Nifty

:

17843.15

Sensex

:

60614.72

121.65 (0.69%)
328.68 (0.55%)

Login

Nifty
Sensex

:
:

17843.15
60614.72

121.65 (0.69%)
328.68 (0.55%)

La Opala RG Ltd.

Glass Products

Rating :

68/99

BSE: 526947 | NSE: LAOPALA

Watchlist

NSE BSE

373.70

08-Feb-2023

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

373.35
375.70
368.00
372.60

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

37076
138.22
433.85
239.85

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,145.30
37.42
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,154.88
0.62%
5.38

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.68
4.47
6.12

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.53
2.78
3.24

PAT CAGR (%)

10 Years
5 Years
3 Years

14.34
3.53
1.21

P:E (Median)

8 Years
5 Years
3 Years

45.79
37.68
41.17

P:BV (Average)

8 Years
5 Years
3 Years

4.59
4.59
4.59

EV:EBITDA (Average)

8 Years
5 Years
3 Years

28.31
24.69
28.09

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 134.92 92.28 46.21% 82.15 32.17 155.36% 89.65 80.37 11.55% 108.59 78.39 38.53%
Expenses 81.71 56.76 43.96% 49.47 22.65 118.41% 57.28 52.97 8.14% 63.74 47.14 35.21%
EBITDA 53.21 35.52 49.80% 32.67 9.52 243.17% 32.36 27.39 18.15% 44.85 31.25 43.52%
EBIDTM 39.44% 38.49% 39.77% 29.59% 36.10% 34.09% 41.30% 39.87%
Other Income 5.67 5.22 8.62% 0.82 5.23 -84.32% 4.60 2.76 66.67% 4.10 4.54 -9.69%
Interest 1.44 1.19 21.01% 1.40 0.10 1,300.00% 1.07 0.06 1,683.33% 1.71 0.05 3,320.00%
Depreciation 5.82 3.16 84.18% 4.51 3.09 45.95% 3.85 3.08 25.00% 3.56 2.97 19.87%
PBT 51.62 36.40 41.81% 27.57 11.56 138.49% 24.88 27.02 -7.92% 43.67 32.76 33.30%
Tax 12.56 9.05 38.78% 7.50 2.70 177.78% 6.20 7.12 -12.92% 11.19 7.44 50.40%
PAT 39.06 27.35 42.82% 20.08 8.86 126.64% 18.68 19.91 -6.18% 32.49 25.32 28.32%
PATM 28.95% 29.64% 24.44% 27.54% 20.84% 24.77% 29.92% 32.30%
EPS 3.52 2.46 43.09% 1.81 0.80 126.25% 1.68 1.79 -6.15% 2.93 2.28 28.51%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 415.31 322.69 211.28 270.01 278.10 259.29 235.25 249.30 223.33 177.86 153.92 Net Sales Growth 46.64% 52.73% -21.75% -2.91% 7.25% 10.22% -5.64% 11.63% 25.57% 15.55% Cost Of Goods Sold 77.22 37.81 42.64 26.53 21.88 31.82 36.85 25.41 27.72 27.75 22.20 Gross Profit 338.09 284.88 168.64 243.48 256.22 227.48 198.40 223.89 195.60 150.11 131.72 GP Margin 81.41% 88.28% 79.82% 90.17% 92.13% 87.73% 84.34% 89.81% 87.58% 84.40% 85.58% Total Expenditure 252.20 200.44 142.89 165.79 165.87 152.68 147.50 162.88 157.59 127.88 112.86 Power & Fuel Cost - 47.99 23.24 41.80 45.00 33.97 27.76 28.18 24.44 24.23 24.27 % Of Sales - 14.87% 11.00% 15.48% 16.18% 13.10% 11.80% 11.30% 10.94% 13.62% 15.77% Employee Cost - 53.12 40.14 48.57 44.48 37.81 34.35 32.20 26.21 21.77 18.87 % Of Sales - 16.46% 19.00% 17.99% 15.99% 14.58% 14.60% 12.92% 11.74% 12.24% 12.26% Manufacturing Exp. - 33.71 19.28 24.23 24.67 23.09 21.40 21.84 25.89 17.22 16.30 % Of Sales - 10.45% 9.13% 8.97% 8.87% 8.91% 9.10% 8.76% 11.59% 9.68% 10.59% General & Admin Exp. - 7.45 5.07 9.90 15.40 10.04 8.01 8.30 6.84 5.73 5.18 % Of Sales - 2.31% 2.40% 3.67% 5.54% 3.87% 3.40% 3.33% 3.06% 3.22% 3.37% Selling & Distn. Exp. - 13.54 8.03 9.45 9.41 8.90 7.87 43.06 42.62 27.49 20.84 % Of Sales - 4.20% 3.80% 3.50% 3.38% 3.43% 3.35% 17.27% 19.08% 15.46% 13.54% Miscellaneous Exp. - 6.82 4.50 5.33 5.02 7.06 11.26 3.89 3.87 3.69 20.84 % Of Sales - 2.11% 2.13% 1.97% 1.81% 2.72% 4.79% 1.56% 1.73% 2.07% 3.38% EBITDA 163.09 122.25 68.39 104.22 112.23 106.61 87.75 86.42 65.74 49.98 41.06 EBITDA Margin 39.27% 37.88% 32.37% 38.60% 40.36% 41.12% 37.30% 34.67% 29.44% 28.10% 26.68% Other Income 15.19 19.15 8.08 16.97 17.46 13.46 12.03 1.45 1.16 1.08 1.16 Interest 5.62 4.07 0.25 0.57 0.61 0.84 1.34 0.98 0.84 3.28 4.19 Depreciation 17.74 13.66 12.23 15.97 16.46 13.78 12.44 8.98 10.30 7.01 5.56 PBT 147.74 123.68 63.99 104.65 112.62 105.46 85.99 77.92 55.76 40.76 32.46 Tax 37.45 29.14 14.41 20.38 38.59 32.02 23.80 19.21 14.02 10.81 9.59 Tax Rate 25.35% 25.01% 22.52% 19.47% 34.27% 30.36% 27.68% 24.65% 25.14% 26.52% 29.54% PAT 110.31 87.37 49.57 84.27 74.04 73.44 62.19 58.71 41.74 29.95 22.88 PAT before Minority Interest 110.31 87.37 49.57 84.27 74.04 73.44 62.19 58.71 41.74 29.95 22.88 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 26.56% 27.08% 23.46% 31.21% 26.62% 28.32% 26.44% 23.55% 18.69% 16.84% 14.86% PAT Growth 35.45% 76.26% -41.18% 13.82% 0.82% 18.09% 5.93% 40.66% 39.37% 30.90% EPS 9.94 7.87 4.47 7.59 6.67 6.62 5.60 5.29 3.76 2.70 2.06

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 740.49 665.76 545.10 529.14 503.60 434.80 232.04 185.35 97.82 74.07 Share Capital 22.20 22.20 22.20 22.20 22.20 11.10 11.10 11.10 10.60 10.60 Total Reserves 718.29 643.56 522.90 506.94 481.40 423.70 220.94 174.25 87.23 63.47 Non-Current Liabilities 46.00 30.70 26.56 34.76 37.10 37.33 11.77 9.66 10.94 23.78 Secured Loans 12.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14.99 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.35 1.28 0.98 0.00 0.00 0.00 0.33 0.09 0.25 0.09 Current Liabilities 59.93 45.27 39.48 37.31 35.85 23.14 40.22 33.70 36.09 33.81 Trade Payables 19.13 13.01 12.11 12.89 9.92 6.52 4.53 4.53 3.49 3.95 Other Current Liabilities 35.77 28.31 20.14 18.57 19.32 14.56 15.46 11.01 11.51 15.38 Short Term Borrowings 1.49 1.05 4.89 0.89 3.86 0.13 6.09 7.86 14.18 8.88 Short Term Provisions 3.54 2.89 2.34 4.95 2.76 1.93 14.13 10.29 6.90 5.60 Total Liabilities 846.42 741.73 611.14 601.21 576.55 495.27 284.03 228.71 144.85 131.66 Net Block 119.33 114.41 122.03 121.43 130.69 107.64 107.06 64.95 73.12 63.85 Gross Block 242.55 226.84 232.30 218.55 211.64 176.06 165.42 114.45 111.39 98.94 Accumulated Depreciation 123.22 112.42 110.26 97.12 80.95 68.41 58.36 49.50 38.27 35.08 Non Current Assets 419.40 366.74 246.64 264.10 296.27 268.23 117.00 80.85 80.55 70.47 Capital Work in Progress 108.34 80.56 25.33 2.28 0.04 1.24 1.04 0.00 2.20 0.88 Non Current Investment 184.49 161.40 81.46 122.10 159.68 149.50 0.09 0.09 0.09 0.09 Long Term Loans & Adv. 7.18 10.36 17.71 7.48 3.68 7.68 8.81 10.24 5.14 5.65 Other Non Current Assets 0.06 0.01 0.10 10.80 2.18 2.16 0.00 0.00 0.00 0.00 Current Assets 427.03 375.00 364.51 337.11 280.29 227.04 167.03 147.87 64.31 61.19 Current Investments 350.61 299.77 258.80 233.69 201.74 155.03 95.38 90.15 0.00 7.44 Inventories 36.56 29.74 55.05 48.36 31.53 33.92 40.45 29.22 28.34 30.78 Sundry Debtors 32.44 37.80 43.82 48.24 40.87 32.61 25.71 23.28 21.48 18.60 Cash & Bank 4.41 4.35 3.80 3.78 2.79 1.75 0.90 0.42 9.12 0.83 Other Current Assets 3.01 1.24 1.42 1.46 3.35 3.72 4.60 4.81 5.37 3.54 Short Term Loans & Adv. 1.61 2.11 1.62 1.58 1.75 1.97 3.48 1.98 2.98 1.16 Net Current Assets 367.10 329.73 325.03 299.80 244.44 203.90 126.81 114.17 28.22 27.38 Total Assets 846.43 741.74 611.15 601.21 576.56 495.27 284.03 228.72 144.86 131.66

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 99.39 83.28 73.18 50.62 80.24 71.78 61.02 46.69 39.27 31.11 PBT 116.51 63.99 104.65 112.62 105.46 85.99 77.92 55.76 40.76 32.46 Adjustment 7.27 5.39 0.47 0.43 4.32 3.31 9.57 11.14 9.83 12.18 Changes in Working Capital 3.19 32.98 -4.37 -27.19 2.47 1.31 -8.34 -5.97 -2.53 -4.94 Cash after chg. in Working capital 126.97 102.37 100.75 85.86 112.25 90.62 79.16 60.92 48.06 39.71 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -27.58 -19.08 -27.57 -35.24 -32.02 -18.83 -18.14 -14.23 -8.79 -8.59 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 -74.99 -79.23 -45.09 -32.14 -68.73 -51.68 -49.15 -97.33 -8.11 -28.86 Net Fixed Assets -43.49 -49.77 -36.80 -9.15 -34.38 -10.84 -52.01 -0.86 -13.77 -17.79 Net Investments -73.93 -120.91 15.53 5.63 -56.89 -209.06 -5.23 -90.15 7.44 -7.45 Others 42.43 91.45 -23.82 -28.62 22.54 168.22 8.09 -6.32 -1.78 -3.62 Cash from Financing Activity -24.46 -4.09 -28.72 -18.32 -10.47 -19.25 -11.39 41.94 -22.87 -1.85 Net Cash Inflow / Outflow -0.06 -0.04 -0.63 0.16 1.04 0.85 0.49 -8.70 8.29 0.40 Opening Cash & Equivalents 0.09 0.12 0.75 0.59 1.75 0.90 0.42 9.12 0.83 0.43 Closing Cash & Equivalent 0.03 0.09 0.12 0.75 2.79 1.75 0.90 0.42 9.12 0.83

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 66.71 59.98 49.11 47.67 45.37 39.17 20.90 16.70 9.23 6.99 ROA 11.00% 7.33% 13.90% 12.57% 13.70% 15.96% 22.90% 22.34% 21.67% 19.55% ROE 12.43% 8.19% 15.69% 14.34% 15.65% 18.65% 28.13% 29.48% 34.85% 35.30% ROCE 16.97% 10.56% 19.49% 21.83% 22.56% 25.95% 36.58% 37.08% 40.82% 39.74% Fixed Asset Turnover 1.39 0.93 1.20 1.29 1.34 1.41 1.83 2.03 1.75 1.77 Receivable days 39.26 69.94 62.22 58.48 51.69 44.15 34.97 35.72 39.84 39.79 Inventory Days 37.06 72.65 69.89 52.42 46.04 56.31 49.73 45.94 58.78 64.69 Payable days 155.11 107.51 25.69 23.70 19.49 13.90 9.97 9.12 10.98 12.18 Cash Conversion Cycle -78.78 35.09 106.43 87.21 78.24 86.56 74.73 72.54 87.65 92.30 Total Debt/Equity 0.02 0.00 0.01 0.00 0.01 0.00 0.03 0.04 0.14 0.40 Interest Cover 29.62 253.22 183.16 185.57 127.27 65.27 80.88 67.36 13.42 8.75

Top Investors:

hdfc small cap fund

dsp small cap fund

malabar india fund limited

uti small cap fund

ashish kacholia

icici prudential bharat consumption fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

La Opala R G - Quarterly Results
11th Nov 2022, 13:53 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