Nifty

:

11658.55

Sensex

:

39151.49

-28.95 (-0.25%)
-64.15 (-0.16%)

Login

Nifty
Sensex

:
:

11658.55
39151.49

-28.95 (-0.25%)
-64.15 (-0.16%)

Rapicut Carbides Ltd.

Engineering - Industrial Equipments

Rating :

N/A

BSE: 500360 | NSE: Not Listed

Watchlist

NSE BSE

43.90

1.05 (2.45%)

18-Jul-2019 | 10:02AM

Day's Open
Day's High
Day's Low
Previous Close

42.85
43.90
42.85
42.85

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

1101
0.48
69.95
37.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

23.02
8.10
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

23.40
3.50%
0.90

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.42
1.66
7.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.29
3.33
9.94

PAT CAGR (%)

10 Years
5 Years
3 Years

11.44
6.10
29.65

P:E (Median)

8 Years
5 Years
3 Years

9.92
13.10
12.67

P:BV (Average)

8 Years
5 Years
3 Years

1.30
1.46
1.52

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.46
6.82
6.75

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 13.49 12.27 9.94% 12.06 11.18 7.87% 10.60 9.63 10.07% 10.10 9.45 6.88%
Expenses 12.59 10.85 16.04% 10.75 9.62 11.75% 9.22 8.29 11.22% 8.90 8.47 5.08%
EBITDA 0.90 1.42 -36.62% 1.31 1.56 -16.03% 1.38 1.34 2.99% 1.20 0.98 22.45%
EBIDTM 6.67% 11.57% 10.86% 13.95% 13.02% 13.91% 11.88% 10.37%
Other Income 0.01 0.03 -66.67% 0.01 0.01 0.00% 0.00 0.01 -100.00% 0.01 0.00 0.00
Interest 0.08 0.08 0.00% 0.05 0.07 -28.57% 0.04 0.04 0.00% 0.06 0.05 20.00%
Depreciation 0.21 0.22 -4.55% 0.21 0.19 10.53% 0.23 0.20 15.00% 0.21 0.20 5.00%
PBT 0.62 1.15 -46.09% 1.06 1.31 -19.08% 1.11 1.11 0.00% 0.94 0.73 28.77%
Tax 0.03 0.26 -88.46% 0.26 0.35 -25.71% 0.35 0.31 12.90% 0.25 0.22 13.64%
PAT 0.59 0.89 -33.71% 0.80 0.96 -16.67% 0.76 0.80 -5.00% 0.69 0.51 35.29%
PATM 4.37% 7.25% 6.63% 8.59% 7.17% 8.31% 6.83% 5.40%
EPS 1.10 1.66 -33.73% 1.49 1.79 -16.76% 1.42 1.49 -4.70% 1.28 0.95 34.74%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 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

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 46.25 41.79 41.94 33.45 38.62 38.49 39.30 30.10 25.03 20.74 16.99 Net Sales Growth 8.75% -0.36% 25.38% -13.39% 0.34% -2.06% 30.56% 20.26% 20.68% 22.07% Cost Of Goods Sold 30.27 24.57 25.71 20.37 25.24 25.22 24.68 18.35 14.79 11.93 9.59 Gross Profit 15.98 17.22 16.24 13.08 13.38 13.27 14.62 11.74 10.24 8.81 7.40 GP Margin 34.55% 41.21% 38.72% 39.10% 34.65% 34.48% 37.20% 39.00% 40.91% 42.48% 43.56% Total Expenditure 41.46 36.49 36.75 30.15 34.16 33.99 32.95 24.83 20.71 17.64 14.81 Power & Fuel Cost - 1.79 1.87 1.53 1.45 1.50 1.36 1.07 0.90 0.86 0.78 % Of Sales - 4.28% 4.46% 4.57% 3.75% 3.90% 3.46% 3.55% 3.60% 4.15% 4.59% Employee Cost - 5.23 4.66 4.04 3.50 3.21 3.30 2.94 2.61 2.35 2.18 % Of Sales - 12.51% 11.11% 12.08% 9.06% 8.34% 8.40% 9.77% 10.43% 11.33% 12.83% Manufacturing Exp. - 2.37 2.06 1.74 1.63 1.71 1.56 0.84 0.95 1.13 1.02 % Of Sales - 5.67% 4.91% 5.20% 4.22% 4.44% 3.97% 2.79% 3.80% 5.45% 6.00% General & Admin Exp. - 2.12 1.93 1.91 1.52 1.36 1.33 1.15 1.04 0.80 0.65 % Of Sales - 5.07% 4.60% 5.71% 3.94% 3.53% 3.38% 3.82% 4.16% 3.86% 3.83% Selling & Distn. Exp. - 0.37 0.51 0.45 0.72 0.96 0.70 0.47 0.40 0.41 0.35 % Of Sales - 0.89% 1.22% 1.35% 1.86% 2.49% 1.78% 1.56% 1.60% 1.98% 2.06% Miscellaneous Exp. - 0.03 0.01 0.10 0.11 0.04 0.02 0.00 0.01 0.17 0.35 % Of Sales - 0.07% 0.02% 0.30% 0.28% 0.10% 0.05% 0% 0.04% 0.82% 1.35% EBITDA 4.79 5.30 5.19 3.30 4.46 4.50 6.35 5.27 4.32 3.10 2.18 EBITDA Margin 10.36% 12.68% 12.37% 9.87% 11.55% 11.69% 16.16% 17.51% 17.26% 14.95% 12.83% Other Income 0.03 0.05 0.18 0.08 0.07 0.02 0.05 0.03 0.03 0.05 0.07 Interest 0.23 0.24 0.34 0.44 0.54 0.41 0.44 0.44 0.36 0.35 0.55 Depreciation 0.86 0.81 0.66 0.56 0.65 0.59 0.40 0.37 0.26 0.25 0.22 PBT 3.73 4.30 4.37 2.37 3.35 3.52 5.57 4.49 3.73 2.54 1.47 Tax 0.89 1.14 1.40 0.92 1.10 1.15 1.98 1.44 1.25 0.80 0.40 Tax Rate 23.86% 26.51% 32.04% 38.98% 33.13% 32.76% 36.40% 32.14% 33.88% 31.50% 27.21% PAT 2.84 3.16 2.98 1.45 2.22 2.35 3.46 3.03 2.44 1.74 1.07 PAT before Minority Interest 2.84 3.16 2.98 1.45 2.22 2.35 3.46 3.03 2.44 1.74 1.07 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 6.14% 7.56% 7.11% 4.33% 5.75% 6.11% 8.80% 10.07% 9.75% 8.39% 6.30% PAT Growth -10.13% 6.04% 105.52% -34.68% -5.53% -32.08% 14.19% 24.18% 40.23% 62.62% Unadjusted EPS 5.29 4.86 5.54 2.70 4.12 4.58 16.00 14.00 11.00 8.10 4.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 24.04 22.40 19.44 18.76 17.32 15.71 13.26 10.98 9.16 7.86 Share Capital 5.37 5.37 5.37 5.37 5.37 2.15 2.15 2.15 2.15 2.15 Total Reserves 18.67 17.03 14.06 13.39 11.95 13.57 11.11 8.83 7.01 5.71 Non-Current Liabilities 1.37 1.16 0.49 0.48 1.24 0.95 1.22 1.30 3.58 3.84 Secured Loans 0.07 0.11 0.00 0.00 0.00 0.00 0.00 0.04 2.17 2.70 Unsecured Loans 0.00 0.22 0.01 0.04 0.84 0.59 0.92 1.06 1.46 1.19 Long Term Provisions 0.79 0.19 0.22 0.21 0.17 0.19 0.18 0.15 0.00 0.00 Current Liabilities 9.13 4.80 6.18 10.16 6.37 8.31 6.89 7.20 3.05 2.55 Trade Payables 5.40 4.43 1.90 4.97 2.54 5.16 2.88 3.31 0.56 0.43 Other Current Liabilities 1.40 1.19 0.99 0.93 1.17 2.05 1.53 1.49 0.87 0.86 Short Term Borrowings 1.06 -1.80 1.69 2.82 1.28 -0.40 1.24 1.37 0.00 0.00 Short Term Provisions 1.27 0.99 1.59 1.44 1.38 1.50 1.25 1.03 1.62 1.25 Total Liabilities 34.54 28.36 26.11 29.40 24.93 24.97 21.37 19.48 15.79 14.25 Net Block 5.36 5.72 4.65 4.90 4.90 3.37 2.60 1.73 1.38 1.32 Gross Block 13.09 12.68 11.44 11.35 11.32 9.32 8.20 7.06 6.49 6.25 Accumulated Depreciation 7.73 6.97 6.78 6.45 6.42 5.95 5.60 5.33 5.11 4.93 Non Current Assets 5.81 6.21 5.09 5.34 5.46 4.33 3.15 2.20 1.47 1.36 Capital Work in Progress 0.00 0.05 0.02 0.00 0.01 0.44 0.02 0.16 0.05 0.00 Non Current Investment 0.04 0.03 0.02 0.04 0.04 0.04 0.04 0.04 0.04 0.04 Long Term Loans & Adv. 0.41 0.42 0.36 0.35 0.45 0.48 0.48 0.27 0.00 0.00 Other Non Current Assets 0.00 0.00 0.03 0.05 0.06 0.00 0.00 0.00 0.00 0.00 Current Assets 28.74 22.15 21.01 24.06 19.47 20.64 18.22 17.28 14.33 12.88 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 19.84 15.24 13.69 16.20 13.69 14.43 12.71 11.62 8.33 6.35 Sundry Debtors 6.83 4.02 5.17 6.56 4.42 4.07 4.17 2.78 2.14 2.78 Cash & Bank 1.01 1.09 1.36 0.48 0.37 0.99 0.93 2.22 2.23 2.33 Other Current Assets 1.07 0.36 0.14 0.15 1.00 1.14 0.42 0.65 1.63 1.42 Short Term Loans & Adv. 0.04 1.45 0.66 0.68 0.93 1.04 0.31 0.50 1.63 1.42 Net Current Assets 19.61 17.35 14.84 13.91 13.10 12.33 11.33 10.08 11.28 10.34 Total Assets 34.55 28.36 26.10 29.40 24.93 24.97 21.37 19.48 15.80 14.24

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Cash From Operating Activity -0.34 6.73 6.73 1.75 1.01 6.53 -0.20 1.14 0.49 1.40 PBT 4.30 4.37 2.37 3.35 3.52 5.57 4.49 3.73 2.54 1.47 Adjustment 0.77 0.55 0.52 0.63 0.56 0.25 0.74 0.54 0.50 0.73 Changes in Working Capital -5.41 1.81 3.84 -2.23 -3.07 0.71 -2.90 -0.95 -1.04 0.42 Cash after chg. in Working capital -0.34 6.73 6.73 1.75 1.01 6.53 2.33 3.32 2.00 2.62 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 -0.39 -0.30 -0.27 -0.50 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 -2.12 -1.22 -0.80 -0.37 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.63 -0.45 -0.30 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 -0.04 0.01 -0.05 Cash From Investing Activity -0.36 -1.55 -0.29 -0.45 -1.72 -1.56 -1.08 -0.70 -0.34 -0.25 Net Fixed Assets -0.36 -1.27 -0.11 -0.02 -1.57 -1.54 -1.00 -0.68 -0.29 0.46 Net Investments -0.01 -0.01 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.01 -0.27 -0.20 -0.43 -0.15 -0.02 -0.08 -0.02 -0.05 -0.71 Cash from Financing Activity 0.56 -5.32 -5.56 -1.18 0.09 -4.91 -0.02 -0.44 -0.25 -0.48 Net Cash Inflow / Outflow -0.14 -0.15 0.88 0.11 -0.62 0.07 -1.30 -0.01 -0.10 0.67 Opening Cash & Equivalents 0.74 0.88 0.48 0.37 0.99 0.93 2.23 2.23 2.33 1.66 Closing Cash & Equivalent 0.60 0.74 1.36 0.48 0.37 0.99 0.93 2.23 2.23 2.33

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 44.77 41.71 36.18 34.93 32.24 29.26 24.69 20.43 17.05 14.63 ROA 10.06% 10.93% 5.23% 8.16% 9.43% 14.93% 14.86% 13.85% 11.59% 7.67% ROE 13.62% 14.23% 7.60% 12.29% 14.25% 23.87% 25.04% 24.26% 20.46% 14.28% ROCE 19.40% 22.18% 13.12% 18.54% 21.02% 34.77% 32.15% 30.06% 23.57% 17.44% Fixed Asset Turnover 3.30 3.92 3.30 3.84 4.18 5.04 4.34 4.05 3.50 2.96 Receivable days 46.53 35.43 56.96 46.05 35.88 34.03 38.33 32.71 40.26 57.65 Inventory Days 150.47 111.53 145.14 125.44 118.91 112.13 134.19 132.51 120.07 116.69 Payable days 50.55 31.42 43.06 39.86 42.01 44.10 46.33 34.39 10.81 8.39 Cash Conversion Cycle 146.46 115.54 159.03 131.63 112.78 102.06 126.19 130.83 149.52 165.95 Total Debt/Equity 0.06 -0.05 0.09 0.15 0.15 0.10 0.24 0.29 0.40 0.49 Interest Cover 19.26 13.90 6.35 7.15 9.54 13.45 11.12 11.30 8.19 3.66

Top Investors:

investor education and protection fund authority ministry of corporate affairs

pushpa kumar . .

rapicut carbides limited unclaimed shares demat suspense account

shashi rani gupta

Annual Reports:

News Update:

No Latest News!

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.

Feedback