Nifty

:

25461.00

Sensex

:

83432.89

55.70 (0.22%)
193.42 (0.23%)

Login

Nifty
Sensex

:
:

25461.00
83432.89

55.70 (0.22%)
193.42 (0.23%)

La Opala RG Ltd.

Glass Products

Rating :

50/99

BSE: 526947 | NSE: LAOPALA

Watchlist

NSE BSE

260.30

04-Jul-2025

Open
High
Low
Previous Close

262.4
267.95
259.2
261.05

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

88702
23299934.1
386
187.37

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,893.77
29.96
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,903.43
2.88%
3.51

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.04
6.22
4.20

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.50
5.38
2.07

PAT CAGR (%)

10 Years
5 Years
3 Years

11.83
8.67
13.49

P:E (Median)

8 Years
5 Years
3 Years

35.64
36.94
33.18

P:BV (Average)

8 Years
5 Years
3 Years

4.59
4.68
4.73

EV:EBITDA (Average)

8 Years
5 Years
3 Years

23.99
25.64
21.55

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 11.51
P/E Ratio 22.62
Revenue 363 345 379 424
EBITDA 136 110 124 146
Net Income 128
ROA 14
P/B Ratio 3.39 3.26 2.99 2.72
ROE 15.71 11.2 11.95 13.02
FCFF 54 141 70 90
FCFF Yield 2.38 6.21 3.1 3.95
Net Debt -467 -747 -845 -965
BVPS 76.71 79.79 87 95.69

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 77.10 82.52 -6.57% 91.30 107.14 -14.78% 90.61 89.24 1.54% 72.85 86.22 -15.51%
Expenses 50.40 56.92 -11.45% 65.66 66.51 -1.28% 61.33 54.76 12.00% 46.18 50.92 -9.31%
EBITDA 26.70 25.60 4.30% 25.63 40.63 -36.92% 29.28 34.48 -15.08% 26.67 35.30 -24.45%
EBIDTM 34.63% 31.02% 28.08% 37.92% 32.31% 38.64% 36.61% 40.94%
Other Income 11.78 11.17 5.46% 9.50 11.59 -18.03% 15.45 10.25 50.73% 11.01 10.90 1.01%
Interest 1.22 1.33 -8.27% 1.59 2.07 -23.19% 1.18 1.46 -19.18% 1.28 1.61 -20.50%
Depreciation 4.67 4.80 -2.71% 4.72 5.20 -9.23% 4.20 5.75 -26.96% 4.72 5.94 -20.54%
PBT 32.59 30.64 6.36% 28.82 44.95 -35.88% 39.35 37.51 4.91% 31.67 38.66 -18.08%
Tax 6.90 6.98 -1.15% 5.65 0.80 606.25% 15.29 6.32 141.93% 8.01 9.94 -19.42%
PAT 25.69 23.66 8.58% 23.17 44.16 -47.53% 24.06 31.19 -22.86% 23.66 28.71 -17.59%
PATM 33.33% 28.67% 25.38% 41.21% 26.55% 34.95% 32.48% 33.30%
EPS 2.31 2.13 8.45% 2.09 3.98 -47.49% 2.17 2.81 -22.78% 2.13 2.59 -17.76%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 331.86 365.13 452.32 322.69 211.28 270.01 278.10 259.29 235.25 249.30 223.33 Net Sales Growth -9.11% -19.28% 40.17% 52.73% -21.75% -2.91% 7.25% 10.22% -5.64% 11.63% Cost Of Goods Sold 79.57 28.62 46.38 37.81 42.64 26.53 21.88 31.82 36.85 25.41 27.72 Gross Profit 252.29 336.50 405.95 284.88 168.64 243.48 256.22 227.48 198.40 223.89 195.60 GP Margin 76.02% 92.16% 89.75% 88.28% 79.82% 90.17% 92.13% 87.73% 84.34% 89.81% 87.58% Total Expenditure 223.57 229.68 286.95 200.44 142.89 165.79 165.87 152.68 147.50 162.88 157.59 Power & Fuel Cost - 67.21 76.47 47.99 23.24 41.80 45.00 33.97 27.76 28.18 24.44 % Of Sales - 18.41% 16.91% 14.87% 11.00% 15.48% 16.18% 13.10% 11.80% 11.30% 10.94% Employee Cost - 68.95 69.48 53.12 40.14 48.57 44.48 37.81 34.35 32.20 26.21 % Of Sales - 18.88% 15.36% 16.46% 19.00% 17.99% 15.99% 14.58% 14.60% 12.92% 11.74% Manufacturing Exp. - 30.90 42.66 33.71 19.28 24.23 24.67 23.09 21.40 21.84 25.89 % Of Sales - 8.46% 9.43% 10.45% 9.13% 8.97% 8.87% 8.91% 9.10% 8.76% 11.59% General & Admin Exp. - 7.26 9.17 7.45 5.07 9.90 15.40 10.04 8.01 8.30 6.84 % Of Sales - 1.99% 2.03% 2.31% 2.40% 3.67% 5.54% 3.87% 3.40% 3.33% 3.06% Selling & Distn. Exp. - 18.61 28.96 13.54 8.03 9.45 9.41 8.90 7.87 43.06 42.62 % Of Sales - 5.10% 6.40% 4.20% 3.80% 3.50% 3.38% 3.43% 3.35% 17.27% 19.08% Miscellaneous Exp. - 8.12 13.83 6.82 4.50 5.33 5.02 7.06 11.26 3.89 42.62 % Of Sales - 2.22% 3.06% 2.11% 2.13% 1.97% 1.81% 2.72% 4.79% 1.56% 1.73% EBITDA 108.28 135.45 165.37 122.25 68.39 104.22 112.23 106.61 87.75 86.42 65.74 EBITDA Margin 32.63% 37.10% 36.56% 37.88% 32.37% 38.60% 40.36% 41.12% 37.30% 34.67% 29.44% Other Income 47.74 44.47 28.58 19.15 8.08 16.97 17.46 13.46 12.03 1.45 1.16 Interest 5.27 6.47 7.49 4.07 0.25 0.57 0.61 0.84 1.34 0.98 0.84 Depreciation 18.31 21.68 21.76 13.66 12.23 15.97 16.46 13.78 12.44 8.98 10.30 PBT 132.43 151.76 164.70 123.68 63.99 104.65 112.62 105.46 85.99 77.92 55.76 Tax 35.85 24.04 41.72 29.14 14.41 20.38 38.59 32.02 23.80 19.21 14.02 Tax Rate 27.07% 15.84% 25.33% 25.01% 22.52% 19.47% 34.27% 30.36% 27.68% 24.65% 25.14% PAT 96.58 127.72 122.98 87.37 49.57 84.27 74.04 73.44 62.19 58.71 41.74 PAT before Minority Interest 96.58 127.72 122.98 87.37 49.57 84.27 74.04 73.44 62.19 58.71 41.74 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 29.10% 34.98% 27.19% 27.08% 23.46% 31.21% 26.62% 28.32% 26.44% 23.55% 18.69% PAT Growth -24.38% 3.85% 40.76% 76.26% -41.18% 13.82% 0.82% 18.09% 5.93% 40.66% EPS 8.70 11.51 11.08 7.87 4.47 7.59 6.67 6.62 5.60 5.29 3.76

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 851.53 774.95 740.49 665.76 545.10 529.14 503.60 434.80 232.04 185.35 Share Capital 22.20 22.20 22.20 22.20 22.20 22.20 22.20 11.10 11.10 11.10 Total Reserves 829.33 752.75 718.29 643.56 522.90 506.94 481.40 423.70 220.94 174.25 Non-Current Liabilities 45.90 58.97 46.00 30.70 26.56 34.76 37.10 37.33 11.77 9.66 Secured Loans 5.56 8.33 12.50 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 0.00 0.17 0.35 1.28 0.98 0.00 0.00 0.00 0.33 0.09 Current Liabilities 29.84 63.00 59.93 45.27 39.48 37.31 35.85 23.14 40.22 33.70 Trade Payables 8.68 26.16 19.13 13.01 12.11 12.89 9.92 6.52 4.53 4.53 Other Current Liabilities 16.88 27.55 35.77 28.31 20.14 18.57 19.32 14.56 15.46 11.01 Short Term Borrowings 3.19 3.87 1.49 1.05 4.89 0.89 3.86 0.13 6.09 7.86 Short Term Provisions 1.10 5.42 3.54 2.89 2.34 4.95 2.76 1.93 14.13 10.29 Total Liabilities 927.27 896.92 846.42 741.73 611.14 601.21 576.55 495.27 284.03 228.71 Net Block 196.96 217.44 119.33 114.41 122.03 121.43 130.69 107.64 107.06 64.95 Gross Block 349.55 356.76 242.55 226.84 232.30 218.55 211.64 176.06 165.42 114.45 Accumulated Depreciation 152.59 139.31 123.22 112.42 110.26 97.12 80.95 68.41 58.36 49.50 Non Current Assets 322.28 360.46 419.40 366.74 246.64 264.10 296.27 268.23 117.00 80.85 Capital Work in Progress 5.66 0.17 108.34 80.56 25.33 2.28 0.04 1.24 1.04 0.00 Non Current Investment 112.20 135.97 184.49 161.40 81.46 122.10 159.68 149.50 0.09 0.09 Long Term Loans & Adv. 7.28 6.68 7.18 10.36 17.71 7.48 3.68 7.68 8.81 10.24 Other Non Current Assets 0.18 0.20 0.06 0.01 0.10 10.80 2.18 2.16 0.00 0.00 Current Assets 604.98 536.46 427.03 375.00 364.51 337.11 280.29 227.04 167.03 147.87 Current Investments 475.91 417.78 350.61 299.77 258.80 233.69 201.74 155.03 95.38 90.15 Inventories 100.34 75.71 36.56 29.74 55.05 48.36 31.53 33.92 40.45 29.22 Sundry Debtors 24.55 36.23 32.44 37.80 43.82 48.24 40.87 32.61 25.71 23.28 Cash & Bank 0.59 4.49 4.41 4.35 3.80 3.78 2.79 1.75 0.90 0.42 Other Current Assets 3.59 0.94 1.40 1.24 3.04 3.04 3.35 3.72 4.60 4.81 Short Term Loans & Adv. 2.49 1.31 1.61 2.11 1.62 1.58 1.75 1.97 3.48 1.98 Net Current Assets 575.14 473.46 367.10 329.73 325.03 299.80 244.44 203.90 126.81 114.17 Total Assets 927.26 896.92 846.43 741.74 611.15 601.21 576.56 495.27 284.03 228.72

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 68.20 109.32 99.39 83.28 73.18 50.62 80.24 71.78 61.02 46.69 PBT 151.76 164.70 116.51 63.99 104.65 112.62 105.46 85.99 77.92 55.76 Adjustment -15.56 8.29 7.27 5.39 0.47 0.43 4.32 3.31 9.57 11.14 Changes in Working Capital -35.08 -30.88 3.19 32.98 -4.37 -27.19 2.47 1.31 -8.34 -5.97 Cash after chg. in Working capital 101.12 142.11 126.97 102.37 100.75 85.86 112.25 90.62 79.16 60.92 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -32.92 -32.79 -27.58 -19.08 -27.57 -35.24 -32.02 -18.83 -18.14 -14.23 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 -24.75 -68.88 -74.99 -79.23 -45.09 -32.14 -68.73 -51.68 -49.15 -97.33 Net Fixed Assets 1.72 -6.04 -43.49 -49.77 -36.80 -9.15 -34.38 -10.84 -52.01 -0.86 Net Investments -34.36 -18.65 -73.93 -120.91 15.53 5.63 -56.89 -209.06 -5.23 -90.15 Others 7.89 -44.19 42.43 91.45 -23.82 -28.62 22.54 168.22 8.09 -6.32 Cash from Financing Activity -43.28 -40.43 -24.46 -4.09 -28.72 -18.32 -10.47 -19.25 -11.39 41.94 Net Cash Inflow / Outflow 0.18 0.00 -0.06 -0.04 -0.63 0.16 1.04 0.85 0.49 -8.70 Opening Cash & Equivalents 0.03 0.03 0.09 0.12 0.75 0.59 1.75 0.90 0.42 9.12 Closing Cash & Equivalent 0.20 0.03 0.03 0.09 0.12 0.75 2.79 1.75 0.90 0.42

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 76.71 69.81 66.71 59.98 49.11 47.67 45.37 39.17 20.90 16.70 ROA 14.00% 14.11% 11.00% 7.33% 13.90% 12.57% 13.70% 15.96% 22.90% 22.34% ROE 15.71% 16.23% 12.43% 8.19% 15.69% 14.34% 15.65% 18.65% 28.13% 29.48% ROCE 19.21% 22.34% 16.97% 10.56% 19.49% 21.83% 22.56% 25.95% 36.58% 37.08% Fixed Asset Turnover 1.04 1.52 1.39 0.93 1.20 1.29 1.34 1.41 1.83 2.03 Receivable days 30.22 27.56 39.26 69.94 62.22 58.48 51.69 44.15 34.97 35.72 Inventory Days 87.53 45.06 37.06 72.65 69.89 52.42 46.04 56.31 49.73 45.94 Payable days 222.16 178.24 155.11 107.51 25.69 23.70 19.49 13.90 9.97 9.12 Cash Conversion Cycle -104.42 -105.62 -78.78 35.09 106.43 87.21 78.24 86.56 74.73 72.54 Total Debt/Equity 0.01 0.02 0.02 0.00 0.01 0.00 0.01 0.00 0.03 0.04 Interest Cover 24.44 22.99 29.62 253.22 183.16 185.57 127.27 65.27 80.88 67.36

Top Investors:

hdfc small cap fund

dsp dynamic asset allocation fund

uti small cap fund

icici prudential bharat consumption fund

investor education and protection fund (iepf)

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