Nifty

:

17274.30

Sensex

:

58065.47

386.95 (2.29%)
1276.66 (2.25%)

Login

Nifty
Sensex

:
:

17274.30
58065.47

386.95 (2.29%)
1276.66 (2.25%)

La Opala RG Ltd.

Glass Products

Rating :

67/99

BSE: 526947 | NSE: LAOPALA

Watchlist

NSE BSE

373.10

04-Oct-2022

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

357.75
383.50
356.10
354.00

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

745749
2781.51
456.50
239.85

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,920.52
39.76
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,930.10
0.65%
5.15

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

47.56
37.76
39.81

P:BV (Average)

8 Years
5 Years
3 Years

4.45
4.45
4.45

EV:EBITDA (Average)

8 Years
5 Years
3 Years

28.85
25.16
26.74

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 82.15 32.17 155.36% 89.65 80.37 11.55% 108.59 78.39 38.53% 92.28 42.41 117.59%
Expenses 49.47 22.65 118.41% 57.28 52.97 8.14% 63.74 47.14 35.21% 56.76 29.92 89.71%
EBITDA 32.67 9.52 243.17% 32.36 27.39 18.15% 44.85 31.25 43.52% 35.52 12.49 184.39%
EBIDTM 39.77% 29.59% 36.10% 34.09% 41.30% 39.87% 38.49% 29.45%
Other Income 0.82 5.23 -84.32% 4.60 2.76 66.67% 4.10 4.54 -9.69% 5.22 0.05 10,340.00%
Interest 1.40 0.10 1,300.00% 1.07 0.06 1,683.33% 1.71 0.05 3,320.00% 1.19 0.07 1,600.00%
Depreciation 4.51 3.09 45.95% 3.85 3.08 25.00% 3.56 2.97 19.87% 3.16 2.96 6.76%
PBT 27.57 11.56 138.49% 24.88 27.02 -7.92% 43.67 32.76 33.30% 36.40 9.51 282.75%
Tax 7.50 2.70 177.78% 6.20 7.12 -12.92% 11.19 7.44 50.40% 9.05 2.13 324.88%
PAT 20.08 8.86 126.64% 18.68 19.91 -6.18% 32.49 25.32 28.32% 27.35 7.39 270.09%
PATM 24.44% 27.54% 20.84% 24.77% 29.92% 32.30% 29.64% 17.42%
EPS 1.81 0.80 126.25% 1.68 1.79 -6.15% 2.93 2.28 28.51% 2.46 0.67 267.16%

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 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 372.67 322.69 211.28 270.01 278.10 259.29 235.25 249.30 223.33 177.86 153.92 Net Sales Growth 59.71% 52.73% -21.75% -2.91% 7.25% 10.22% -5.64% 11.63% 25.57% 15.55% Cost Of Goods Sold 72.29 37.81 42.64 26.53 21.88 31.82 36.85 25.41 27.72 27.75 22.20 Gross Profit 300.38 284.88 168.64 243.48 256.22 227.48 198.40 223.89 195.60 150.11 131.72 GP Margin 80.60% 88.28% 79.82% 90.17% 92.13% 87.73% 84.34% 89.81% 87.58% 84.40% 85.58% Total Expenditure 227.25 200.44 142.89 165.79 165.87 152.68 147.50 162.88 157.59 127.88 112.86 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 145.40 122.25 68.39 104.22 112.23 106.61 87.75 86.42 65.74 49.98 41.06 EBITDA Margin 39.02% 37.88% 32.37% 38.60% 40.36% 41.12% 37.30% 34.67% 29.44% 28.10% 26.68% Other Income 14.74 19.15 8.08 16.97 17.46 13.46 12.03 1.45 1.16 1.08 1.16 Interest 5.37 4.07 0.25 0.57 0.61 0.84 1.34 0.98 0.84 3.28 4.19 Depreciation 15.08 13.66 12.23 15.97 16.46 13.78 12.44 8.98 10.30 7.01 5.56 PBT 132.52 123.68 63.99 104.65 112.62 105.46 85.99 77.92 55.76 40.76 32.46 Tax 33.94 29.14 14.41 20.38 38.59 32.02 23.80 19.21 14.02 10.81 9.59 Tax Rate 25.61% 25.01% 22.52% 19.47% 34.27% 30.36% 27.68% 24.65% 25.14% 26.52% 29.54% PAT 98.60 87.37 49.57 84.27 74.04 73.44 62.19 58.71 41.74 29.95 22.88 PAT before Minority Interest 98.60 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 26.46% 27.08% 23.46% 31.21% 26.62% 28.32% 26.44% 23.55% 18.69% 16.84% 14.86% PAT Growth 60.38% 76.26% -41.18% 13.82% 0.82% 18.09% 5.93% 40.66% 39.37% 30.90% EPS 8.88 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

uti flexi cap fund

malabar india fund limited

ashish kacholia

Annual Reports:

News Update:

La Opala R G - Quarterly Results
13th Aug 2022, 14:51 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