Nifty

:

18068.90

Sensex

:

60767.45

-109.20 (-0.60%)
-156.05 (-0.26%)

Login

Nifty
Sensex

:
:

18068.90
60767.45

-109.20 (-0.60%)
-156.05 (-0.26%)

La Opala RG Ltd.

Glass Products

Rating :

48/99

BSE: 526947 | NSE: LAOPALA

Watchlist

NSE BSE

297.60

21-Oct-2021

Open
High
Low
Previous Close

298.90
303.65
295.05
297.85

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

80319
240.64
327.45
200.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,310.02
53.85
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,306.73
0.50%
4.91

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

46.32
40.25
32.49

P:BV (Average)

8 Years
5 Years
3 Years

4.15
4.15
4.15

EV:EBITDA (Average)

8 Years
5 Years
3 Years

27.66
25.71
23.50

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 32.17 10.11 218.20% 80.37 63.81 25.95% 78.39 80.24 -2.31% 42.41 67.89 -37.53%
Expenses 22.65 12.85 76.26% 52.97 44.67 18.58% 47.14 47.20 -0.13% 29.92 40.34 -25.83%
EBITDA 9.52 -2.74 - 27.39 19.15 43.03% 31.25 33.04 -5.42% 12.49 27.55 -54.66%
EBIDTM 29.59% -27.12% 34.09% 30.01% 39.87% 41.18% 29.45% 40.58%
Other Income 5.23 0.73 616.44% 2.76 2.44 13.11% 4.54 5.03 -9.74% 0.05 5.34 -99.06%
Interest 0.10 0.08 25.00% 0.06 0.10 -40.00% 0.05 0.19 -73.68% 0.07 0.16 -56.25%
Depreciation 3.09 3.21 -3.74% 3.08 3.74 -17.65% 2.97 4.06 -26.85% 2.96 4.13 -28.33%
PBT 11.56 -5.30 - 27.02 17.75 52.23% 32.76 33.82 -3.13% 9.52 28.59 -66.70%
Tax 2.70 -2.27 - 7.12 4.06 75.37% 7.44 8.39 -11.32% 2.13 3.79 -43.80%
PAT 8.86 -3.04 - 19.91 13.69 45.43% 25.32 25.43 -0.43% 7.39 24.80 -70.20%
PATM 27.54% -30.04% 24.77% 21.45% 32.30% 31.69% 17.42% 36.53%
EPS 0.80 -0.27 - 1.79 1.23 45.53% 2.28 2.29 -0.44% 0.67 2.23 -69.96%

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 233.34 211.28 270.01 278.10 259.29 235.25 249.30 223.33 177.86 153.92 115.01 Net Sales Growth 5.08% -21.75% -2.91% 7.25% 10.22% -5.64% 11.63% 25.57% 15.55% 33.83% Cost Of Goods Sold 60.20 42.64 26.53 21.88 31.82 36.85 25.41 27.72 27.75 22.20 16.33 Gross Profit 173.14 168.64 243.48 256.22 227.48 198.40 223.89 195.60 150.11 131.72 98.68 GP Margin 74.20% 79.82% 90.17% 92.13% 87.73% 84.34% 89.81% 87.58% 84.40% 85.58% 85.80% Total Expenditure 152.68 142.89 165.79 165.87 152.68 147.50 162.88 157.59 127.88 112.86 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 80.65 68.39 104.22 112.23 106.61 87.75 86.42 65.74 49.98 41.06 26.65 EBITDA Margin 34.56% 32.37% 38.60% 40.36% 41.12% 37.30% 34.67% 29.44% 28.10% 26.68% 23.17% Other Income 12.58 8.08 16.97 17.46 13.46 12.03 1.45 1.16 1.08 1.16 0.38 Interest 0.28 0.25 0.57 0.61 0.84 1.34 0.98 0.84 3.28 4.19 4.07 Depreciation 12.10 12.23 15.97 16.46 13.78 12.44 8.98 10.30 7.01 5.56 4.59 PBT 80.86 63.99 104.65 112.62 105.46 85.99 77.92 55.76 40.76 32.46 18.37 Tax 19.39 14.41 20.38 38.59 32.02 23.80 19.21 14.02 10.81 9.59 5.67 Tax Rate 23.98% 22.52% 19.47% 34.27% 30.36% 27.68% 24.65% 25.14% 26.52% 29.54% 31.02% PAT 61.48 49.57 84.27 74.04 73.44 62.19 58.71 41.74 29.95 22.88 12.60 PAT before Minority Interest 61.48 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 26.35% 23.46% 31.21% 26.62% 28.32% 26.44% 23.55% 18.69% 16.84% 14.86% 10.96% PAT Growth 0.99% -41.18% 13.82% 0.82% 18.09% 5.93% 40.66% 39.37% 30.90% 81.59% EPS 5.54 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 32.46 25.69 23.70 19.49 13.90 9.97 9.12 10.98 12.18 13.51 Cash Conversion Cycle 111.28 106.43 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 - 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