Nifty

:

11341.15

Sensex

:

38214.47

36.10 (0.32%)
87.39 (0.23%)

Login

Nifty
Sensex

:
:

11341.15
38214.47

36.10 (0.32%)
87.39 (0.23%)

Royal India Corporation Ltd.

Finance - Stock Broking

Rating :

N/A

BSE: 512047 | NSE: Not Listed

Watchlist

NSE BSE

1.69

10-Oct-2019

Open
High
Low
Previous Close

1.69
1.69
1.69
1.69

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

1
1
2.00
1.41

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3.90
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

99.53
N/A
0.21

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

25.71
-4.99
-23.82

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.31
-
13.31

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

1.42
0.16
0.13

EV:EBITDA (Average)

8 Years
5 Years
3 Years

54.77
56.01
60.83

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 2.60 44.11 -94.11% 57.79 48.27 19.72% 9.35 14.09 -33.64% 14.40 4.76 202.52%
Expenses 2.57 44.11 -94.17% 58.91 48.84 20.62% 9.09 14.02 -35.16% 14.52 4.79 203.13%
EBITDA 0.03 0.00 0.00 -1.13 -0.56 - 0.26 0.07 271.43% -0.13 -0.03 -
EBIDTM 1.00% 0.00% -1.95% -1.17% 2.76% 0.50% -0.88% -0.63%
Other Income 0.09 0.09 0.00% 0.92 -3.30 - 0.10 0.04 150.00% 0.09 0.03 200.00%
Interest 2.50 1.57 59.24% 2.46 1.37 79.56% 2.41 1.85 30.27% 2.36 1.71 38.01%
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 -2.38 -1.49 - -2.67 -5.24 - -2.05 -1.74 - -2.39 -1.71 -
Tax 0.00 0.00 0.00 -2.58 -2.75 - 0.00 0.00 0.00 0.00 0.00 0.00
PAT -2.38 -1.49 - -0.09 -2.48 - -2.05 -1.74 - -2.39 -1.71 -
PATM -91.68% -3.37% -0.15% -5.14% -21.95% -12.35% -16.60% -35.83%
EPS -1.03 -0.64 - -0.04 -1.07 - -0.89 -0.75 - -1.04 -0.74 -

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

Consolidated

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 84.14 125.64 101.55 284.16 183.75 162.28 131.56 110.83 107.39 64.69 12.75 Net Sales Growth -24.35% 23.72% -64.26% 54.64% 13.23% 23.35% 18.70% 3.20% 66.01% 407.37% Cost Of Goods Sold 84.44 124.99 101.11 282.95 182.68 161.51 130.76 110.03 115.13 63.84 12.72 Gross Profit -0.30 0.65 0.43 1.20 1.07 0.77 0.80 0.81 -7.75 0.85 0.04 GP Margin -0.36% 0.52% 0.42% 0.42% 0.58% 0.47% 0.61% 0.73% -7.22% 1.31% 0.31% Total Expenditure 85.09 126.63 102.28 284.69 183.04 161.83 131.40 110.77 115.95 64.29 13.06 Power & Fuel Cost - 0.00 0.01 0.01 0.01 0.01 0.00 0.01 0.00 0.00 0.00 % Of Sales - 0% 0.01% 0.00% 0.01% 0.01% 0% 0.01% 0% 0% 0% Employee Cost - 0.19 0.11 0.11 0.11 0.07 0.04 0.09 0.06 0.05 0.08 % Of Sales - 0.15% 0.11% 0.04% 0.06% 0.04% 0.03% 0.08% 0.06% 0.08% 0.63% Manufacturing Exp. - 0.09 0.09 0.08 0.09 0.07 0.19 0.08 0.04 0.07 0.04 % Of Sales - 0.07% 0.09% 0.03% 0.05% 0.04% 0.14% 0.07% 0.04% 0.11% 0.31% General & Admin Exp. - 0.13 0.15 0.59 0.16 0.17 0.18 0.20 0.14 0.27 0.13 % Of Sales - 0.10% 0.15% 0.21% 0.09% 0.10% 0.14% 0.18% 0.13% 0.42% 1.02% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 1.22 0.81 0.96 0.00 0.01 0.22 0.39 0.58 0.06 0.00 % Of Sales - 0.97% 0.80% 0.34% 0% 0.01% 0.17% 0.35% 0.54% 0.09% 0.78% EBITDA -0.97 -0.99 -0.73 -0.53 0.71 0.45 0.16 0.06 -8.56 0.40 -0.31 EBITDA Margin -1.15% -0.79% -0.72% -0.19% 0.39% 0.28% 0.12% 0.05% -7.97% 0.62% -2.43% Other Income 1.20 1.19 0.39 2.72 0.04 0.04 0.04 0.04 10.07 0.35 0.81 Interest 9.73 8.80 9.37 1.35 0.01 0.01 0.01 0.01 0.00 0.00 0.01 Depreciation 0.00 0.00 0.00 0.00 0.00 0.13 0.04 0.04 0.04 0.04 0.04 PBT -9.49 -8.60 -9.70 0.84 0.75 0.35 0.16 0.05 1.46 0.70 0.46 Tax -2.58 -2.58 -2.75 0.46 0.30 0.12 0.00 0.01 0.41 0.10 0.15 Tax Rate 27.19% 30.00% 28.35% 54.76% 40.00% 34.29% 0.00% 20.00% 28.08% 14.29% 32.61% PAT -6.91 -6.02 -6.95 0.37 0.45 0.23 0.15 0.04 1.05 0.60 0.31 PAT before Minority Interest -6.91 -6.02 -6.95 0.37 0.45 0.23 0.15 0.04 1.05 0.60 0.31 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 -8.21% -4.79% -6.84% 0.13% 0.24% 0.14% 0.11% 0.04% 0.98% 0.93% 2.43% PAT Growth 0.00% - - -17.78% 95.65% 53.33% 275.00% -96.19% 75.00% 93.55% Unadjusted EPS -3.00 -2.61 -3.01 0.02 0.20 0.10 0.07 0.02 0.46 0.33 0.36

Description TTM Mar 11 Mar 10
Net Sales - 64.69 12.75 Net Sales Growth - 407.37% Cost Of Goods Sold - 62.45 11.98 Gross Profit - 2.24 0.78 GP Margin - 3.46% 6.12% Total Expenditure - 64.29 13.06 Power & Fuel Cost - 0.04 0.03 % Of Sales - 0.06% 0.24% Employee Cost - 0.18 0.15 % Of Sales - 0.28% 1.18% Manufacturing Exp. - 1.22 0.59 % Of Sales - 1.89% 4.63% General & Admin Exp. - 0.37 0.23 % Of Sales - 0.57% 1.80% Selling & Distn. Exp. - 0.00 0.00 % Of Sales - 0% 0% Miscellaneous Exp. - 0.08 0.11 % Of Sales - 0.12% 0.86% EBITDA - 0.40 -0.31 EBITDA Margin - 0.62% -2.43% Other Income - 0.35 0.81 Interest - 0.00 0.01 Depreciation - 0.04 0.04 PBT - 0.70 0.45 Tax - 0.10 0.15 Tax Rate - 14.29% 33.33% PAT - 0.60 0.31 PAT before Minority Interest - 0.60 0.31 Minority Interest - 0.00 0.00 PAT Margin - 0.93% 2.43% PAT Growth - 93.55% Unadjusted EPS - 0.33 0.35

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 21.07 27.08 34.04 37.50 37.05 36.82 36.67 36.63 35.57 34.97 Share Capital 23.08 23.08 23.08 23.08 23.08 23.08 23.08 23.08 23.08 11.80 Total Reserves -2.01 4.00 10.96 14.42 13.97 13.74 13.59 13.55 12.49 11.89 Non-Current Liabilities 85.62 74.11 35.79 -0.03 -0.03 5.88 0.76 0.19 0.19 0.19 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 90.70 76.59 35.47 0.00 0.00 5.82 0.18 0.18 0.18 0.18 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.06 0.57 0.00 0.00 0.00 Current Liabilities 226.98 210.84 153.67 59.51 15.18 16.75 55.11 22.20 1.19 11.66 Trade Payables 221.00 170.76 144.02 54.04 9.90 16.63 55.05 21.56 0.90 11.41 Other Current Liabilities 0.37 29.97 0.34 0.03 0.13 0.06 0.06 0.07 0.11 0.08 Short Term Borrowings 5.59 10.07 9.00 5.00 5.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.02 0.04 0.31 0.44 0.15 0.05 0.00 0.57 0.18 0.18 Total Liabilities 333.67 312.03 223.50 96.98 52.20 59.45 92.54 59.02 36.95 46.82 Net Block 0.00 0.00 0.00 0.00 0.00 0.12 0.16 0.20 0.25 0.29 Gross Block 0.44 0.43 0.43 0.43 0.43 0.43 0.43 0.43 0.43 0.43 Accumulated Depreciation 0.43 0.43 0.43 0.43 0.43 0.30 0.26 0.23 0.19 0.14 Non Current Assets 4.31 3.26 1.57 1.25 1.22 1.43 3.18 13.53 36.95 0.92 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.63 Long Term Loans & Adv. 4.27 3.23 1.54 1.25 1.21 1.31 3.02 13.32 26.29 0.00 Other Non Current Assets 0.03 0.03 0.03 0.00 0.00 0.00 0.00 0.00 0.09 0.00 Current Assets 329.36 308.77 221.93 95.73 50.98 58.01 89.32 45.43 9.83 45.85 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 56.13 58.95 12.15 1.13 0.01 8.92 8.61 8.43 0.42 0.00 Sundry Debtors 260.43 234.64 183.65 92.24 39.36 48.93 80.60 36.98 9.17 12.01 Cash & Bank 0.67 1.83 0.09 0.07 1.80 0.15 0.11 0.03 0.24 0.12 Other Current Assets 12.13 0.00 0.00 0.00 9.82 0.00 0.00 0.00 0.00 33.71 Short Term Loans & Adv. 12.13 13.35 26.03 2.29 9.82 0.00 0.00 0.00 0.00 33.71 Net Current Assets 102.38 97.93 68.25 36.22 35.80 41.26 34.21 23.23 8.64 34.18 Total Assets 333.67 312.03 223.50 96.98 52.20 59.45 92.54 59.02 46.78 46.83

Description Mar 11 Mar 10
Shareholder's Funds 45.17 44.57 Share Capital 23.08 11.80 Total Reserves 22.09 21.49 Non-Current Liabilities 28.78 27.51 Secured Loans 0.00 0.00 Unsecured Loans 28.77 27.50 Long Term Provisions 0.00 0.00 Current Liabilities 2.94 11.73 Trade Payables 0.84 11.47 Other Current Liabilities 1.92 0.08 Short Term Borrowings 0.00 0.00 Short Term Provisions 0.18 0.18 Total Liabilities 77.29 84.21 Net Block 0.37 0.34 Gross Block 0.57 0.49 Accumulated Depreciation 0.20 0.15 Non Current Assets 0.37 0.48 Capital Work in Progress 0.00 0.00 Non Current Investment 0.00 0.13 Long Term Loans & Adv. 0.00 0.00 Other Non Current Assets 0.00 0.00 Current Assets 76.83 83.67 Current Investments 0.00 0.00 Inventories 39.46 37.65 Sundry Debtors 9.17 12.01 Cash & Bank 0.30 0.19 Other Current Assets 27.91 0.00 Short Term Loans & Adv. 27.91 33.81 Net Current Assets 73.89 71.93 Total Assets 77.30 84.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity -14.23 -37.75 -35.18 -1.74 7.40 -6.68 -10.26 -10.79 -0.36 -25.41 PBT -8.60 -9.70 0.84 0.75 0.35 0.16 0.05 1.46 0.70 0.46 Adjustment 0.00 -0.01 0.00 -0.04 0.09 0.22 0.03 -10.00 -0.33 0.08 Changes in Working Capital -5.61 -28.00 -36.00 -2.44 6.95 -7.06 -10.32 -2.25 -0.73 -25.80 Cash after chg. in Working capital -14.21 -37.71 -35.16 -1.74 7.40 -6.68 -10.25 -10.79 -0.36 -25.26 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.02 -0.04 -0.02 0.00 0.00 0.00 -0.02 0.00 0.00 -0.15 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.05 -1.62 -0.27 0.00 -0.01 0.00 0.00 10.50 0.54 0.01 Net Fixed Assets -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.13 -0.50 Others -1.04 -1.62 -0.27 0.00 -0.01 0.00 0.00 10.00 0.41 0.46 Cash from Financing Activity 14.12 41.12 35.47 0.01 -5.75 6.73 10.34 0.07 -0.06 25.51 Net Cash Inflow / Outflow -1.16 1.74 0.02 -1.73 1.65 0.05 0.08 -0.22 0.12 0.11 Opening Cash & Equivalents 1.83 0.09 0.07 1.80 0.15 0.11 0.03 0.24 0.12 0.00 Closing Cash & Equivalent 0.67 1.83 0.09 0.07 1.80 0.15 0.11 0.03 0.24 0.12

Description Mar 11 Mar 10
Cash From Operating Activity -1.55 -26.13 PBT 0.70 0.45 Adjustment -0.31 0.09 Changes in Working Capital -1.95 -26.47 Cash after chg. in Working capital -1.55 -25.92 Interest Paid 0.00 0.00 Tax Paid 0.00 -0.21 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 0.45 -0.05 Net Fixed Assets 0.00 Net Investments 0.13 Others 0.32 Cash from Financing Activity 1.21 26.07 Net Cash Inflow / Outflow 0.11 -0.11 Opening Cash & Equivalents 0.19 0.00 Closing Cash & Equivalent 0.30 0.19

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 9.13 11.73 14.75 16.25 16.05 15.95 15.87 15.84 15.41 20.03 ROA -1.86% -2.59% 0.23% 0.61% 0.41% 0.20% 0.05% 2.20% 1.44% 1.12% ROE -24.99% -22.74% 1.05% 1.21% 0.62% 0.41% 0.11% 2.92% 2.04% 1.93% ROCE 0.18% -0.34% 3.62% 1.79% 0.87% 0.41% 0.16% 4.05% 2.00% 2.13% Fixed Asset Turnover 289.01 234.44 657.88 425.42 378.74 309.53 258.79 248.86 149.91 28.13 Receivable days 719.10 751.70 177.19 130.70 99.29 179.68 193.60 78.42 59.75 176.40 Inventory Days 167.15 127.77 8.53 1.13 10.04 24.33 28.06 15.04 2.36 0.00 Payable days 583.51 387.80 122.85 63.40 31.66 99.55 126.54 33.24 34.84 161.83 Cash Conversion Cycle 302.74 491.68 62.87 68.44 77.67 104.46 95.12 60.22 27.27 14.57 Total Debt/Equity 4.57 3.20 1.31 0.13 0.13 0.16 0.00 0.00 0.01 0.01 Interest Cover 0.02 -0.04 1.62 149.27 30.48 22.21 10.05 926.33 245.18 48.55

Description Mar 11 Mar 10
Book Value (Rs.) 19.53 28.15 ROA 0.74% 0.37% ROE 1.54% 0.93% ROCE 0.97% 0.65% Fixed Asset Turnover 121.74 26.09 Receivable days 59.75 343.81 Inventory Days 217.54 1077.51 Payable days 34.19 309.29 Cash Conversion Cycle 243.11 1112.02 Total Debt/Equity 0.64 0.83 Interest Cover 213.91 44.85

Top Investors:

trikesh tradelink pvt.ltd

shalibhadra exports pvt. ltd.

Annual Reports:

News Update:

Royal India Corp. - Quarterly Results
14th Aug 2019, 16:50 PM

Read More

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