Nifty

:

15125.20

Sensex

:

51011.12

206.10 (1.38%)
714.23 (1.42%)

Login

Nifty
Sensex

:
:

15125.20
51011.12

206.10 (1.38%)
714.23 (1.42%)

La Opala RG Ltd.

Glass Products

Rating :

56/99

BSE: 526947 | NSE: LAOPALA

Watchlist

NSE BSE

222.20

02-Mar-2021

Open
High
Low
Previous Close

220.00
224.90
218.00
221.10

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

107262
236.42
251.85
135.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,482.51
57.26
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,483.61
0.54%
4.26

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

40.91
40.19
32.22

P:BV (Average)

8 Years
5 Years
3 Years

3.93
3.93
3.93

EV:EBITDA (Average)

8 Years
5 Years
3 Years

25.31
25.09
20.31

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 78.39 80.24 -2.31% 42.41 67.89 -37.53% 10.11 58.07 -82.59% 63.81 72.03 -11.41%
Expenses 47.14 47.20 -0.13% 29.92 40.34 -25.83% 12.85 33.26 -61.37% 44.67 48.32 -7.55%
EBITDA 31.25 33.04 -5.42% 12.49 27.55 -54.66% -2.74 24.81 - 19.15 23.70 -19.20%
EBIDTM 39.87% 41.18% 29.45% 40.58% -27.12% 42.72% 30.01% 32.91%
Other Income 4.54 5.03 -9.74% 0.05 5.34 -99.06% 0.73 3.84 -80.99% 2.44 5.81 -58.00%
Interest 0.05 0.19 -73.68% 0.07 0.16 -56.25% 0.08 0.13 -38.46% 0.10 0.11 -9.09%
Depreciation 2.97 4.06 -26.85% 2.96 4.13 -28.33% 3.21 4.04 -20.54% 3.74 3.91 -4.35%
PBT 32.76 33.82 -3.13% 9.52 28.59 -66.70% -5.30 24.48 - 17.75 25.49 -30.36%
Tax 7.44 8.39 -11.32% 2.13 3.79 -43.80% -2.27 4.13 - 4.06 9.34 -56.53%
PAT 25.32 25.43 -0.43% 7.39 24.80 -70.20% -3.04 20.35 - 13.69 16.16 -15.28%
PATM 32.30% 31.69% 17.42% 36.53% -30.04% 35.05% 21.45% 22.43%
EPS 2.28 2.29 -0.44% 0.67 2.23 -69.96% -0.27 1.83 - 1.23 1.46 -15.75%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 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 194.72 270.01 278.10 259.29 235.25 249.30 223.33 177.86 153.92 115.01 96.40 Net Sales Growth -30.01% -2.91% 7.25% 10.22% -5.64% 11.63% 25.57% 15.55% 33.83% 19.30% Cost Of Goods Sold 47.42 26.53 21.88 31.82 36.85 25.41 27.72 27.75 22.20 16.33 17.33 Gross Profit 147.30 243.48 256.22 227.48 198.40 223.89 195.60 150.11 131.72 98.68 79.07 GP Margin 75.65% 90.17% 92.13% 87.73% 84.34% 89.81% 87.58% 84.40% 85.58% 85.80% 82.02% Total Expenditure 134.58 165.79 165.87 152.68 147.50 162.88 157.59 127.88 112.86 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 60.15 104.22 112.23 106.61 87.75 86.42 65.74 49.98 41.06 26.65 21.16 EBITDA Margin 30.89% 38.60% 40.36% 41.12% 37.30% 34.67% 29.44% 28.10% 26.68% 23.17% 21.95% Other Income 7.76 16.97 17.46 13.46 12.03 1.45 1.16 1.08 1.16 0.38 0.23 Interest 0.30 0.57 0.61 0.84 1.34 0.98 0.84 3.28 4.19 4.07 3.52 Depreciation 12.88 15.97 16.46 13.78 12.44 8.98 10.30 7.01 5.56 4.59 4.50 PBT 54.73 104.65 112.62 105.46 85.99 77.92 55.76 40.76 32.46 18.37 13.37 Tax 11.36 20.38 38.59 32.02 23.80 19.21 14.02 10.81 9.59 5.67 4.05 Tax Rate 20.76% 19.47% 34.27% 30.36% 27.68% 24.65% 25.14% 26.52% 29.54% 31.02% 30.29% PAT 43.36 84.27 74.04 73.44 62.19 58.71 41.74 29.95 22.88 12.60 9.32 PAT before Minority Interest 43.36 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 22.27% 31.21% 26.62% 28.32% 26.44% 23.55% 18.69% 16.84% 14.86% 10.96% 9.67% PAT Growth -50.01% 13.82% 0.82% 18.09% 5.93% 40.66% 39.37% 30.90% 81.59% 35.19% EPS 3.91 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

malabar india fund limited

uti - equity fund

dsp small cap fund

plustus wealth management llp

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