Nifty

:

21995.85

Sensex

:

72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Login

Nifty
Sensex

:
:

21995.85
72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Raj Packaging Industries Ltd.

Plastic Products

Rating :

N/A

BSE: 530111 | NSE: Not Listed

Watchlist

NSE BSE

30.01

16-Apr-2024

Open
High
Low
Previous Close

31.85
31.90
29.60
30.32

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

44
0.88
58.99
22.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

13.71
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

17.86
N/A
1.01

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.41
6.47
5.10

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-16.19
-20.03
-34.28

PAT CAGR (%)

10 Years
5 Years
3 Years

-
25.59
-

P:E (Median)

8 Years
5 Years
3 Years

11.15
6.44
6.80

P:BV (Average)

8 Years
5 Years
3 Years

1.05
1.05
1.13

EV:EBITDA (Average)

8 Years
5 Years
3 Years

169.91
275.14
386.37

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 7.05 10.71 -34.17% 7.13 12.41 -42.55% 8.37 13.62 -38.55% 10.14 14.76 -31.30%
Expenses 7.42 10.77 -31.10% 7.33 12.46 -41.17% 8.52 13.02 -34.56% 10.13 13.81 -26.65%
EBITDA -0.36 -0.07 - -0.20 -0.04 - -0.15 0.60 - 0.01 0.95 -98.95%
EBIDTM -5.16% -0.64% -2.83% -0.36% -1.84% 4.43% 0.08% 6.41%
Other Income 0.02 0.11 -81.82% 0.02 0.01 100.00% 0.06 0.01 500.00% 0.23 0.11 109.09%
Interest 0.11 0.14 -21.43% 0.10 0.13 -23.08% 0.11 0.15 -26.67% 0.12 0.19 -36.84%
Depreciation 0.24 0.25 -4.00% 0.24 0.25 -4.00% 0.24 0.25 -4.00% 0.24 0.24 0.00%
PBT -0.70 -0.35 - -0.52 -0.42 - -0.44 0.22 - -0.13 0.63 -
Tax -0.18 -0.10 - -0.13 -0.12 - -0.11 0.06 - -0.02 0.17 -
PAT -0.52 -0.25 - -0.39 -0.30 - -0.33 0.16 - -0.11 0.45 -
PATM -7.43% -2.31% -5.47% -2.39% -3.91% 1.15% -1.09% 3.08%
EPS -1.14 -0.54 - -0.85 -0.65 - -0.71 0.34 - -0.24 0.99 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 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

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 32.69 46.88 50.67 40.38 34.08 34.27 38.31 38.61 38.92 46.98 45.01 Net Sales Growth -36.52% -7.48% 25.48% 18.49% -0.55% -10.55% -0.78% -0.80% -17.16% 4.38% Cost Of Goods Sold 26.40 38.82 39.64 29.48 26.06 27.43 30.09 30.54 29.31 36.61 34.81 Gross Profit 6.29 8.06 11.03 10.90 8.01 6.84 8.22 8.07 9.61 10.38 10.20 GP Margin 19.25% 17.19% 21.77% 26.99% 23.50% 19.96% 21.46% 20.90% 24.69% 22.09% 22.66% Total Expenditure 33.40 46.36 46.54 36.14 31.63 32.68 35.36 35.41 35.83 43.43 41.97 Power & Fuel Cost - 1.85 1.61 1.64 1.53 1.50 1.53 1.49 1.42 1.41 1.73 % Of Sales - 3.95% 3.18% 4.06% 4.49% 4.38% 3.99% 3.86% 3.65% 3.00% 3.84% Employee Cost - 2.55 2.37 2.03 1.97 1.76 1.56 1.37 1.22 0.99 0.98 % Of Sales - 5.44% 4.68% 5.03% 5.78% 5.14% 4.07% 3.55% 3.13% 2.11% 2.18% Manufacturing Exp. - 2.29 2.13 2.04 1.40 1.36 1.46 1.31 1.54 1.67 1.45 % Of Sales - 4.88% 4.20% 5.05% 4.11% 3.97% 3.81% 3.39% 3.96% 3.55% 3.22% General & Admin Exp. - 0.23 0.22 0.23 0.22 0.23 0.16 0.16 0.14 0.12 0.19 % Of Sales - 0.49% 0.43% 0.57% 0.65% 0.67% 0.42% 0.41% 0.36% 0.26% 0.42% Selling & Distn. Exp. - 0.32 0.35 0.37 0.24 0.25 0.34 0.30 2.01 2.48 2.65 % Of Sales - 0.68% 0.69% 0.92% 0.70% 0.73% 0.89% 0.78% 5.16% 5.28% 5.89% Miscellaneous Exp. - 0.30 0.22 0.35 0.20 0.15 0.22 0.24 0.18 0.15 2.65 % Of Sales - 0.64% 0.43% 0.87% 0.59% 0.44% 0.57% 0.62% 0.46% 0.32% 0.36% EBITDA -0.70 0.52 4.13 4.24 2.45 1.59 2.95 3.20 3.09 3.55 3.04 EBITDA Margin -2.14% 1.11% 8.15% 10.50% 7.19% 4.64% 7.70% 8.29% 7.94% 7.56% 6.75% Other Income 0.33 0.33 0.23 0.08 0.21 0.11 0.10 0.09 0.25 0.19 0.05 Interest 0.44 0.54 0.72 0.73 1.11 1.08 0.88 1.05 1.18 1.49 1.40 Depreciation 0.96 0.98 0.97 0.96 1.04 0.84 0.68 0.66 0.66 0.69 0.65 PBT -1.79 -0.68 2.67 2.64 0.50 -0.22 1.48 1.57 1.50 1.57 1.04 Tax -0.44 -0.18 0.62 0.76 0.18 -0.06 0.28 0.54 0.51 0.74 0.15 Tax Rate 24.58% 26.47% 23.22% 28.79% 36.00% 27.27% 18.92% 34.39% 34.00% 47.13% 14.42% PAT -1.35 -0.50 2.05 1.88 0.32 -0.16 1.21 1.04 0.99 0.84 0.89 PAT before Minority Interest -1.35 -0.50 2.05 1.88 0.32 -0.16 1.21 1.04 0.99 0.84 0.89 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 -4.13% -1.07% 4.05% 4.66% 0.94% -0.47% 3.16% 2.69% 2.54% 1.79% 1.98% PAT Growth -2,350.00% - 9.04% 487.50% - - 16.35% 5.05% 17.86% -5.62% EPS -2.93 -1.09 4.46 4.09 0.70 -0.35 2.63 2.26 2.15 1.83 1.93

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 14.70 15.29 13.42 11.50 11.18 11.60 10.65 9.65 8.94 8.11 Share Capital 4.57 4.57 4.57 4.57 4.57 4.57 4.57 4.57 4.57 4.39 Total Reserves 10.13 10.72 8.85 6.93 6.62 7.03 6.08 5.08 4.37 3.61 Non-Current Liabilities 2.78 3.80 5.26 5.61 6.85 1.35 1.60 3.00 3.39 3.09 Secured Loans 0.08 1.14 2.10 1.62 1.92 0.03 0.04 0.05 0.00 0.00 Unsecured Loans 2.05 1.84 2.22 2.84 3.02 0.65 0.65 2.00 2.40 2.22 Long Term Provisions 0.00 0.03 0.09 0.51 1.33 0.04 0.04 0.00 0.06 0.09 Current Liabilities 4.63 10.20 7.42 7.43 10.63 11.67 11.42 8.95 10.68 12.54 Trade Payables 2.48 4.13 2.54 2.23 1.99 3.43 2.65 3.05 3.36 3.65 Other Current Liabilities 0.80 1.33 1.66 1.05 1.50 0.43 0.24 0.40 0.42 1.36 Short Term Borrowings 1.16 4.02 2.69 4.09 7.07 6.35 7.53 5.18 6.15 7.34 Short Term Provisions 0.20 0.72 0.53 0.07 0.06 1.47 0.99 0.32 0.76 0.20 Total Liabilities 22.11 29.29 26.10 24.54 28.66 24.62 23.67 21.60 23.01 23.74 Net Block 7.15 8.06 8.85 9.58 10.13 5.01 5.27 6.06 6.39 7.15 Gross Block 16.83 16.76 16.58 16.36 15.86 9.90 9.49 9.61 9.28 14.47 Accumulated Depreciation 9.69 8.70 7.73 6.77 5.73 4.89 4.21 3.55 2.89 7.32 Non Current Assets 7.57 8.32 9.10 10.51 11.86 6.12 5.53 6.31 7.74 8.34 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.15 0.00 0.00 0.00 0.00 Non Current Investment 0.04 0.03 0.03 0.01 0.02 0.02 0.01 0.01 0.01 0.01 Long Term Loans & Adv. 0.29 0.23 0.23 0.92 1.72 0.94 0.24 0.24 1.33 1.19 Other Non Current Assets 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 14.55 20.98 17.00 14.02 16.79 18.50 18.14 15.30 15.28 15.40 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 6.16 6.11 4.29 4.15 4.83 3.60 3.03 3.03 2.64 2.96 Sundry Debtors 7.05 13.49 11.52 8.51 6.62 9.24 10.42 9.82 10.22 10.89 Cash & Bank 0.23 0.14 0.13 0.13 2.05 2.09 1.16 0.05 0.17 0.04 Other Current Assets 1.11 0.11 0.51 0.62 3.29 3.58 3.53 2.40 2.25 1.51 Short Term Loans & Adv. 1.01 1.13 0.54 0.61 1.58 3.11 2.94 1.82 2.23 1.50 Net Current Assets 9.91 10.77 9.58 6.59 6.17 6.83 6.72 6.34 4.60 2.86 Total Assets 22.12 29.30 26.10 24.53 28.65 24.62 23.67 21.61 23.02 23.74

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 4.61 1.13 1.76 3.06 2.16 3.90 1.29 2.85 2.35 2.03 PBT -0.68 2.67 2.64 0.50 -0.22 1.48 1.57 1.50 1.57 1.04 Adjustment 1.33 1.47 1.86 2.14 1.86 1.54 1.74 1.90 2.04 1.94 Changes in Working Capital 4.14 -2.30 -2.51 0.53 1.05 1.33 -1.41 -0.13 -0.68 -0.87 Cash after chg. in Working capital 4.80 1.84 1.99 3.17 2.69 4.35 1.90 3.27 2.94 2.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.20 -0.72 -0.23 -0.11 -0.53 -0.45 -0.61 -0.42 -0.59 -0.07 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 0.13 -0.08 -0.28 -0.48 -5.75 -0.53 -0.03 -0.32 -0.08 -0.20 Net Fixed Assets -0.07 -0.18 -0.22 -0.50 -5.81 -0.56 0.12 -0.33 5.19 -0.26 Net Investments -0.01 0.00 -0.02 0.01 0.00 -0.01 0.00 0.00 0.00 0.00 Others 0.21 0.10 -0.04 0.01 0.06 0.04 -0.15 0.01 -5.27 0.06 Cash from Financing Activity -4.74 -1.06 -1.48 -4.58 3.57 -2.35 -0.26 -2.55 -2.24 -1.96 Net Cash Inflow / Outflow 0.00 0.00 0.00 -2.00 -0.03 1.02 1.01 -0.02 0.03 -0.12 Opening Cash & Equivalents 0.00 0.01 0.01 2.01 2.03 1.02 0.01 0.07 0.04 0.17 Closing Cash & Equivalent 0.00 0.00 0.01 0.01 2.01 2.03 1.02 0.05 0.07 0.04

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 32.17 33.46 29.37 25.16 24.48 25.38 23.31 21.12 19.56 18.22 ROA -1.94% 7.40% 7.42% 1.20% -0.58% 5.01% 4.57% 4.43% 3.57% 3.99% ROE -3.33% 14.27% 15.09% 2.81% -1.36% 10.87% 10.20% 10.64% 9.87% 12.21% ROCE -0.66% 15.04% 15.92% 7.23% 4.03% 12.60% 14.66% 15.58% 17.05% 13.97% Fixed Asset Turnover 2.79 3.04 2.45 2.12 2.66 3.95 4.04 4.62 4.43 3.47 Receivable days 79.94 90.09 90.54 81.03 84.46 93.65 95.65 83.88 73.28 69.24 Inventory Days 47.75 37.47 38.18 48.12 44.89 31.59 28.68 23.77 19.47 20.09 Payable days 31.07 30.73 29.51 29.53 29.64 30.99 29.35 32.08 29.15 25.95 Cash Conversion Cycle 96.61 96.84 99.21 99.62 99.71 94.25 94.97 75.57 63.60 63.38 Total Debt/Equity 0.26 0.52 0.62 0.79 1.15 0.61 0.77 0.75 0.96 1.29 Interest Cover -0.26 4.70 4.63 1.45 0.80 2.69 2.49 2.27 2.06 1.74

Top Investors:

madanchand prasanchand

highline finance & investments private limited

deepak mahaveerchand jain (huf)

ramesh chandra singhi

investor education and protection fund (iepf)

nataraj v angadi

kamal kumar keshwani

Annual Reports:

News Update:

Raj Packaging Inds - Quarterly Results
10th Feb 2024, 13:43 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