Nifty
Sensex
:
:
25423.60
83013.96
93.35 (0.37%)
320.25 (0.39%)

Refractories

Rating :
50/99

BSE: 534076 | NSE: RHIM

482.10
18-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  484.6
  •  488.9
  •  474.7
  •  483.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  152718
  •  73485215.85
  •  640
  •  376.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,948.21
  • 60.33
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,094.84
  • 0.52%
  • 2.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.07%
  • 14.12%
  • 9.42%
  • FII
  • DII
  • Others
  • 5%
  • 12.52%
  • 2.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.21
  • 21.81
  • 10.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.25
  • 18.36
  • 5.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.86
  • 8.19
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.86
  • 34.03
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.37
  • 5.37
  • 3.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.89
  • 26.06
  • 26.71

Earnings Forecasts:

(Updated: 16-09-2025)
Description
2024
2025
2026
2027
Adj EPS
9.81
13
17.95
20.2
P/E Ratio
49.14
37.08
26.86
23.87
Revenue
3674.49
4050.15
4500.18
4849.45
EBITDA
485.67
563.32
683.7
704.95
Net Income
202.51
268.4
369.82
412.35
ROA
3.94
6.11
7.47
P/B Ratio
2.49
2.35
2.19
2.05
ROE
5.16
6.55
8.45
8.9
FCFF
217.64
290.63
356.83
FCFF Yield
2.16
2.88
3.54
Net Debt
280.54
28.45
81.4
653.6
BVPS
193.64
204.77
220.05
235.6

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
960.32
878.76
9.28%
917.97
943.29
-2.68%
1,010.70
922.94
9.51%
867.07
986.91
-12.14%
Expenses
858.09
724.87
18.38%
825.01
794.99
3.78%
885.57
806.15
9.85%
759.97
839.04
-9.42%
EBITDA
102.23
153.89
-33.57%
92.96
148.31
-37.32%
125.14
116.79
7.15%
107.10
147.87
-27.57%
EBIDTM
10.65%
17.51%
10.13%
15.72%
12.38%
12.65%
12.35%
14.98%
Other Income
1.11
3.01
-63.12%
0.89
4.19
-78.76%
6.78
1.39
387.77%
15.39
2.80
449.64%
Interest
8.33
10.59
-21.34%
9.36
13.46
-30.46%
12.84
16.13
-20.40%
9.79
8.54
14.64%
Depreciation
47.08
48.17
-2.26%
46.66
44.28
5.37%
54.78
48.16
13.75%
50.31
44.18
13.88%
PBT
47.93
98.14
-51.16%
37.83
-231.02
-
64.30
53.88
19.34%
62.39
97.95
-36.30%
Tax
12.66
25.26
-49.88%
1.65
26.88
-93.86%
16.76
14.50
15.59%
16.48
26.35
-37.46%
PAT
35.27
72.88
-51.61%
36.18
-257.90
-
47.54
39.38
20.72%
45.91
71.60
-35.88%
PATM
3.67%
8.29%
3.94%
-27.34%
4.70%
4.27%
5.29%
7.25%
EPS
1.71
3.53
-51.56%
1.75
-12.49
-
2.30
1.91
20.42%
2.22
3.45
-35.65%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
3,756.06
3,674.49
3,781.10
2,726.27
1,999.37
1,370.38
1,387.59
747.95
Net Sales Growth
0.65%
-2.82%
38.69%
36.36%
45.90%
-1.24%
85.52%
 
Cost Of Goods Sold
2,303.06
2,184.38
2,237.95
1,706.93
1,193.21
855.43
864.36
444.62
Gross Profit
1,453.00
1,490.12
1,543.16
1,019.33
806.16
514.95
523.22
303.33
GP Margin
38.68%
40.55%
40.81%
37.39%
40.32%
37.58%
37.71%
40.55%
Total Expenditure
3,328.64
3,195.20
3,233.85
2,366.51
1,610.77
1,164.05
1,172.42
618.81
Power & Fuel Cost
-
111.03
125.10
84.13
50.57
38.10
40.80
28.73
% Of Sales
-
3.02%
3.31%
3.09%
2.53%
2.78%
2.94%
3.84%
Employee Cost
-
383.54
374.37
203.80
123.52
105.60
92.41
54.43
% Of Sales
-
10.44%
9.90%
7.48%
6.18%
7.71%
6.66%
7.28%
Manufacturing Exp.
-
296.52
265.90
192.58
129.19
99.98
98.23
48.19
% Of Sales
-
8.07%
7.03%
7.06%
6.46%
7.30%
7.08%
6.44%
General & Admin Exp.
-
109.27
97.30
90.37
47.36
17.46
22.15
8.19
% Of Sales
-
2.97%
2.57%
3.31%
2.37%
1.27%
1.60%
1.09%
Selling & Distn. Exp.
-
72.29
64.96
47.66
49.54
40.02
40.12
32.28
% Of Sales
-
1.97%
1.72%
1.75%
2.48%
2.92%
2.89%
4.32%
Miscellaneous Exp.
-
38.17
68.26
41.04
17.39
7.45
14.33
2.36
% Of Sales
-
1.04%
1.81%
1.51%
0.87%
0.54%
1.03%
0.32%
EBITDA
427.43
479.29
547.25
359.76
388.60
206.33
215.17
129.14
EBITDA Margin
11.38%
13.04%
14.47%
13.20%
19.44%
15.06%
15.51%
17.27%
Other Income
24.17
26.60
10.96
15.69
6.97
15.08
10.36
18.17
Interest
40.32
43.32
65.46
40.17
4.27
7.04
13.54
1.16
Depreciation
198.83
199.92
182.49
70.90
33.83
29.79
26.18
8.63
PBT
212.45
262.66
310.27
264.38
357.48
184.58
185.81
137.52
Tax
47.55
60.15
84.60
69.35
88.48
47.96
49.92
47.70
Tax Rate
22.38%
22.90%
-545.45%
-17.50%
24.75%
25.98%
26.87%
34.69%
PAT
164.90
202.51
-100.45
-466.10
269.00
136.62
135.89
89.83
PAT before Minority Interest
164.90
202.51
-100.11
-465.65
269.00
136.62
135.89
89.83
Minority Interest
0.00
0.00
-0.34
-0.45
0.00
0.00
0.00
0.00
PAT Margin
4.39%
5.51%
-2.66%
-17.10%
13.45%
9.97%
9.79%
12.01%
PAT Growth
322.72%
-
-
-
96.90%
0.54%
51.27%
 
EPS
7.99
9.81
-4.86
-22.57
13.03
6.62
6.58
4.35

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
3,998.62
3,845.72
2,891.03
1,028.72
805.78
703.29
376.24
Share Capital
20.65
20.65
18.80
16.10
12.01
12.01
12.01
Total Reserves
3,977.97
3,825.07
2,872.24
1,012.62
789.68
687.19
364.22
Non-Current Liabilities
935.42
894.76
837.96
34.49
60.71
57.61
1.71
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
215.48
237.08
241.93
33.42
59.81
57.61
0.00
Long Term Provisions
613.87
544.33
456.90
1.02
0.00
0.00
0.00
Current Liabilities
810.45
886.70
2,507.57
969.28
713.03
562.72
286.14
Trade Payables
621.65
577.81
843.80
526.67
347.90
235.15
111.49
Other Current Liabilities
148.66
233.85
458.09
62.10
31.71
38.54
14.13
Short Term Borrowings
0.00
45.66
1,183.42
0.00
0.00
7.99
0.00
Short Term Provisions
40.14
29.37
22.26
380.51
333.42
281.04
160.51
Total Liabilities
5,744.49
5,627.18
6,325.92
2,032.49
1,579.52
1,323.62
664.09
Net Block
2,729.69
2,805.13
3,258.19
282.50
243.14
227.50
60.00
Gross Block
4,249.42
4,140.36
4,097.94
396.23
326.38
285.29
81.40
Accumulated Depreciation
1,519.73
1,335.23
839.74
113.73
83.24
57.79
21.40
Non Current Assets
3,440.35
3,426.79
3,781.02
331.56
301.25
244.75
69.58
Capital Work in Progress
63.33
48.76
39.34
33.84
46.26
8.59
2.72
Non Current Investment
0.01
0.01
0.01
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
643.33
566.39
478.85
14.59
11.55
8.13
2.81
Other Non Current Assets
3.99
6.50
4.62
0.62
0.30
0.52
4.04
Current Assets
2,304.13
2,200.39
2,544.91
1,700.93
1,278.26
1,078.87
594.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
103.16
Inventories
1,073.55
905.32
956.20
608.04
353.09
277.84
117.44
Sundry Debtors
732.97
816.90
755.60
489.02
327.71
332.44
157.43
Cash & Bank
99.20
53.26
326.09
78.09
160.24
126.97
27.87
Other Current Assets
398.40
67.19
127.30
6.99
437.23
341.63
188.59
Short Term Loans & Adv.
354.38
357.72
379.72
518.79
390.69
310.38
162.69
Net Current Assets
1,493.68
1,313.70
37.34
731.65
565.23
516.15
308.36
Total Assets
5,744.48
5,627.18
6,325.93
2,032.49
1,579.51
1,323.62
664.08

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
373.08
270.60
238.26
27.26
165.41
173.18
54.34
PBT
262.66
-15.51
-396.30
357.48
184.58
185.81
137.52
Adjustment
240.08
611.45
775.44
40.39
29.00
40.45
-7.71
Changes in Working Capital
-57.36
-240.03
-42.47
-284.64
1.59
-3.99
-27.97
Cash after chg. in Working capital
445.38
355.92
336.67
113.23
215.16
222.27
101.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-72.30
-85.32
-98.41
-85.97
-49.75
-49.09
-47.50
Other Direct Exp. Paid
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
Cash From Investing Activity
-113.30
-312.44
-1,149.99
-69.91
-78.76
26.00
-4.73
Net Fixed Assets
-74.62
-56.67
-782.55
-57.34
-78.73
-204.90
Net Investments
0.00
-147.03
-1,707.76
0.00
0.00
93.03
Others
-38.68
-108.74
1,340.32
-12.57
-0.03
137.87
Cash from Financing Activity
-213.07
-230.55
1,171.93
-50.28
-53.68
-117.87
-35.27
Net Cash Inflow / Outflow
46.72
-272.39
260.21
-92.93
32.96
81.31
14.35
Opening Cash & Equivalents
50.03
322.42
62.21
155.14
122.18
40.86
7.41
Closing Cash & Equivalent
96.75
50.03
322.42
62.21
155.14
122.18
21.75

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
193.64
186.23
153.78
63.90
66.73
58.20
31.32
ROA
3.56%
-1.68%
-11.14%
14.90%
9.41%
13.67%
13.53%
ROE
5.16%
-2.97%
-23.76%
29.39%
18.21%
25.27%
23.88%
ROCE
7.24%
1.16%
-13.02%
37.03%
23.39%
34.69%
36.86%
Fixed Asset Turnover
0.88
0.92
1.21
5.53
4.48
7.57
9.19
Receivable days
76.98
75.90
83.32
74.55
87.92
64.43
76.83
Inventory Days
98.28
89.85
104.71
87.73
84.02
51.99
57.31
Payable days
100.21
115.93
146.53
133.76
124.39
55.15
63.96
Cash Conversion Cycle
75.05
49.82
41.50
28.52
47.55
61.27
70.17
Total Debt/Equity
0.06
0.09
0.52
0.06
0.07
0.10
0.00
Interest Cover
7.06
0.76
-8.87
84.69
27.24
14.72
119.88

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.