Nifty

:

18534.40

Sensex

:

62622.24

-99.45 (-0.53%)
-346.89 (-0.55%)

Login

Nifty
Sensex

:
:

18534.40
62622.24

-99.45 (-0.53%)
-346.89 (-0.55%)

La Opala RG Ltd.

Glass Products

Rating :

72/99

BSE: 526947 | NSE: LAOPALA

Watchlist

NSE BSE

396.15

31-May-2023

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

384.00
397.95
383.80
385.10

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

162670
638.64
433.85
243.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,395.05
34.74
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,404.63
1.26%
5.51

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

43.82
36.56
41.17

P:BV (Average)

8 Years
5 Years
3 Years

4.63
4.63
4.75

EV:EBITDA (Average)

8 Years
5 Years
3 Years

27.84
24.29
28.77

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 108.88 89.65 21.45% 126.37 108.59 16.37% 134.92 92.28 46.21% 82.15 32.17 155.36%
Expenses 68.68 57.28 19.90% 80.29 63.74 25.96% 81.71 56.76 43.96% 49.47 22.65 118.41%
EBITDA 40.21 32.36 24.26% 46.08 44.85 2.74% 53.21 35.52 49.80% 32.67 9.52 243.17%
EBIDTM 36.93% 36.10% 36.47% 41.30% 39.44% 38.49% 39.77% 29.59%
Other Income 6.94 4.60 50.87% 8.35 4.10 103.66% 5.67 5.22 8.62% 0.82 5.23 -84.32%
Interest 2.39 1.07 123.36% 2.26 1.71 32.16% 1.44 1.19 21.01% 1.40 0.10 1,300.00%
Depreciation 5.84 3.85 51.69% 5.59 3.56 57.02% 5.82 3.16 84.18% 4.51 3.09 45.95%
PBT 38.92 24.88 56.43% 46.59 43.67 6.69% 51.62 36.40 41.81% 27.57 11.56 138.49%
Tax 9.72 6.20 56.77% 11.95 11.19 6.79% 12.56 9.05 38.78% 7.50 2.70 177.78%
PAT 29.20 18.68 56.32% 34.64 32.49 6.62% 39.06 27.35 42.82% 20.08 8.86 126.64%
PATM 26.81% 20.84% 27.41% 29.92% 28.95% 29.64% 24.44% 27.54%
EPS 2.63 1.68 56.55% 3.12 2.93 6.48% 3.52 2.46 43.09% 1.81 0.80 126.25%

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 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 452.32 322.69 211.28 270.01 278.10 259.29 235.25 249.30 223.33 177.86 153.92 Net Sales Growth 40.17% 52.73% -21.75% -2.91% 7.25% 10.22% -5.64% 11.63% 25.57% 15.55% Cost Of Goods Sold 78.97 37.81 42.64 26.53 21.88 31.82 36.85 25.41 27.72 27.75 22.20 Gross Profit 373.35 284.88 168.64 243.48 256.22 227.48 198.40 223.89 195.60 150.11 131.72 GP Margin 82.54% 88.28% 79.82% 90.17% 92.13% 87.73% 84.34% 89.81% 87.58% 84.40% 85.58% Total Expenditure 280.15 200.44 142.89 165.79 165.87 152.68 147.50 162.88 157.59 127.88 112.86 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 172.17 122.25 68.39 104.22 112.23 106.61 87.75 86.42 65.74 49.98 41.06 EBITDA Margin 38.06% 37.88% 32.37% 38.60% 40.36% 41.12% 37.30% 34.67% 29.44% 28.10% 26.68% Other Income 21.78 19.15 8.08 16.97 17.46 13.46 12.03 1.45 1.16 1.08 1.16 Interest 7.49 4.07 0.25 0.57 0.61 0.84 1.34 0.98 0.84 3.28 4.19 Depreciation 21.76 13.66 12.23 15.97 16.46 13.78 12.44 8.98 10.30 7.01 5.56 PBT 164.70 123.68 63.99 104.65 112.62 105.46 85.99 77.92 55.76 40.76 32.46 Tax 41.73 29.14 14.41 20.38 38.59 32.02 23.80 19.21 14.02 10.81 9.59 Tax Rate 25.34% 25.01% 22.52% 19.47% 34.27% 30.36% 27.68% 24.65% 25.14% 26.52% 29.54% PAT 122.98 87.37 49.57 84.27 74.04 73.44 62.19 58.71 41.74 29.95 22.88 PAT before Minority Interest 122.98 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 27.19% 27.08% 23.46% 31.21% 26.62% 28.32% 26.44% 23.55% 18.69% 16.84% 14.86% PAT Growth 40.74% 76.26% -41.18% 13.82% 0.82% 18.09% 5.93% 40.66% 39.37% 30.90% EPS 11.08 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 mutual fund-hdfc s&p bse 500 etf

dsp small cap fund

malabar india fund limited

uti small cap fund

ashish kacholia

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