Nifty

:

16266.15

Sensex

:

54326.39

456.75 (2.89%)
1534.16 (2.91%)

Login

Nifty
Sensex

:
:

16266.15
54326.39

456.75 (2.89%)
1534.16 (2.91%)

La Opala RG Ltd.

Glass Products

Rating :

52/99

BSE: 526947 | NSE: LAOPALA

Watchlist

NSE BSE

291.10

20-May-2022

Open
High
Low
Previous Close

293.15
294.90
284.60
291.65

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

195818
567.74
456.50
255.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,236.20
36.52
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,232.91
0.51%
4.19

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.27
-2.13
-8.75

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.88
-4.86
-9.43

PAT CAGR (%)

10 Years
5 Years
3 Years

14.68
-4.43
-12.52

P:E (Median)

8 Years
5 Years
3 Years

48.09
39.80
39.20

P:BV (Average)

8 Years
5 Years
3 Years

4.45
4.45
4.45

EV:EBITDA (Average)

8 Years
5 Years
3 Years

28.91
25.83
25.94

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 108.59 78.39 38.53% 92.28 42.41 117.59% 32.17 10.11 218.20% 80.37 63.81 25.95%
Expenses 63.74 47.14 35.21% 56.76 29.92 89.71% 22.65 12.85 76.26% 52.97 44.67 18.58%
EBITDA 44.85 31.25 43.52% 35.52 12.49 184.39% 9.52 -2.74 - 27.39 19.15 43.03%
EBIDTM 41.30% 39.87% 38.49% 29.45% 29.59% -27.12% 34.09% 30.01%
Other Income 4.10 4.54 -9.69% 5.22 0.05 10,340.00% 5.23 0.73 616.44% 2.76 2.44 13.11%
Interest 1.71 0.05 3,320.00% 1.19 0.07 1,600.00% 0.10 0.08 25.00% 0.06 0.10 -40.00%
Depreciation 3.56 2.97 19.87% 3.16 2.96 6.76% 3.09 3.21 -3.74% 3.08 3.74 -17.65%
PBT 43.67 32.76 33.30% 36.40 9.51 282.75% 11.56 -5.30 - 27.02 17.75 52.23%
Tax 11.19 7.44 50.40% 9.05 2.13 324.88% 2.70 -2.27 - 7.12 4.06 75.37%
PAT 32.49 25.32 28.32% 27.35 7.39 270.09% 8.86 -3.04 - 19.91 13.69 45.43%
PATM 29.92% 32.30% 29.64% 17.42% 27.54% -30.04% 24.77% 21.45%
EPS 2.93 2.28 28.51% 2.46 0.67 267.16% 0.80 -0.27 - 1.79 1.23 45.53%

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 313.41 211.28 270.01 278.10 259.29 235.25 249.30 223.33 177.86 153.92 115.01 Net Sales Growth 60.95% -21.75% -2.91% 7.25% 10.22% -5.64% 11.63% 25.57% 15.55% 33.83% Cost Of Goods Sold 69.50 42.64 26.53 21.88 31.82 36.85 25.41 27.72 27.75 22.20 16.33 Gross Profit 243.91 168.64 243.48 256.22 227.48 198.40 223.89 195.60 150.11 131.72 98.68 GP Margin 77.83% 79.82% 90.17% 92.13% 87.73% 84.34% 89.81% 87.58% 84.40% 85.58% 85.80% Total Expenditure 196.12 142.89 165.79 165.87 152.68 147.50 162.88 157.59 127.88 112.86 88.36 Power & Fuel Cost - 23.24 41.80 45.00 33.97 27.76 28.18 24.44 24.23 24.27 19.59 % Of Sales - 11.00% 15.48% 16.18% 13.10% 11.80% 11.30% 10.94% 13.62% 15.77% 17.03% Employee Cost - 40.14 48.57 44.48 37.81 34.35 32.20 26.21 21.77 18.87 15.91 % Of Sales - 19.00% 17.99% 15.99% 14.58% 14.60% 12.92% 11.74% 12.24% 12.26% 13.83% Manufacturing Exp. - 19.28 24.23 24.67 23.09 21.40 21.84 25.89 17.22 16.30 14.95 % Of Sales - 9.13% 8.97% 8.87% 8.91% 9.10% 8.76% 11.59% 9.68% 10.59% 13.00% General & Admin Exp. - 6.10 9.90 15.40 10.04 8.01 8.30 6.84 5.73 5.18 4.27 % Of Sales - 2.89% 3.67% 5.54% 3.87% 3.40% 3.33% 3.06% 3.22% 3.37% 3.71% Selling & Distn. Exp. - 6.91 9.45 9.41 8.90 7.87 43.06 42.62 27.49 20.84 14.43 % Of Sales - 3.27% 3.50% 3.38% 3.43% 3.35% 17.27% 19.08% 15.46% 13.54% 12.55% Miscellaneous Exp. - 4.59 5.33 5.02 7.06 11.26 3.89 3.87 3.69 5.20 14.43 % Of Sales - 2.17% 1.97% 1.81% 2.72% 4.79% 1.56% 1.73% 2.07% 3.38% 2.50% EBITDA 117.28 68.39 104.22 112.23 106.61 87.75 86.42 65.74 49.98 41.06 26.65 EBITDA Margin 37.42% 32.37% 38.60% 40.36% 41.12% 37.30% 34.67% 29.44% 28.10% 26.68% 23.17% Other Income 17.31 8.08 16.97 17.46 13.46 12.03 1.45 1.16 1.08 1.16 0.38 Interest 3.06 0.25 0.57 0.61 0.84 1.34 0.98 0.84 3.28 4.19 4.07 Depreciation 12.89 12.23 15.97 16.46 13.78 12.44 8.98 10.30 7.01 5.56 4.59 PBT 118.65 63.99 104.65 112.62 105.46 85.99 77.92 55.76 40.76 32.46 18.37 Tax 30.06 14.41 20.38 38.59 32.02 23.80 19.21 14.02 10.81 9.59 5.67 Tax Rate 25.34% 22.52% 19.47% 34.27% 30.36% 27.68% 24.65% 25.14% 26.52% 29.54% 31.02% PAT 88.61 49.57 84.27 74.04 73.44 62.19 58.71 41.74 29.95 22.88 12.60 PAT before Minority Interest 88.61 49.57 84.27 74.04 73.44 62.19 58.71 41.74 29.95 22.88 12.60 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 28.27% 23.46% 31.21% 26.62% 28.32% 26.44% 23.55% 18.69% 16.84% 14.86% 10.96% PAT Growth 104.36% -41.18% 13.82% 0.82% 18.09% 5.93% 40.66% 39.37% 30.90% 81.59% EPS 7.98 4.47 7.59 6.67 6.62 5.60 5.29 3.76 2.70 2.06 1.14

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 665.76 545.10 529.14 503.60 434.80 232.04 185.35 97.82 74.07 55.65 Share Capital 22.20 22.20 22.20 22.20 11.10 11.10 11.10 10.60 10.60 10.60 Total Reserves 643.56 522.90 506.94 481.40 423.70 220.94 174.25 87.23 63.47 45.06 Non-Current Liabilities 30.70 26.56 34.76 37.10 37.33 11.77 9.66 10.94 23.78 19.48 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14.99 10.12 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 Long Term Provisions 1.28 0.98 0.00 0.00 0.00 0.33 0.09 0.25 0.09 1.45 Current Liabilities 45.27 39.48 37.31 35.85 23.14 40.22 33.70 36.09 33.81 27.27 Trade Payables 13.01 12.11 12.89 9.92 6.52 4.53 4.53 3.49 3.95 3.41 Other Current Liabilities 28.31 20.14 18.57 19.32 14.56 15.46 11.01 11.51 15.38 11.03 Short Term Borrowings 1.05 4.89 0.89 3.86 0.13 6.09 7.86 14.18 8.88 9.08 Short Term Provisions 2.89 2.34 4.95 2.76 1.93 14.13 10.29 6.90 5.60 3.75 Total Liabilities 741.73 611.14 601.21 576.55 495.27 284.03 228.71 144.85 131.66 102.40 Net Block 114.41 122.03 121.43 130.69 107.64 107.06 64.95 73.12 63.85 48.66 Gross Block 226.84 232.30 218.55 211.64 176.06 165.42 114.45 111.39 98.94 82.03 Accumulated Depreciation 112.42 110.26 97.12 80.95 68.41 58.36 49.50 38.27 35.08 33.37 Non Current Assets 366.74 246.64 264.10 296.27 268.23 117.00 80.85 80.55 70.47 57.03 Capital Work in Progress 80.56 25.33 2.28 0.04 1.24 1.04 0.00 2.20 0.88 0.00 Non Current Investment 161.40 81.46 122.10 159.68 149.50 0.09 0.09 0.09 0.09 0.08 Long Term Loans & Adv. 10.36 17.71 7.48 3.68 7.68 8.81 10.24 5.14 5.65 6.34 Other Non Current Assets 0.01 0.10 10.80 2.18 2.16 0.00 0.00 0.00 0.00 0.00 Current Assets 375.00 364.51 337.11 280.29 227.04 167.03 147.87 64.31 61.19 45.38 Current Investments 299.77 258.80 233.69 201.74 155.03 95.38 90.15 0.00 7.44 0.00 Inventories 29.74 55.05 48.36 31.53 33.92 40.45 29.22 28.34 30.78 26.03 Sundry Debtors 37.80 43.82 48.24 40.87 32.61 25.71 23.28 21.48 18.60 16.35 Cash & Bank 4.35 3.80 3.78 2.79 1.75 0.90 0.42 9.12 0.83 0.43 Other Current Assets 3.35 1.42 1.46 1.60 3.72 4.60 4.81 5.37 3.54 2.58 Short Term Loans & Adv. 2.11 1.62 1.58 1.75 1.97 3.48 1.98 2.98 1.16 0.82 Net Current Assets 329.73 325.03 299.80 244.44 203.90 126.81 114.17 28.22 27.38 18.10 Total Assets 741.74 611.15 601.21 576.56 495.27 284.03 228.72 144.86 131.66 102.41

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 83.28 73.18 50.62 80.24 71.78 61.02 46.69 39.27 31.11 14.33 PBT 63.99 104.65 112.62 105.46 85.99 77.92 55.76 40.76 32.46 18.27 Adjustment 5.39 0.47 0.43 4.32 3.31 9.57 11.14 9.83 12.18 8.78 Changes in Working Capital 32.98 -4.37 -27.19 2.47 1.31 -8.34 -5.97 -2.53 -4.94 -6.48 Cash after chg. in Working capital 102.37 100.75 85.86 112.25 90.62 79.16 60.92 48.06 39.71 20.58 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -19.08 -27.57 -35.24 -32.02 -18.83 -18.14 -14.23 -8.79 -8.59 -6.25 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 -79.23 -45.09 -32.14 -68.73 -51.68 -49.15 -97.33 -8.11 -28.86 -4.68 Net Fixed Assets -49.77 -36.80 -9.15 -34.38 -10.84 -52.01 -0.86 -13.77 -17.79 -1.49 Net Investments -120.91 15.53 5.63 -56.89 -209.06 -5.23 -90.15 7.44 -7.45 0.00 Others 91.45 -23.82 -28.62 22.54 168.22 8.09 -6.32 -1.78 -3.62 -3.19 Cash from Financing Activity -4.09 -28.72 -18.32 -10.47 -19.25 -11.39 41.94 -22.87 -1.85 -9.78 Net Cash Inflow / Outflow -0.04 -0.63 0.16 1.04 0.85 0.49 -8.70 8.29 0.40 -0.13 Opening Cash & Equivalents 0.12 0.75 0.59 1.75 0.90 0.42 9.12 0.83 0.43 0.56 Closing Cash & Equivalent 0.09 0.12 0.75 2.79 1.75 0.90 0.42 9.12 0.83 0.43

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 59.98 49.11 47.67 45.37 39.17 20.90 16.70 9.23 6.99 5.24 ROA 7.33% 13.90% 12.57% 13.70% 15.96% 22.90% 22.34% 21.67% 19.55% 12.75% ROE 8.19% 15.69% 14.34% 15.65% 18.65% 28.13% 29.48% 34.85% 35.30% 24.97% ROCE 10.56% 19.49% 21.83% 22.56% 25.95% 36.58% 37.08% 40.82% 39.74% 28.81% Fixed Asset Turnover 0.92 1.20 1.29 1.34 1.41 1.83 2.03 1.75 1.77 1.48 Receivable days 70.50 62.22 58.48 51.69 44.15 34.97 35.72 39.84 39.79 50.83 Inventory Days 73.24 69.89 52.42 46.04 56.31 49.73 45.94 58.78 64.69 74.20 Payable days 107.51 25.69 23.70 19.49 13.90 9.97 9.12 10.98 12.18 13.51 Cash Conversion Cycle 36.24 106.43 87.21 78.24 86.56 74.73 72.54 87.65 92.30 111.53 Total Debt/Equity 0.00 0.01 0.00 0.01 0.00 0.03 0.04 0.14 0.40 0.45 Interest Cover 253.22 183.16 185.57 127.27 65.27 80.88 67.36 13.42 8.75 5.49

Top Investors:

hdfc small cap fund

uti flexi cap fund

dsp small cap fund

malabar india fund limited

ashish kacholia

Annual Reports:

News Update:

La Opala RG inaugurates Green Field Plant in Uttarakhand
28th Apr 2022, 12:49 PM

This new Plant will help to cater the growing demand of opal glassware products in both domestic & international markets
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