17.31
11.92
29.26
Long Term Provisions
2.90
2.59
2.15
5.24
4.47
0.00
Current Liabilities
217.59
244.26
218.01
158.42
153.19
8.79
Trade Payables
5.82
9.56
6.04
12.49
21.52
4.05
Other Current Liabilities
53.30
64.42
69.10
49.56
45.11
1.41
Short Term Borrowings
149.99
161.37
134.42
86.56
81.63
0.00
Short Term Provisions
8.48
8.91
8.45
9.81
4.92
3.33
Total Liabilities
1,895.10
1,839.59
1,700.23
557.76
554.10
254.85
Net Block
273.78
285.48
300.21
318.84
344.34
132.99
Gross Block
663.80
655.88
651.22
623.85
633.53
247.22
Accumulated Depreciation
390.02
370.40
351.00
304.83
289.18
114.23
Non Current Assets
1,707.86
1,631.20
1,528.90
395.61
431.71
178.62
Capital Work in Progress
6.20
3.04
0.39
1.90
0.42
0.58
Non Current Investment
1,407.71
1,319.27
1,209.67
41.18
41.21
45.05
Long Term Loans & Adv.
18.76
21.38
18.62
33.69
45.73
0.00
Other Non Current Assets
1.41
2.03
0.00
0.00
0.00
0.00
Current Assets
187.24
208.39
171.34
162.15
122.37
72.30
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
115.00
147.00
108.41
84.99
61.21
30.83
Sundry Debtors
50.46
43.37
39.90
39.13
34.07
6.43
Cash & Bank
1.91
3.11
2.33
4.68
4.49
2.34
Other Current Assets
19.88
8.77
13.81
6.74
22.59
32.70
Short Term Loans & Adv.
8.04
6.14
6.88
26.61
12.05
32.09
Net Current Assets
-30.35
-35.87
-46.68
3.73
-30.81
63.51
Total Assets
1,895.10
1,839.59
1,700.24
557.76
554.09
254.85

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 05
Cash From Operating Activity
76.50
32.01
45.27
44.43
124.78
50.42
PBT
14.09
37.85
14.88
32.02
-6.78
9.15
Adjustment
46.26
40.78
44.89
48.76
51.55
21.98
Changes in Working Capital
18.39
-38.22
-11.93
-33.03
80.05
19.75
Cash after chg. in Working capital
78.74
40.42
47.84
47.75
124.83
50.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.24
-8.41
-2.57
-3.32
-0.05
-0.46
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-10.20
-5.27
6.33
5.82
-0.18
-47.58
Net Fixed Assets
-11.08
-7.31
-66.43
8.99
-346.37
Net Investments
-0.34
0.69
-31.53
0.03
-3.02
Others
1.22
1.35
104.29
-3.20
349.21
Cash from Financing Activity
-67.51
-25.97
-52.98
-50.06
-126.66
-2.90
Net Cash Inflow / Outflow
-1.20
0.77
-1.38
0.19
-2.07
-0.06
Opening Cash & Equivalents
3.11
2.33
3.71
4.49
6.56
2.40
Closing Cash & Equivalent
1.91
3.11
2.33
4.68
4.49
2.34

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 05
Mar 04
Book Value (Rs.)
2175.36
2022.04
1832.39
225.82
202.20
120.08
112.89
ROA
0.96%
2.00%
0.80%
4.06%
-0.01%
3.30%
4.34%
ROE
1.17%
2.50%
1.19%
14.29%
-0.04%
10.01%
13.13%
ROCE
1.75%
3.49%
3.93%
12.83%
8.97%
6.79%
9.35%
Fixed Asset Turnover
0.65
0.63
0.62
0.58
0.71
0.66
0.69
Receivable days
39.87
37.04
36.38
36.43
23.76
12.72
9.63
Inventory Days
111.32
113.60
89.03
72.76
54.00
102.26
120.30
Payable days
7.26
8.13
9.50
20.33
16.42
11.62
14.17
Cash Conversion Cycle
143.92
142.50
115.91
88.86
61.35
103.36
115.76
Total Debt/Equity
0.15
0.19
0.21
1.91
2.28
1.70
1.73
Interest Cover
1.80
2.77
1.56
2.05
0.83
2.53
2.45

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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