Nifty

:

22291.50

Sensex

:

73387.66

143.60 (0.65%)
443.98 (0.61%)

Login

Nifty
Sensex

:
:

22291.50
73387.66

143.60 (0.65%)
443.98 (0.61%)

La Opala RG Ltd.

Glass Products

Rating :

53/99

BSE: 526947 | NSE: LAOPALA

Watchlist

NSE BSE

323.05

16-Apr-2024

Open
High
Low
Previous Close

320.50
325.75
319.00
323.45

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

74580
241.13
479.75
296.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,588.63
26.93
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,591.84
1.55%
4.11

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.78
10.22
28.88

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.71
8.06
19.31

PAT CAGR (%)

10 Years
5 Years
3 Years

15.17
10.68
35.38

P:E (Median)

8 Years
5 Years
3 Years

39.61
37.10
39.04

P:BV (Average)

8 Years
5 Years
3 Years

4.80
4.80
5.13

EV:EBITDA (Average)

8 Years
5 Years
3 Years

26.00
24.66
27.52

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 107.14 126.37 -15.22% 89.24 134.92 -33.86% 86.22 82.15 4.95% 108.88 89.65 21.45%
Expenses 66.51 80.29 -17.16% 54.76 81.71 -32.98% 50.92 49.47 2.93% 68.68 57.28 19.90%
EBITDA 40.63 46.08 -11.83% 34.48 53.21 -35.20% 35.30 32.67 8.05% 40.21 32.36 24.26%
EBIDTM 37.92% 36.47% 38.64% 39.44% 40.94% 39.77% 36.93% 36.10%
Other Income 11.59 8.35 38.80% 10.25 5.67 80.78% 10.90 0.82 1,229.27% 6.94 4.60 50.87%
Interest 2.07 2.26 -8.41% 1.46 1.44 1.39% 1.61 1.40 15.00% 2.39 1.07 123.36%
Depreciation 5.20 5.59 -6.98% 5.75 5.82 -1.20% 5.94 4.51 31.71% 5.84 3.85 51.69%
PBT 44.95 46.59 -3.52% 37.51 51.62 -27.33% 38.65 27.57 40.19% 38.92 24.88 56.43%
Tax 0.80 11.95 -93.31% 6.32 12.56 -49.68% 9.94 7.50 32.53% 9.72 6.20 56.77%
PAT 44.16 34.64 27.48% 31.19 39.06 -20.15% 28.71 20.08 42.98% 29.20 18.68 56.32%
PATM 41.21% 27.41% 34.95% 28.95% 33.30% 24.44% 26.81% 20.84%
EPS 3.98 3.12 27.56% 2.81 3.52 -20.17% 2.59 1.81 43.09% 2.63 1.68 56.55%

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 391.48 452.32 322.69 211.28 270.01 278.10 259.29 235.25 249.30 223.33 177.86 Net Sales Growth -9.61% 40.17% 52.73% -21.75% -2.91% 7.25% 10.22% -5.64% 11.63% 25.57% Cost Of Goods Sold 53.18 46.38 37.81 42.64 26.53 21.88 31.82 36.85 25.41 27.72 27.75 Gross Profit 338.30 405.95 284.88 168.64 243.48 256.22 227.48 198.40 223.89 195.60 150.11 GP Margin 86.42% 89.75% 88.28% 79.82% 90.17% 92.13% 87.73% 84.34% 89.81% 87.58% 84.40% Total Expenditure 240.87 286.95 200.44 142.89 165.79 165.87 152.68 147.50 162.88 157.59 127.88 Power & Fuel Cost - 76.47 47.99 23.24 41.80 45.00 33.97 27.76 28.18 24.44 24.23 % Of Sales - 16.91% 14.87% 11.00% 15.48% 16.18% 13.10% 11.80% 11.30% 10.94% 13.62% Employee Cost - 69.48 53.12 40.14 48.57 44.48 37.81 34.35 32.20 26.21 21.77 % Of Sales - 15.36% 16.46% 19.00% 17.99% 15.99% 14.58% 14.60% 12.92% 11.74% 12.24% Manufacturing Exp. - 42.66 33.71 19.28 24.23 24.67 23.09 21.40 21.84 25.89 17.22 % Of Sales - 9.43% 10.45% 9.13% 8.97% 8.87% 8.91% 9.10% 8.76% 11.59% 9.68% General & Admin Exp. - 9.17 7.45 5.07 9.90 15.40 10.04 8.01 8.30 6.84 5.73 % Of Sales - 2.03% 2.31% 2.40% 3.67% 5.54% 3.87% 3.40% 3.33% 3.06% 3.22% Selling & Distn. Exp. - 28.96 13.54 8.03 9.45 9.41 8.90 7.87 43.06 42.62 27.49 % Of Sales - 6.40% 4.20% 3.80% 3.50% 3.38% 3.43% 3.35% 17.27% 19.08% 15.46% Miscellaneous Exp. - 13.83 6.82 4.50 5.33 5.02 7.06 11.26 3.89 3.87 27.49 % Of Sales - 3.06% 2.11% 2.13% 1.97% 1.81% 2.72% 4.79% 1.56% 1.73% 2.07% EBITDA 150.62 165.37 122.25 68.39 104.22 112.23 106.61 87.75 86.42 65.74 49.98 EBITDA Margin 38.47% 36.56% 37.88% 32.37% 38.60% 40.36% 41.12% 37.30% 34.67% 29.44% 28.10% Other Income 39.68 28.58 19.15 8.08 16.97 17.46 13.46 12.03 1.45 1.16 1.08 Interest 7.53 7.49 4.07 0.25 0.57 0.61 0.84 1.34 0.98 0.84 3.28 Depreciation 22.73 21.76 13.66 12.23 15.97 16.46 13.78 12.44 8.98 10.30 7.01 PBT 160.03 164.70 123.68 63.99 104.65 112.62 105.46 85.99 77.92 55.76 40.76 Tax 26.78 41.72 29.14 14.41 20.38 38.59 32.02 23.80 19.21 14.02 10.81 Tax Rate 16.73% 25.33% 25.01% 22.52% 19.47% 34.27% 30.36% 27.68% 24.65% 25.14% 26.52% PAT 133.26 122.98 87.37 49.57 84.27 74.04 73.44 62.19 58.71 41.74 29.95 PAT before Minority Interest 133.26 122.98 87.37 49.57 84.27 74.04 73.44 62.19 58.71 41.74 29.95 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 34.04% 27.19% 27.08% 23.46% 31.21% 26.62% 28.32% 26.44% 23.55% 18.69% 16.84% PAT Growth 18.50% 40.76% 76.26% -41.18% 13.82% 0.82% 18.09% 5.93% 40.66% 39.37% EPS 12.01 11.08 7.87 4.47 7.59 6.67 6.62 5.60 5.29 3.76 2.70

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 774.95 740.49 665.76 545.10 529.14 503.60 434.80 232.04 185.35 97.82 Share Capital 22.20 22.20 22.20 22.20 22.20 22.20 11.10 11.10 11.10 10.60 Total Reserves 752.75 718.29 643.56 522.90 506.94 481.40 423.70 220.94 174.25 87.23 Non-Current Liabilities 58.97 46.00 30.70 26.56 34.76 37.10 37.33 11.77 9.66 10.94 Secured Loans 8.33 12.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 0.17 0.35 1.28 0.98 0.00 0.00 0.00 0.33 0.09 0.25 Current Liabilities 63.00 59.93 45.27 39.48 37.31 35.85 23.14 40.22 33.70 36.09 Trade Payables 26.16 19.13 13.01 12.11 12.89 9.92 6.52 4.53 4.53 3.49 Other Current Liabilities 27.55 35.77 28.31 20.14 18.57 19.32 14.56 15.46 11.01 11.51 Short Term Borrowings 3.87 1.49 1.05 4.89 0.89 3.86 0.13 6.09 7.86 14.18 Short Term Provisions 5.42 3.54 2.89 2.34 4.95 2.76 1.93 14.13 10.29 6.90 Total Liabilities 896.92 846.42 741.73 611.14 601.21 576.55 495.27 284.03 228.71 144.85 Net Block 217.44 119.33 114.41 122.03 121.43 130.69 107.64 107.06 64.95 73.12 Gross Block 356.76 242.55 226.84 232.30 218.55 211.64 176.06 165.42 114.45 111.39 Accumulated Depreciation 139.31 123.22 112.42 110.26 97.12 80.95 68.41 58.36 49.50 38.27 Non Current Assets 360.46 419.40 366.74 246.64 264.10 296.27 268.23 117.00 80.85 80.55 Capital Work in Progress 0.17 108.34 80.56 25.33 2.28 0.04 1.24 1.04 0.00 2.20 Non Current Investment 135.97 184.49 161.40 81.46 122.10 159.68 149.50 0.09 0.09 0.09 Long Term Loans & Adv. 6.68 7.18 10.36 17.71 7.48 3.68 7.68 8.81 10.24 5.14 Other Non Current Assets 0.20 0.06 0.01 0.10 10.80 2.18 2.16 0.00 0.00 0.00 Current Assets 536.46 427.03 375.00 364.51 337.11 280.29 227.04 167.03 147.87 64.31 Current Investments 417.78 350.61 299.77 258.80 233.69 201.74 155.03 95.38 90.15 0.00 Inventories 75.71 36.56 29.74 55.05 48.36 31.53 33.92 40.45 29.22 28.34 Sundry Debtors 36.23 32.44 37.80 43.82 48.24 40.87 32.61 25.71 23.28 21.48 Cash & Bank 4.49 4.41 4.35 3.80 3.78 2.79 1.75 0.90 0.42 9.12 Other Current Assets 2.25 1.40 1.24 1.42 3.04 3.35 3.72 4.60 4.81 5.37 Short Term Loans & Adv. 1.31 1.61 2.11 1.62 1.58 1.75 1.97 3.48 1.98 2.98 Net Current Assets 473.46 367.10 329.73 325.03 299.80 244.44 203.90 126.81 114.17 28.22 Total Assets 896.92 846.43 741.74 611.15 601.21 576.56 495.27 284.03 228.72 144.86

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 109.32 99.39 83.28 73.18 50.62 80.24 71.78 61.02 46.69 39.27 PBT 164.70 116.51 63.99 104.65 112.62 105.46 85.99 77.92 55.76 40.76 Adjustment 8.29 7.27 5.39 0.47 0.43 4.32 3.31 9.57 11.14 9.83 Changes in Working Capital -30.88 3.19 32.98 -4.37 -27.19 2.47 1.31 -8.34 -5.97 -2.53 Cash after chg. in Working capital 142.11 126.97 102.37 100.75 85.86 112.25 90.62 79.16 60.92 48.06 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -32.79 -27.58 -19.08 -27.57 -35.24 -32.02 -18.83 -18.14 -14.23 -8.79 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 -68.88 -74.99 -79.23 -45.09 -32.14 -68.73 -51.68 -49.15 -97.33 -8.11 Net Fixed Assets -6.04 -43.49 -49.77 -36.80 -9.15 -34.38 -10.84 -52.01 -0.86 -13.77 Net Investments -18.65 -73.93 -120.91 15.53 5.63 -56.89 -209.06 -5.23 -90.15 7.44 Others -44.19 42.43 91.45 -23.82 -28.62 22.54 168.22 8.09 -6.32 -1.78 Cash from Financing Activity -40.43 -24.46 -4.09 -28.72 -18.32 -10.47 -19.25 -11.39 41.94 -22.87 Net Cash Inflow / Outflow 0.00 -0.06 -0.04 -0.63 0.16 1.04 0.85 0.49 -8.70 8.29 Opening Cash & Equivalents 0.03 0.09 0.12 0.75 0.59 1.75 0.90 0.42 9.12 0.83 Closing Cash & Equivalent 0.03 0.03 0.09 0.12 0.75 2.79 1.75 0.90 0.42 9.12

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.) 69.81 66.71 59.98 49.11 47.67 45.37 39.17 20.90 16.70 9.23 ROA 14.11% 11.00% 7.33% 13.90% 12.57% 13.70% 15.96% 22.90% 22.34% 21.67% ROE 16.23% 12.43% 8.19% 15.69% 14.34% 15.65% 18.65% 28.13% 29.48% 34.85% ROCE 22.34% 16.97% 10.56% 19.49% 21.83% 22.56% 25.95% 36.58% 37.08% 40.82% Fixed Asset Turnover 1.52 1.39 0.93 1.20 1.29 1.34 1.41 1.83 2.03 1.75 Receivable days 27.56 39.26 69.94 62.22 58.48 51.69 44.15 34.97 35.72 39.84 Inventory Days 45.06 37.06 72.65 69.89 52.42 46.04 56.31 49.73 45.94 58.78 Payable days 178.24 155.11 107.51 25.69 23.70 19.49 13.90 9.97 9.12 10.98 Cash Conversion Cycle -105.62 -78.78 35.09 106.43 87.21 78.24 86.56 74.73 72.54 87.65 Total Debt/Equity 0.02 0.02 0.00 0.01 0.00 0.01 0.00 0.03 0.04 0.14 Interest Cover 22.99 29.62 253.22 183.16 185.57 127.27 65.27 80.88 67.36 13.42

Top Investors:

hdfc mutual fund-hdfc s&p bse 500 etf

dsp small cap fund

uti small cap fund

nippon life india trustee ltd-a/c nippon india small cap fund

ashish kacholia

investor education and protection fund (iepf)

Annual Reports:

News Update:

La Opala R G - Quarterly Results
13th Feb 2024, 18:03 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