Nifty

:

24870.10

Sensex

:

81306.85

-213.65 (-0.85%)
-693.86 (-0.85%)

Login

Nifty
Sensex

:
:

24870.10
81306.85

-213.65 (-0.85%)
-693.86 (-0.85%)

La Opala RG Ltd.

Glass Products

Rating :

47/99

BSE: 526947 | NSE: LAOPALA

Watchlist

NSE BSE

251.70

22-Aug-2025

Open
High
Low
Previous Close

253.3
253.55
248.05
253.45

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

88161
22135846.9
386
187.37

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,788.32
28.37
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,797.98
2.99%
3.28

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.90
9.45
-9.81

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.27
9.59
-8.15

PAT CAGR (%)

10 Years
5 Years
3 Years

5.10
14.27
-7.74

P:E (Median)

8 Years
5 Years
3 Years

35.15
36.92
32.42

P:BV (Average)

8 Years
5 Years
3 Years

4.56
4.67
4.69

EV:EBITDA (Average)

8 Years
5 Years
3 Years

23.78
25.63
21.36

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 11.51
P/E Ratio 21.87
Revenue 363 345 379 424
EBITDA 136 110 124 146
Net Income 128
ROA 14
P/B Ratio 3.28 3.15 2.89 2.63
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 Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 65.27 72.85 -10.40% 77.10 82.52 -6.57% 91.30 107.14 -14.78% 90.61 89.24 1.54%
Expenses 41.14 46.18 -10.91% 50.40 56.92 -11.45% 65.66 66.51 -1.28% 61.33 54.76 12.00%
EBITDA 24.13 26.67 -9.52% 26.70 25.60 4.30% 25.63 40.63 -36.92% 29.28 34.48 -15.08%
EBIDTM 36.97% 36.61% 34.63% 31.02% 28.08% 37.92% 32.31% 38.64%
Other Income 14.25 11.01 29.43% 11.78 11.17 5.46% 9.50 11.59 -18.03% 15.45 10.25 50.73%
Interest 1.20 1.28 -6.25% 1.22 1.33 -8.27% 1.59 2.07 -23.19% 1.18 1.46 -19.18%
Depreciation 4.98 4.72 5.51% 4.67 4.80 -2.71% 4.72 5.20 -9.23% 4.20 5.75 -26.96%
PBT 32.20 31.67 1.67% 32.59 30.64 6.36% 28.82 44.95 -35.88% 39.35 37.51 4.91%
Tax 6.84 8.01 -14.61% 6.90 6.98 -1.15% 5.65 0.80 606.25% 15.29 6.32 141.93%
PAT 25.35 23.66 7.14% 25.69 23.66 8.58% 23.17 44.16 -47.53% 24.06 31.19 -22.86%
PATM 38.85% 32.48% 33.33% 28.67% 25.38% 41.21% 26.55% 34.95%
EPS 2.28 2.13 7.04% 2.31 2.13 8.45% 2.09 3.98 -47.49% 2.17 2.81 -22.78%

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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 324.28 331.86 365.13 452.32 322.69 211.28 270.01 278.10 259.29 235.25 249.30 Net Sales Growth -7.81% -9.11% -19.28% 40.17% 52.73% -21.75% -2.91% 7.25% 10.22% -5.64% Cost Of Goods Sold 73.94 62.04 28.62 46.38 37.81 42.64 26.53 21.88 31.82 36.85 25.41 Gross Profit 250.34 269.83 336.50 405.95 284.88 168.64 243.48 256.22 227.48 198.40 223.89 GP Margin 77.20% 81.31% 92.16% 89.75% 88.28% 79.82% 90.17% 92.13% 87.73% 84.34% 89.81% Total Expenditure 218.53 223.74 229.58 286.95 200.44 142.89 165.79 165.87 152.68 147.50 162.88 Power & Fuel Cost - 42.76 67.21 76.47 47.99 23.24 41.80 45.00 33.97 27.76 28.18 % Of Sales - 12.88% 18.41% 16.91% 14.87% 11.00% 15.48% 16.18% 13.10% 11.80% 11.30% Employee Cost - 63.20 68.95 69.48 53.12 40.14 48.57 44.48 37.81 34.35 32.20 % Of Sales - 19.04% 18.88% 15.36% 16.46% 19.00% 17.99% 15.99% 14.58% 14.60% 12.92% Manufacturing Exp. - 25.04 30.90 42.66 33.71 19.28 24.23 24.67 23.09 21.40 21.84 % Of Sales - 7.55% 8.46% 9.43% 10.45% 9.13% 8.97% 8.87% 8.91% 9.10% 8.76% General & Admin Exp. - 4.85 7.13 9.17 7.45 5.07 9.90 15.40 10.04 8.01 8.30 % Of Sales - 1.46% 1.95% 2.03% 2.31% 2.40% 3.67% 5.54% 3.87% 3.40% 3.33% Selling & Distn. Exp. - 18.36 18.61 28.96 13.54 8.03 9.45 9.41 8.90 7.87 43.06 % Of Sales - 5.53% 5.10% 6.40% 4.20% 3.80% 3.50% 3.38% 3.43% 3.35% 17.27% Miscellaneous Exp. - 7.50 8.16 13.83 6.82 4.50 5.33 5.02 7.06 11.26 43.06 % Of Sales - 2.26% 2.23% 3.06% 2.11% 2.13% 1.97% 1.81% 2.72% 4.79% 1.56% EBITDA 105.74 108.12 135.55 165.37 122.25 68.39 104.22 112.23 106.61 87.75 86.42 EBITDA Margin 32.61% 32.58% 37.12% 36.56% 37.88% 32.37% 38.60% 40.36% 41.12% 37.30% 34.67% Other Income 50.98 47.90 44.37 28.58 19.15 8.08 16.97 17.46 13.46 12.03 1.45 Interest 5.19 5.27 6.47 7.49 4.07 0.25 0.57 0.61 0.84 1.34 0.98 Depreciation 18.57 18.32 21.68 21.76 13.66 12.23 15.97 16.46 13.78 12.44 8.98 PBT 132.96 132.44 151.76 164.70 123.68 63.99 104.65 112.62 105.46 85.99 77.92 Tax 34.68 35.86 24.04 41.72 29.14 14.41 20.38 38.59 32.02 23.80 19.21 Tax Rate 26.08% 27.08% 15.84% 25.33% 25.01% 22.52% 19.47% 34.27% 30.36% 27.68% 24.65% PAT 98.27 96.59 127.72 122.98 87.37 49.57 84.27 74.04 73.44 62.19 58.71 PAT before Minority Interest 98.27 96.59 127.72 122.98 87.37 49.57 84.27 74.04 73.44 62.19 58.71 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 30.30% 29.11% 34.98% 27.19% 27.08% 23.46% 31.21% 26.62% 28.32% 26.44% 23.55% PAT Growth -19.89% -24.37% 3.85% 40.76% 76.26% -41.18% 13.82% 0.82% 18.09% 5.93% EPS 8.85 8.70 11.51 11.08 7.87 4.47 7.59 6.67 6.62 5.60 5.29

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 824.37 851.53 774.95 740.49 665.76 545.10 529.14 503.60 434.80 232.04 Share Capital 22.20 22.20 22.20 22.20 22.20 22.20 22.20 22.20 11.10 11.10 Total Reserves 802.17 829.33 752.75 718.29 643.56 522.90 506.94 481.40 423.70 220.94 Non-Current Liabilities 43.08 45.90 58.97 46.00 30.70 26.56 34.76 37.10 37.33 11.77 Secured Loans 2.78 5.56 8.33 12.50 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 0.32 0.00 0.17 0.35 1.28 0.98 0.00 0.00 0.00 0.33 Current Liabilities 33.71 29.84 63.00 59.93 45.27 39.48 37.31 35.85 23.14 40.22 Trade Payables 7.73 8.68 26.16 19.13 13.01 12.11 12.89 9.92 6.52 4.53 Other Current Liabilities 14.72 16.88 27.55 35.77 28.31 20.14 18.57 19.32 14.56 15.46 Short Term Borrowings 7.50 3.19 3.87 1.49 1.05 4.89 0.89 3.86 0.13 6.09 Short Term Provisions 3.75 1.10 5.42 3.54 2.89 2.34 4.95 2.76 1.93 14.13 Total Liabilities 901.16 927.27 896.92 846.42 741.73 611.14 601.21 576.55 495.27 284.03 Net Block 186.56 196.96 217.44 119.33 114.41 122.03 121.43 130.69 107.64 107.06 Gross Block 343.04 349.55 356.76 242.55 226.84 232.30 218.55 211.64 176.06 165.42 Accumulated Depreciation 156.48 152.59 139.31 123.22 112.42 110.26 97.12 80.95 68.41 58.36 Non Current Assets 286.71 322.28 360.46 419.40 366.74 246.64 264.10 296.27 268.23 117.00 Capital Work in Progress 5.77 5.66 0.17 108.34 80.56 25.33 2.28 0.04 1.24 1.04 Non Current Investment 87.97 112.20 135.97 184.49 161.40 81.46 122.10 159.68 149.50 0.09 Long Term Loans & Adv. 6.19 7.28 6.68 7.18 10.36 17.71 7.48 3.68 7.68 8.81 Other Non Current Assets 0.22 0.18 0.20 0.06 0.01 0.10 10.80 2.18 2.16 0.00 Current Assets 614.45 604.98 536.46 427.03 375.00 364.51 337.11 280.29 227.04 167.03 Current Investments 510.90 475.91 417.78 350.61 299.77 258.80 233.69 201.74 155.03 95.38 Inventories 70.64 100.34 75.71 36.56 29.74 55.05 48.36 31.53 33.92 40.45 Sundry Debtors 28.68 24.55 36.23 32.44 37.80 43.82 48.24 40.87 32.61 25.71 Cash & Bank 0.62 0.59 4.49 4.41 4.35 3.80 3.78 2.79 1.75 0.90 Other Current Assets 3.62 1.10 0.94 1.40 3.35 3.04 3.04 3.35 3.72 4.60 Short Term Loans & Adv. 1.59 2.49 1.31 1.61 2.11 1.62 1.58 1.75 1.97 3.48 Net Current Assets 580.74 575.14 473.46 367.10 329.73 325.03 299.80 244.44 203.90 126.81 Total Assets 901.16 927.26 896.92 846.43 741.74 611.15 601.21 576.56 495.27 284.03

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 112.21 68.20 109.32 99.39 83.28 73.18 50.62 80.24 71.78 61.02 PBT 132.44 151.76 164.70 116.51 63.99 104.65 112.62 105.46 85.99 77.92 Adjustment -22.65 -15.56 8.29 7.27 5.39 0.47 0.43 4.32 3.31 9.57 Changes in Working Capital 24.03 -35.08 -30.88 3.19 32.98 -4.37 -27.19 2.47 1.31 -8.34 Cash after chg. in Working capital 133.82 101.12 142.11 126.97 102.37 100.75 85.86 112.25 90.62 79.16 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -21.61 -32.92 -32.79 -27.58 -19.08 -27.57 -35.24 -32.02 -18.83 -18.14 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 2.55 -24.75 -68.88 -74.99 -79.23 -45.09 -32.14 -68.73 -51.68 -49.15 Net Fixed Assets 6.40 1.72 -6.04 -43.49 -49.77 -36.80 -9.15 -34.38 -10.84 -52.01 Net Investments -10.76 -34.36 -18.65 -73.93 -120.91 15.53 5.63 -56.89 -209.06 -5.23 Others 6.91 7.89 -44.19 42.43 91.45 -23.82 -28.62 22.54 168.22 8.09 Cash from Financing Activity -114.86 -43.28 -40.43 -24.46 -4.09 -28.72 -18.32 -10.47 -19.25 -11.39 Net Cash Inflow / Outflow -0.11 0.18 0.00 -0.06 -0.04 -0.63 0.16 1.04 0.85 0.49 Opening Cash & Equivalents 0.20 0.03 0.03 0.09 0.12 0.75 0.59 1.75 0.90 0.42 Closing Cash & Equivalent 0.10 0.20 0.03 0.03 0.09 0.12 0.75 2.79 1.75 0.90

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 74.27 76.71 69.81 66.71 59.98 49.11 47.67 45.37 39.17 20.90 ROA 10.56% 14.00% 14.11% 11.00% 7.33% 13.90% 12.57% 13.70% 15.96% 22.90% ROE 11.53% 15.71% 16.23% 12.43% 8.19% 15.69% 14.34% 15.65% 18.65% 28.13% ROCE 16.25% 19.21% 22.34% 16.97% 10.56% 19.49% 21.83% 22.56% 25.95% 36.58% Fixed Asset Turnover 0.96 1.04 1.52 1.39 0.93 1.20 1.29 1.34 1.41 1.83 Receivable days 29.20 30.22 27.56 39.26 69.94 62.22 58.48 51.69 44.15 34.97 Inventory Days 93.79 87.53 45.06 37.06 72.65 69.89 52.42 46.04 56.31 49.73 Payable days 48.28 222.16 178.24 155.11 107.51 25.69 23.70 19.49 13.90 9.97 Cash Conversion Cycle 74.71 -104.42 -105.62 -78.78 35.09 106.43 87.21 78.24 86.56 74.73 Total Debt/Equity 0.01 0.01 0.02 0.02 0.00 0.01 0.00 0.01 0.00 0.03 Interest Cover 26.15 24.44 22.99 29.62 253.22 183.16 185.57 127.27 65.27 80.88

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:

La Opala R G - Quarterly Results
14th Aug 2025, 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