Nifty

:

15746.45

Sensex

:

52578.76

-78.00 (-0.49%)
-316.65 (-0.60%)

Login

Nifty
Sensex

:
:

15746.45
52578.76

-78.00 (-0.49%)
-316.65 (-0.60%)

La Opala RG Ltd.

Glass Products

Rating :

48/99

BSE: 526947 | NSE: LAOPALA

Watchlist

NSE BSE

271.70

27-Jul-2021

Open
High
Low
Previous Close

277.50
279.00
270.00
275.15

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

163034
448.29
296.25
176.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,011.99
60.76
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,013.08
0.44%
4.52

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.85
1.61
1.36

EBITDA CAGR (%)

10 Years
5 Years
3 Years

17.29
3.82
-0.45

PAT CAGR (%)

10 Years
5 Years
3 Years

24.63
7.50
4.69

P:E (Median)

8 Years
5 Years
3 Years

44.03
40.19
32.22

P:BV (Average)

8 Years
5 Years
3 Years

4.04
4.04
4.04

EV:EBITDA (Average)

8 Years
5 Years
3 Years

26.76
25.29
21.90

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 80.37 63.81 25.95% 78.39 80.24 -2.31% 42.41 67.89 -37.53% 10.11 58.07 -82.59%
Expenses 52.97 44.67 18.58% 47.14 47.20 -0.13% 29.92 40.34 -25.83% 12.85 33.26 -61.37%
EBITDA 27.39 19.15 43.03% 31.25 33.04 -5.42% 12.49 27.55 -54.66% -2.74 24.81 -
EBIDTM 34.09% 30.01% 39.87% 41.18% 29.45% 40.58% -27.12% 42.72%
Other Income 2.76 2.44 13.11% 4.54 5.03 -9.74% 0.05 5.34 -99.06% 0.73 3.84 -80.99%
Interest 0.06 0.10 -40.00% 0.05 0.19 -73.68% 0.07 0.16 -56.25% 0.08 0.13 -38.46%
Depreciation 3.08 3.74 -17.65% 2.97 4.06 -26.85% 2.96 4.13 -28.33% 3.21 4.04 -20.54%
PBT 27.02 17.75 52.23% 32.76 33.82 -3.13% 9.52 28.59 -66.70% -5.30 24.48 -
Tax 7.12 4.06 75.37% 7.44 8.39 -11.32% 2.13 3.79 -43.80% -2.27 4.13 -
PAT 19.91 13.69 45.43% 25.32 25.43 -0.43% 7.39 24.80 -70.20% -3.04 20.35 -
PATM 24.77% 21.45% 32.30% 31.69% 17.42% 36.53% -30.04% 35.05%
EPS 1.79 1.23 45.53% 2.28 2.29 -0.44% 0.67 2.23 -69.96% -0.27 1.83 -

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 211.28 270.01 278.10 259.29 235.25 249.30 223.33 177.86 153.92 115.01 96.40 Net Sales Growth -21.75% -2.91% 7.25% 10.22% -5.64% 11.63% 25.57% 15.55% 33.83% 19.30% Cost Of Goods Sold 56.99 26.53 21.88 31.82 36.85 25.41 27.72 27.75 22.20 16.33 17.33 Gross Profit 154.29 243.48 256.22 227.48 198.40 223.89 195.60 150.11 131.72 98.68 79.07 GP Margin 73.03% 90.17% 92.13% 87.73% 84.34% 89.81% 87.58% 84.40% 85.58% 85.80% 82.02% Total Expenditure 142.88 165.79 165.87 152.68 147.50 162.88 157.59 127.88 112.86 88.36 75.24 Power & Fuel Cost - 41.80 45.00 33.97 27.76 28.18 24.44 24.23 24.27 19.59 15.97 % Of Sales - 15.48% 16.18% 13.10% 11.80% 11.30% 10.94% 13.62% 15.77% 17.03% 16.57% Employee Cost - 48.57 44.48 37.81 34.35 32.20 26.21 21.77 18.87 15.91 13.44 % Of Sales - 17.99% 15.99% 14.58% 14.60% 12.92% 11.74% 12.24% 12.26% 13.83% 13.94% Manufacturing Exp. - 24.23 24.67 23.09 21.40 21.84 25.89 17.22 16.30 14.95 11.45 % Of Sales - 8.97% 8.87% 8.91% 9.10% 8.76% 11.59% 9.68% 10.59% 13.00% 11.88% General & Admin Exp. - 9.90 15.40 10.04 8.01 8.30 6.84 5.73 5.18 4.27 2.83 % Of Sales - 3.67% 5.54% 3.87% 3.40% 3.33% 3.06% 3.22% 3.37% 3.71% 2.94% Selling & Distn. Exp. - 9.45 9.41 8.90 7.87 43.06 42.62 27.49 20.84 14.43 11.73 % Of Sales - 3.50% 3.38% 3.43% 3.35% 17.27% 19.08% 15.46% 13.54% 12.55% 12.17% Miscellaneous Exp. - 5.33 5.02 7.06 11.26 3.89 3.87 3.69 5.20 2.87 11.73 % Of Sales - 1.97% 1.81% 2.72% 4.79% 1.56% 1.73% 2.07% 3.38% 2.50% 2.58% EBITDA 68.39 104.22 112.23 106.61 87.75 86.42 65.74 49.98 41.06 26.65 21.16 EBITDA Margin 32.37% 38.60% 40.36% 41.12% 37.30% 34.67% 29.44% 28.10% 26.68% 23.17% 21.95% Other Income 8.08 16.97 17.46 13.46 12.03 1.45 1.16 1.08 1.16 0.38 0.23 Interest 0.26 0.57 0.61 0.84 1.34 0.98 0.84 3.28 4.19 4.07 3.52 Depreciation 12.22 15.97 16.46 13.78 12.44 8.98 10.30 7.01 5.56 4.59 4.50 PBT 64.00 104.65 112.62 105.46 85.99 77.92 55.76 40.76 32.46 18.37 13.37 Tax 14.42 20.38 38.59 32.02 23.80 19.21 14.02 10.81 9.59 5.67 4.05 Tax Rate 22.53% 19.47% 34.27% 30.36% 27.68% 24.65% 25.14% 26.52% 29.54% 31.02% 30.29% PAT 49.58 84.27 74.04 73.44 62.19 58.71 41.74 29.95 22.88 12.60 9.32 PAT before Minority Interest 49.58 84.27 74.04 73.44 62.19 58.71 41.74 29.95 22.88 12.60 9.32 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 23.47% 31.21% 26.62% 28.32% 26.44% 23.55% 18.69% 16.84% 14.86% 10.96% 9.67% PAT Growth -41.17% 13.82% 0.82% 18.09% 5.93% 40.66% 39.37% 30.90% 81.59% 35.19% EPS 4.47 7.59 6.67 6.62 5.60 5.29 3.76 2.70 2.06 1.14 0.84

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 545.10 529.14 503.60 434.80 232.04 185.35 97.82 74.07 55.65 45.51 Share Capital 22.20 22.20 22.20 11.10 11.10 11.10 10.60 10.60 10.60 10.60 Total Reserves 522.90 506.94 481.40 423.70 220.94 174.25 87.23 63.47 45.06 34.92 Non-Current Liabilities 26.56 34.76 37.10 37.33 11.77 9.66 10.94 23.78 19.48 22.70 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14.99 10.12 12.72 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 1.00 Long Term Provisions 0.98 0.00 0.00 0.00 0.33 0.09 0.25 0.09 1.45 1.27 Current Liabilities 39.48 37.31 35.85 23.14 40.22 33.70 36.09 33.81 27.27 27.03 Trade Payables 12.11 12.89 9.92 6.52 4.53 4.53 3.49 3.95 3.41 3.06 Other Current Liabilities 20.14 18.57 19.32 14.56 15.46 11.01 11.51 15.38 11.03 10.03 Short Term Borrowings 4.89 0.89 3.86 0.13 6.09 7.86 14.18 8.88 9.08 10.50 Short Term Provisions 2.34 4.95 2.76 1.93 14.13 10.29 6.90 5.60 3.75 3.44 Total Liabilities 611.14 601.21 576.55 495.27 284.03 228.71 144.85 131.66 102.40 95.24 Net Block 122.03 121.43 130.69 107.64 107.06 64.95 73.12 63.85 48.66 49.74 Gross Block 232.30 218.55 211.64 176.06 165.42 114.45 111.39 98.94 82.03 79.72 Accumulated Depreciation 110.26 97.12 80.95 68.41 58.36 49.50 38.27 35.08 33.37 29.97 Non Current Assets 246.64 264.10 296.27 268.23 117.00 80.85 80.55 70.47 57.03 52.41 Capital Work in Progress 25.33 2.28 0.04 1.24 1.04 0.00 2.20 0.88 0.00 0.82 Non Current Investment 81.46 122.10 159.68 149.50 0.09 0.09 0.09 0.09 0.08 0.08 Long Term Loans & Adv. 17.71 7.48 3.68 7.68 8.81 10.24 5.14 5.65 6.34 1.77 Other Non Current Assets 0.10 10.80 2.18 2.16 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 364.51 337.11 280.29 227.04 167.03 147.87 64.31 61.19 45.38 42.83 Current Investments 258.80 233.69 201.74 155.03 95.38 90.15 0.00 7.44 0.00 0.00 Inventories 55.05 48.36 31.53 33.92 40.45 29.22 28.34 30.78 26.03 22.75 Sundry Debtors 43.82 48.24 40.87 32.61 25.71 23.28 21.48 18.60 16.35 17.07 Cash & Bank 3.80 3.78 2.79 1.75 0.90 0.42 9.12 0.83 0.43 0.56 Other Current Assets 3.04 1.46 1.60 1.75 4.60 4.81 5.37 3.54 2.58 2.46 Short Term Loans & Adv. 1.57 1.58 1.75 1.97 3.48 1.98 2.98 1.16 0.82 1.17 Net Current Assets 325.03 299.80 244.44 203.90 126.81 114.17 28.22 27.38 18.10 15.80 Total Assets 611.15 601.21 576.56 495.27 284.03 228.72 144.86 131.66 102.41 95.24

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 73.18 50.62 80.24 71.78 61.02 46.69 39.27 31.11 14.33 15.81 PBT 104.65 112.62 105.46 85.99 77.92 55.76 40.76 32.46 18.27 13.37 Adjustment 0.47 0.43 4.32 3.31 9.57 11.14 9.83 12.18 8.78 8.11 Changes in Working Capital -4.37 -27.19 2.47 1.31 -8.34 -5.97 -2.53 -4.94 -6.48 -2.80 Cash after chg. in Working capital 100.75 85.86 112.25 90.62 79.16 60.92 48.06 39.71 20.58 18.69 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -27.57 -35.24 -32.02 -18.83 -18.14 -14.23 -8.79 -8.59 -6.25 -2.88 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 -45.09 -32.14 -68.73 -51.68 -49.15 -97.33 -8.11 -28.86 -4.68 -2.07 Net Fixed Assets -36.80 -9.15 -34.38 -10.84 -52.01 -0.86 -13.77 -17.79 -1.49 -1.91 Net Investments 15.53 5.63 -56.89 -209.06 -5.23 -90.15 7.44 -7.45 0.00 0.00 Others -23.82 -28.62 22.54 168.22 8.09 -6.32 -1.78 -3.62 -3.19 -0.16 Cash from Financing Activity -28.72 -18.32 -10.47 -19.25 -11.39 41.94 -22.87 -1.85 -9.78 -14.28 Net Cash Inflow / Outflow -0.63 0.16 1.04 0.85 0.49 -8.70 8.29 0.40 -0.13 -0.55 Opening Cash & Equivalents 0.75 0.59 1.75 0.90 0.42 9.12 0.83 0.43 0.56 1.10 Closing Cash & Equivalent 0.12 0.75 2.79 1.75 0.90 0.42 9.12 0.83 0.43 0.56

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 49.11 47.67 45.37 39.17 20.90 16.70 9.23 6.99 5.24 4.28 ROA 13.90% 12.57% 13.70% 15.96% 22.90% 22.34% 21.67% 19.55% 12.75% 9.78% ROE 15.69% 14.34% 15.65% 18.65% 28.13% 29.48% 34.85% 35.30% 24.97% 22.36% ROCE 19.49% 21.83% 22.56% 25.95% 36.58% 37.08% 40.82% 39.74% 28.81% 22.31% Fixed Asset Turnover 1.20 1.29 1.34 1.41 1.83 2.03 1.75 1.77 1.48 1.28 Receivable days 62.22 58.48 51.69 44.15 34.97 35.72 39.84 39.79 50.83 54.29 Inventory Days 69.89 52.42 46.04 56.31 49.73 45.94 58.78 64.69 74.20 83.17 Payable days 25.69 23.70 19.49 13.90 9.97 9.12 10.98 12.18 13.51 27.18 Cash Conversion Cycle 106.43 87.21 78.24 86.56 74.73 72.54 87.65 92.30 111.53 110.28 Total Debt/Equity 0.01 0.00 0.01 0.00 0.03 0.04 0.14 0.40 0.45 0.64 Interest Cover 183.16 185.57 127.27 65.27 80.88 67.36 13.42 8.75 5.49 4.80

Top Investors:

hdfc small cap fund

uti - regular savings fund

malabar india fund limited

dsp small cap fund

Annual Reports:

News Update:

No Latest News!

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