Nifty

:

11930.35

Sensex

:

40685.50

33.90 (0.28%)
127.01 (0.31%)

Login

Nifty
Sensex

:
:

11930.35
40685.50

33.90 (0.28%)
127.01 (0.31%)

Rasandik Engineering Industries India Ltd.

Auto Ancillary

Rating :

N/A

BSE: 522207 | NSE: Not Listed

Watchlist

NSE BSE

50.10

23-Oct-2020

Open
High
Low
Previous Close

50.40
50.40
50.10
50.20

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

5
0.80
67.00
31.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

29.93
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

110.58
N/A
0.30

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-2.51
1.25
-4.57

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-25.29
-39.39
-42.55

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

11.35
20.58
25.23

P:BV (Average)

8 Years
5 Years
3 Years

0.24
0.24
0.24

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.56
4.60
4.16

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 8.72 65.91 -86.77% 39.02 80.30 -51.41% 48.90 63.80 -23.35% 53.78 64.33 -16.40%
Expenses 8.84 59.11 -85.04% 41.33 76.37 -45.88% 47.29 57.04 -17.09% 55.89 57.49 -2.78%
EBITDA -0.11 6.80 - -2.31 3.92 - 1.62 6.76 -76.04% -2.11 6.84 -
EBIDTM -1.27% 10.31% -5.91% 4.89% 3.31% 10.60% -3.93% 10.64%
Other Income 0.02 0.37 -94.59% 0.54 4.86 -88.89% 0.26 0.50 -48.00% 0.38 1.96 -80.61%
Interest 2.26 2.81 -19.57% 2.72 3.07 -11.40% 2.74 3.01 -8.97% 2.86 3.10 -7.74%
Depreciation 3.27 3.27 0.00% 3.27 3.72 -12.10% 3.29 3.53 -6.80% 3.29 3.46 -4.91%
PBT -5.61 1.09 - -7.76 1.99 - -4.15 0.72 - -7.88 2.24 -
Tax -1.44 0.68 - -7.27 1.56 - -1.14 0.50 - -7.66 0.57 -
PAT -4.17 0.41 - -0.49 0.43 - -3.02 0.21 - -0.22 1.68 -
PATM -47.74% 0.61% -1.25% 0.53% -6.17% 0.34% -0.41% 2.61%
EPS -6.94 0.68 - -0.81 0.71 - -5.03 0.36 - -0.37 2.80 -

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 150.42 207.61 266.76 238.87 214.99 195.09 206.83 190.22 242.30 221.85 267.78 Net Sales Growth -45.17% -22.17% 11.68% 11.11% 10.20% -5.68% 8.73% -21.49% 9.22% -17.15% Cost Of Goods Sold 104.04 142.97 173.63 160.03 141.29 126.43 139.17 124.79 159.71 153.35 178.79 Gross Profit 46.38 64.65 93.12 78.83 73.70 68.66 67.66 65.43 82.60 68.50 88.98 GP Margin 30.83% 31.14% 34.91% 33.00% 34.28% 35.19% 32.71% 34.40% 34.09% 30.88% 33.23% Total Expenditure 153.35 205.95 241.41 212.35 190.90 174.79 188.99 168.32 209.00 204.89 237.14 Power & Fuel Cost - 8.50 9.70 9.35 9.05 8.72 9.43 8.14 8.06 7.55 8.15 % Of Sales - 4.09% 3.64% 3.91% 4.21% 4.47% 4.56% 4.28% 3.33% 3.40% 3.04% Employee Cost - 18.28 21.49 21.48 21.33 19.86 19.38 16.73 17.92 18.91 19.72 % Of Sales - 8.80% 8.06% 8.99% 9.92% 10.18% 9.37% 8.80% 7.40% 8.52% 7.36% Manufacturing Exp. - 16.87 23.33 11.99 11.00 11.06 13.12 10.67 14.25 16.43 20.56 % Of Sales - 8.13% 8.75% 5.02% 5.12% 5.67% 6.34% 5.61% 5.88% 7.41% 7.68% General & Admin Exp. - 5.61 5.47 5.42 4.25 4.72 4.55 4.49 5.58 5.34 5.94 % Of Sales - 2.70% 2.05% 2.27% 1.98% 2.42% 2.20% 2.36% 2.30% 2.41% 2.22% Selling & Distn. Exp. - 1.04 1.16 1.06 1.24 1.03 0.96 0.95 0.97 1.01 1.60 % Of Sales - 0.50% 0.43% 0.44% 0.58% 0.53% 0.46% 0.50% 0.40% 0.46% 0.60% Miscellaneous Exp. - 12.68 6.62 3.02 2.74 2.97 2.38 2.55 2.51 2.29 1.60 % Of Sales - 6.11% 2.48% 1.26% 1.27% 1.52% 1.15% 1.34% 1.04% 1.03% 0.89% EBITDA -2.91 1.66 25.35 26.52 24.09 20.30 17.84 21.90 33.30 16.96 30.64 EBITDA Margin -1.93% 0.80% 9.50% 11.10% 11.21% 10.41% 8.63% 11.51% 13.74% 7.64% 11.44% Other Income 1.20 3.96 7.80 5.38 13.52 8.71 16.19 0.65 0.53 0.71 1.85 Interest 10.58 11.22 12.57 16.52 20.10 17.76 14.70 15.66 16.23 17.46 15.83 Depreciation 13.12 13.11 14.06 13.85 13.95 13.06 14.23 14.42 13.38 12.73 12.48 PBT -25.40 -18.70 6.52 1.53 3.56 -1.80 5.10 -7.53 4.21 -12.52 4.17 Tax -17.51 -15.38 3.62 0.26 -1.37 -2.94 -0.87 -2.04 1.00 1.34 2.12 Tax Rate 68.94% 82.25% 55.52% 16.99% -38.48% 163.33% -17.06% 27.09% 23.75% -10.70% 50.84% PAT -7.90 -3.32 2.90 1.27 4.93 1.14 5.97 -5.49 3.21 -13.86 2.05 PAT before Minority Interest -7.90 -3.32 2.90 1.27 4.93 1.14 5.97 -5.49 3.21 -13.86 2.05 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 -5.25% -1.60% 1.09% 0.53% 2.29% 0.58% 2.89% -2.89% 1.32% -6.25% 0.77% PAT Growth -389.38% - 128.35% -74.24% 332.46% -80.90% - - - - EPS -13.17 -5.53 4.83 2.12 8.22 1.90 9.95 -9.15 5.35 -23.10 3.42

Description TTM Mar 10 Mar 09 Mar 08 Mar 07
Net Sales - 248.54 210.62 188.51 175.76 Net Sales Growth - 18.00% 11.73% 7.25% Cost Of Goods Sold - 168.32 139.50 124.57 120.27 Gross Profit - 80.23 71.12 63.95 55.49 GP Margin - 32.28% 33.77% 33.92% 31.57% Total Expenditure - 215.75 182.29 163.50 160.33 Power & Fuel Cost - 6.85 5.76 5.81 5.20 % Of Sales - 2.76% 2.73% 3.08% 2.96% Employee Cost - 16.40 13.60 12.84 10.52 % Of Sales - 6.60% 6.46% 6.81% 5.99% Manufacturing Exp. - 12.80 12.63 11.52 12.39 % Of Sales - 5.15% 6.00% 6.11% 7.05% General & Admin Exp. - 4.34 3.66 3.07 7.51 % Of Sales - 1.75% 1.74% 1.63% 4.27% Selling & Distn. Exp. - 3.51 2.42 2.44 2.17 % Of Sales - 1.41% 1.15% 1.29% 1.23% Miscellaneous Exp. - 3.53 4.72 3.25 2.27 % Of Sales - 1.42% 2.24% 1.72% 1.29% EBITDA - 32.79 28.33 25.01 15.43 EBITDA Margin - 13.19% 13.45% 13.27% 8.78% Other Income - 1.52 1.24 3.77 0.89 Interest - 13.44 14.62 8.17 4.52 Depreciation - 12.11 11.05 9.10 6.33 PBT - 8.76 3.90 11.51 5.46 Tax - 2.44 3.54 5.55 2.20 Tax Rate - 27.85% 90.77% 48.22% 40.29% PAT - 6.32 0.36 5.95 3.26 PAT before Minority Interest - 6.32 0.36 5.95 3.26 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 2.54% 0.17% 3.16% 1.85% PAT Growth - 1,655.56% -93.95% 82.52% EPS - 10.53 0.60 9.92 5.43

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 104.03 107.22 80.94 77.57 26.30 25.16 19.50 24.99 21.78 35.64 Share Capital 5.97 5.97 4.72 4.72 4.72 4.72 4.72 4.72 4.72 4.72 Total Reserves 98.05 101.24 74.21 72.85 21.58 20.44 14.78 20.27 17.06 30.92 Non-Current Liabilities 47.21 74.27 88.21 100.99 83.22 103.83 83.51 71.58 75.26 81.67 Secured Loans 13.66 23.11 37.99 50.26 62.68 62.36 42.95 26.58 29.74 39.13 Unsecured Loans 0.00 0.00 0.00 0.00 4.17 4.73 0.16 3.49 7.69 11.55 Long Term Provisions 1.20 1.36 1.37 1.45 1.36 1.28 0.99 1.06 1.61 1.44 Current Liabilities 102.32 121.22 126.96 139.41 134.95 135.40 169.87 187.58 186.40 156.59 Trade Payables 25.73 37.26 33.91 34.69 22.07 22.32 26.74 40.57 46.28 41.78 Other Current Liabilities 21.10 26.03 32.68 47.63 52.14 59.30 100.59 95.79 91.94 83.12 Short Term Borrowings 54.48 56.73 59.28 55.96 58.59 51.67 41.62 49.60 47.35 30.71 Short Term Provisions 1.00 1.19 1.10 1.13 2.14 2.10 0.92 1.62 0.83 0.97 Total Liabilities 253.56 302.71 296.11 317.97 244.47 264.39 272.88 284.15 283.44 273.90 Net Block 186.50 198.81 208.63 207.99 132.50 143.65 158.68 162.37 169.62 154.65 Gross Block 241.26 240.45 236.41 221.94 275.30 273.59 274.31 263.59 257.51 229.87 Accumulated Depreciation 54.76 41.64 27.79 13.95 142.81 129.94 115.64 101.22 87.88 75.22 Non Current Assets 194.67 209.59 219.71 227.89 166.06 185.01 200.22 205.56 209.89 193.88 Capital Work in Progress 4.62 5.78 6.30 15.65 29.28 37.38 38.71 38.65 35.67 31.91 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 3.54 5.01 4.78 4.25 4.29 3.99 2.84 4.54 4.60 7.33 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 58.88 93.11 76.40 90.09 78.41 79.38 72.66 78.55 73.44 79.96 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 39.27 50.49 40.69 50.41 45.29 43.69 36.07 39.92 35.30 31.76 Sundry Debtors 14.90 34.47 27.30 22.77 19.16 19.25 21.13 25.59 24.57 26.32 Cash & Bank 0.61 0.55 2.77 0.62 0.81 6.73 6.90 3.49 3.98 8.95 Other Current Assets 4.10 4.15 1.77 1.58 13.15 9.71 8.55 9.55 9.59 12.92 Short Term Loans & Adv. 2.44 3.44 3.86 14.71 12.44 8.74 6.76 7.55 7.54 10.58 Net Current Assets -43.43 -28.10 -50.56 -49.32 -56.54 -56.02 -97.21 -109.03 -112.96 -76.63 Total Assets 253.55 302.70 296.11 317.98 244.47 264.39 272.88 284.15 283.44 273.91

Description Mar 10 Mar 09 Mar 08 Mar 07
Shareholder's Funds 34.64 28.32 30.15 25.02 Share Capital 4.72 4.72 4.72 4.72 Total Reserves 29.92 23.60 25.42 19.92 Non-Current Liabilities 168.04 192.42 168.86 129.57 Secured Loans 90.90 107.57 91.94 52.76 Unsecured Loans 61.56 70.56 65.57 69.34 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 93.22 81.00 56.66 51.43 Trade Payables 63.48 57.37 46.18 41.10 Other Current Liabilities 26.58 20.56 7.08 7.84 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 3.17 3.07 3.40 2.50 Total Liabilities 295.90 301.74 255.67 206.02 Net Block 159.01 157.66 133.80 88.37 Gross Block 224.74 211.36 176.45 122.11 Accumulated Depreciation 65.73 53.70 42.64 33.74 Non Current Assets 204.16 212.83 177.20 137.50 Capital Work in Progress 45.15 55.17 43.40 49.12 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 91.36 88.63 78.09 68.53 Current Investments 0.00 0.00 0.00 0.00 Inventories 38.49 37.49 27.63 20.34 Sundry Debtors 26.67 24.70 22.49 24.91 Cash & Bank 4.57 4.92 5.12 7.15 Other Current Assets 21.63 3.50 3.01 4.31 Short Term Loans & Adv. 18.18 18.02 19.84 11.83 Net Current Assets -1.86 7.63 21.43 17.10 Total Assets 295.91 301.74 255.67 206.03

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 24.45 9.95 36.72 24.94 7.25 -10.64 11.02 21.77 38.22 33.00 PBT -18.70 6.52 1.53 3.56 -1.80 5.10 -7.53 4.21 -12.52 4.36 Adjustment 30.72 22.45 27.63 20.93 23.39 13.49 30.28 29.12 30.96 28.24 Changes in Working Capital 10.99 -17.61 8.09 1.23 -13.94 -28.90 -11.11 -12.29 20.77 1.36 Cash after chg. in Working capital 23.00 11.35 37.26 25.72 7.65 -10.30 11.64 21.04 39.21 33.96 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 1.45 -1.40 -0.53 -0.78 -0.40 -0.34 -0.62 0.73 -0.99 -0.96 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 -0.65 -2.56 -4.86 -2.91 -1.42 -3.85 -3.58 -5.46 -25.59 -9.54 Net Fixed Assets 0.35 -3.52 -5.12 66.99 6.39 2.05 -10.78 -9.06 -31.40 -1.73 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.99 Others -1.00 0.96 0.26 -69.90 -7.81 -5.90 7.20 3.60 5.81 -9.80 Cash from Financing Activity -23.76 -9.62 -29.77 -22.13 -11.76 14.32 -4.03 -16.80 -17.60 -18.98 Net Cash Inflow / Outflow 0.03 -2.23 2.10 -0.10 -5.93 -0.17 3.41 -0.49 -4.97 4.49 Opening Cash & Equivalents 0.23 2.46 0.36 0.46 6.73 6.90 3.49 3.98 8.95 4.46 Closing Cash & Equivalent 0.27 0.23 2.46 0.36 0.81 6.73 6.90 3.49 3.98 8.95

Description Mar 10 Mar 09 Mar 08 Mar 07
Cash From Operating Activity 44.16 43.10 17.84 6.70 PBT 8.76 3.90 11.51 5.47 Adjustment 25.09 26.87 13.85 10.24 Changes in Working Capital 12.38 12.70 -5.96 -7.55 Cash after chg. in Working capital 46.22 43.48 19.39 8.16 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -2.07 -0.38 -1.55 -1.46 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -9.89 -37.19 -48.89 -58.26 Net Fixed Assets -2.99 -47.95 -48.57 Net Investments 0.00 0.00 0.00 Others -6.90 10.76 -0.32 Cash from Financing Activity -34.62 -6.11 29.02 55.56 Net Cash Inflow / Outflow -0.35 -0.19 -2.03 4.01 Opening Cash & Equivalents 4.92 5.12 7.15 3.14 Closing Cash & Equivalent 4.57 4.92 5.12 7.15

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 174.10 179.45 167.06 164.18 55.67 53.26 41.28 52.81 45.86 75.30 ROA -1.19% 0.97% 0.41% 1.75% 0.45% 2.22% -1.97% 1.13% -4.97% 0.73% ROE -3.14% 3.12% 1.63% 9.50% 4.43% 26.74% -24.69% 13.77% -48.43% 5.96% ROCE -3.87% 9.60% 8.94% 12.73% 9.97% 14.27% 6.68% 16.95% 3.87% 12.66% Fixed Asset Turnover 0.86 1.12 1.08 0.99 0.81 0.87 0.81 1.06 1.03 1.34 Receivable days 43.40 42.26 36.95 31.18 31.40 31.03 39.25 33.03 37.12 30.22 Inventory Days 78.91 62.38 67.22 71.15 72.74 61.29 63.84 49.53 48.91 42.44 Payable days 57.55 52.59 60.36 51.74 45.35 43.75 69.35 72.82 75.98 78.13 Cash Conversion Cycle 64.76 52.06 43.81 50.58 58.78 48.57 33.74 9.73 10.05 -5.48 Total Debt/Equity 0.78 0.88 1.46 1.68 5.24 5.19 5.24 3.87 4.53 2.80 Interest Cover -0.67 1.52 1.09 1.18 0.90 1.35 0.52 1.26 0.28 1.26

Description Mar 10 Mar 09 Mar 08 Mar 07
Book Value (Rs.) 72.50 59.34 63.00 52.16 ROA 2.11% 0.13% 2.58% 1.58% ROE 20.29% 1.26% 21.88% 13.23% ROCE 11.30% 9.41% 11.77% 6.79% Fixed Asset Turnover 1.25 1.25 1.51 1.71 Receivable days 34.31 35.55 38.33 43.51 Inventory Days 50.74 49.06 38.79 35.53 Payable days 96.52 101.89 95.55 94.58 Cash Conversion Cycle -11.47 -17.28 -18.43 -15.54 Total Debt/Equity 4.45 6.35 5.29 4.95 Interest Cover 1.65 1.27 2.41 2.21

Top Investors:

tradelink exim india private limited

harsha hitesh javeri

hitesh ramji javeri

alberta agro private limited

lakshmi narain goel

kaizen comtrade llp

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