Nifty

:

24273.80

Sensex

:

80334.81

-140.60 (-0.58%)
-411.97 (-0.51%)

Login

Nifty
Sensex

:
:

24273.80
80334.81

-140.60 (-0.58%)
-411.97 (-0.51%)

Rain Industries Ltd.

Petrochemicals

Rating :

N/A

BSE: 500339 | NSE: RAIN

Watchlist

NSE BSE

146.90

06-Feb-2025

Open
High
Low
Previous Close

145.00
149.18
145.00
145.93

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

744220
1097.17
197.00
117.06

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,752.56
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

10,743.13
0.71%
0.72

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.17
8.00
-9.89

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-0.70
-5.60
-18.90

PAT CAGR (%)

10 Years
5 Years
3 Years

4.09
7.37
11.96

P:E (Median)

8 Years
5 Years
3 Years

7.62
6.94
4.32

P:BV (Average)

8 Years
5 Years
3 Years

1.04
0.82
0.73

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.75
7.01
7.89

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 1.58
P/E Ratio 95.88
Revenue 124
EBITDA -2
Net Income 53
ROA 4.7
P/B Ratio 5.52
ROE 5.81
FCFF
FCFF Yield

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 36.99 27.06 36.70% 41.31 34.78 18.78% 42.67 47.52 -10.21% 30.42 26.49 14.84%
Expenses 36.95 27.94 32.25% 41.55 36.59 13.56% 42.60 48.67 -12.47% 30.01 27.18 10.41%
EBITDA 0.04 -0.88 - -0.24 -1.81 - 0.08 -1.16 - 0.41 -0.68 -
EBIDTM 0.11% -3.24% -0.57% -5.21% 0.18% -2.43% 1.33% -2.59%
Other Income 1.20 2.66 -54.89% 20.84 2.34 790.60% 39.23 29.89 31.25% 1.33 44.68 -97.02%
Interest 3.84 5.00 -23.20% 4.33 4.68 -7.48% 4.62 4.73 -2.33% 4.90 3.54 38.42%
Depreciation 0.14 0.19 -26.32% 0.17 0.17 0.00% 0.18 0.13 38.46% 0.18 0.13 38.46%
PBT -2.73 -3.41 - 16.10 -4.31 - 34.51 23.87 44.57% -3.35 40.32 -
Tax -0.07 -0.01 - -0.04 0.24 - 4.97 0.49 914.29% -0.02 5.10 -
PAT -2.66 -3.40 - 16.13 -4.55 - 29.54 23.38 26.35% -3.33 35.22 -
PATM -7.19% -12.57% 39.06% -13.09% 69.22% 49.20% -10.94% 132.95%
EPS -0.08 -0.10 - 0.48 -0.14 - 0.88 0.70 25.71% -0.10 1.05 -

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 3,768.02 3,670.24 2.66% 3,675.73 4,100.58 -10.36% 3,934.28 4,160.26 -5.43% 4,094.15 4,627.15 -11.52%
Expenses 3,387.67 3,356.56 0.93% 3,329.77 4,712.35 -29.34% 3,717.83 3,878.15 -4.13% 3,724.87 3,981.98 -6.46%
EBITDA 380.35 313.68 21.25% 345.96 -611.77 - 216.45 282.12 -23.28% 369.28 645.17 -42.76%
EBIDTM 10.09% 8.55% 9.41% -14.92% 5.50% 6.78% 9.02% 13.94%
Other Income 25.32 82.35 -69.25% 34.34 71.91 -52.25% 98.86 132.55 -25.42% 58.71 33.32 76.20%
Interest 224.36 234.98 -4.52% 227.40 245.34 -7.31% 233.53 241.68 -3.37% 244.68 169.33 44.50%
Depreciation 207.26 194.91 6.34% 237.19 195.34 21.42% 189.47 192.52 -1.58% 185.53 195.67 -5.18%
PBT -25.95 -33.86 - -84.30 -980.55 - -107.69 -19.54 - -2.23 313.48 -
Tax 89.15 82.58 7.96% 51.78 99.50 -47.96% 47.25 46.22 2.23% 42.64 106.94 -60.13%
PAT -115.10 -116.44 - -136.08 -1,080.05 - -154.94 -65.75 - -44.87 206.54 -
PATM -3.05% -3.17% -3.70% -26.34% -3.94% -1.58% -1.10% 4.46%
EPS -4.09 -4.34 - -4.80 -33.26 - -5.33 -2.68 - -2.32 4.92 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15
Net Sales 151.39 141.46 124.15 54.07 53.55 47.63 63.79 105.35 59.62 44.85 86.21 Net Sales Growth 11.44% 13.94% 129.61% 0.97% 12.43% -25.33% -39.45% 76.70% 32.93% -47.98% Cost Of Goods Sold 77.39 70.39 62.89 6.13 19.34 15.09 30.16 72.55 35.98 28.05 76.79 Gross Profit 74.00 71.07 61.26 47.94 34.21 32.54 33.63 32.80 23.65 16.80 9.42 GP Margin 48.88% 50.24% 49.34% 88.66% 63.88% 68.32% 52.72% 31.13% 39.67% 37.46% 10.93% Total Expenditure 151.11 142.00 127.08 63.30 55.89 50.19 66.83 111.68 62.14 48.05 90.61 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 36.32 32.17 27.35 21.44 18.30 18.72 18.71 12.27 8.85 6.78 % Of Sales - 25.68% 25.91% 50.58% 40.04% 38.42% 29.35% 17.76% 20.58% 19.73% 7.86% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 33.42 29.40 21.88 13.63 15.14 16.36 15.65 12.62 10.47 6.50 % Of Sales - 23.63% 23.68% 40.47% 25.45% 31.79% 25.65% 14.86% 21.17% 23.34% 7.54% Selling & Distn. Exp. - 0.00 0.07 0.09 0.09 0.07 0.07 0.09 0.12 0.14 0.17 % Of Sales - 0% 0.06% 0.17% 0.17% 0.15% 0.11% 0.09% 0.20% 0.31% 0.20% Miscellaneous Exp. - 1.86 2.55 7.84 1.39 1.58 1.53 4.69 1.17 0.54 0.17 % Of Sales - 1.31% 2.05% 14.50% 2.60% 3.32% 2.40% 4.45% 1.96% 1.20% 0.43% EBITDA 0.29 -0.54 -2.93 -9.23 -2.34 -2.56 -3.04 -6.33 -2.52 -3.20 -4.40 EBITDA Margin 0.19% -0.38% -2.36% -17.07% -4.37% -5.37% -4.77% -6.01% -4.23% -7.13% -5.10% Other Income 62.60 63.97 79.20 50.30 50.14 49.99 61.02 103.79 59.34 68.36 56.10 Interest 17.69 18.85 15.96 8.02 8.10 12.14 18.67 19.61 17.69 28.59 23.54 Depreciation 0.67 0.73 0.59 0.67 0.62 0.64 0.59 0.52 0.60 1.53 1.57 PBT 44.53 43.85 59.72 32.39 39.08 34.64 38.72 77.33 38.53 35.05 26.58 Tax 4.84 4.90 6.66 4.64 7.92 7.34 3.28 16.87 6.42 2.11 0.50 Tax Rate 10.87% 11.17% 11.15% 14.33% 20.27% 21.19% 8.47% 21.82% 16.66% 6.02% 1.88% PAT 39.68 38.95 53.06 27.75 31.16 27.30 35.44 60.47 32.11 32.93 26.09 PAT before Minority Interest 39.68 38.95 53.06 27.75 31.16 27.30 35.44 60.47 32.11 32.93 26.09 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 26.21% 27.53% 42.74% 51.32% 58.19% 57.32% 55.56% 57.40% 53.86% 73.42% 30.26% PAT Growth -21.66% -26.59% 91.21% -10.94% 14.14% -22.97% -41.39% 88.32% -2.49% 26.22% EPS 1.18 1.16 1.58 0.83 0.93 0.81 1.05 1.80 0.95 0.98 0.78

Description TTM Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15
Net Sales 15,472.18 15,374.39 18,141.49 21,011.00 14,526.78 10,464.69 12,360.66 14,048.99 11,303.19 9,258.17 10,218.53 Net Sales Growth -6.56% -15.25% -13.66% 44.64% 38.82% -15.34% -12.02% 24.29% 22.09% -9.40% Cost Of Goods Sold 8,896.86 8,853.11 11,101.74 11,288.99 7,408.31 4,884.59 6,728.15 7,727.09 5,444.74 4,417.61 5,287.24 Gross Profit 6,575.32 6,521.28 7,039.75 9,722.00 7,118.47 5,580.10 5,632.50 6,321.90 5,858.45 4,840.57 4,931.29 GP Margin 42.50% 42.42% 38.80% 46.27% 49.00% 53.32% 45.57% 45.00% 51.83% 52.28% 48.26% Total Expenditure 14,160.14 14,117.15 16,457.72 17,428.53 12,170.28 8,787.76 10,887.40 12,083.40 9,030.49 7,727.48 8,869.33 Power & Fuel Cost - 893.28 1,154.86 1,712.47 973.77 518.47 544.72 668.24 558.46 537.41 541.09 % Of Sales - 5.81% 6.37% 8.15% 6.70% 4.95% 4.41% 4.76% 4.94% 5.80% 5.30% Employee Cost - 1,409.12 1,325.64 1,352.07 1,237.24 1,213.19 1,239.66 1,235.52 1,062.41 970.93 961.05 % Of Sales - 9.17% 7.31% 6.44% 8.52% 11.59% 10.03% 8.79% 9.40% 10.49% 9.40% Manufacturing Exp. - 889.37 867.13 851.76 722.95 556.25 604.88 592.17 495.25 459.19 594.48 % Of Sales - 5.78% 4.78% 4.05% 4.98% 5.32% 4.89% 4.22% 4.38% 4.96% 5.82% General & Admin Exp. - 560.49 593.57 478.83 463.50 380.57 536.87 524.39 366.03 351.86 374.19 % Of Sales - 3.65% 3.27% 2.28% 3.19% 3.64% 4.34% 3.73% 3.24% 3.80% 3.66% Selling & Distn. Exp. - 1,264.88 1,195.18 1,263.67 1,058.58 880.86 963.02 924.30 817.90 813.24 900.74 % Of Sales - 8.23% 6.59% 6.01% 7.29% 8.42% 7.79% 6.58% 7.24% 8.78% 8.81% Miscellaneous Exp. - 246.91 219.60 480.72 305.93 353.82 270.10 411.70 285.70 177.25 900.74 % Of Sales - 1.61% 1.21% 2.29% 2.11% 3.38% 2.19% 2.93% 2.53% 1.91% 2.06% EBITDA 1,312.04 1,257.24 1,683.77 3,582.47 2,356.50 1,676.93 1,473.26 1,965.59 2,272.70 1,530.69 1,349.20 EBITDA Margin 8.48% 8.18% 9.28% 17.05% 16.22% 16.02% 11.92% 13.99% 20.11% 16.53% 13.20% Other Income 217.23 335.43 178.68 105.13 214.34 455.30 163.89 40.78 110.97 121.16 79.64 Interest 929.97 940.59 819.13 523.74 478.91 490.07 452.40 456.51 594.67 630.85 596.45 Depreciation 819.45 880.15 1,526.88 836.87 814.96 791.72 594.01 555.09 525.63 518.97 327.82 PBT -220.17 -228.08 -483.57 2,326.98 1,276.96 850.44 590.73 994.77 1,263.38 502.04 504.57 Tax 230.82 224.25 313.81 750.37 582.88 262.76 128.28 364.32 291.81 179.21 196.21 Tax Rate -104.84% -98.32% -64.89% 32.25% 45.65% 30.90% 21.72% 36.62% 26.94% 37.66% 39.36% PAT -450.99 -564.27 -937.91 1,438.65 580.71 557.62 391.40 580.75 762.70 286.79 323.98 PAT before Minority Interest -558.49 -449.94 -796.20 1,576.90 694.09 587.68 462.45 630.45 791.24 296.68 302.27 Minority Interest -107.50 -114.33 -141.71 -138.25 -113.38 -30.06 -71.05 -49.70 -28.54 -9.89 21.71 PAT Margin -2.91% -3.67% -5.17% 6.85% 4.00% 5.33% 3.17% 4.13% 6.75% 3.10% 3.17% PAT Growth 0.00% - - 147.74% 4.14% 42.47% -32.60% -23.86% 165.94% -11.48% EPS -13.41 -16.78 -27.89 42.78 17.27 16.58 11.64 17.27 22.68 8.53 9.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15
Shareholder's Funds 927.84 922.57 903.33 909.22 911.51 917.67 915.86 922.66 924.17 311.78 Share Capital 67.27 67.27 67.27 67.27 67.27 67.27 67.27 67.27 67.27 67.27 Total Reserves 860.57 855.30 836.06 841.95 844.24 850.40 848.59 855.39 856.90 244.51 Non-Current Liabilities 0.86 220.58 129.56 282.11 180.21 369.14 429.94 282.75 429.98 356.09 Secured Loans 0.00 170.00 0.00 148.60 52.11 269.92 330.87 190.04 337.35 265.32 Unsecured Loans 0.00 50.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.69 0.20 129.12 132.97 128.25 99.37 99.21 92.85 92.78 90.77 Current Liabilities 186.03 16.98 186.89 99.88 260.78 137.12 109.55 171.06 183.87 104.69 Trade Payables 7.79 6.71 5.22 10.70 0.59 0.38 31.57 1.34 0.26 0.23 Other Current Liabilities 173.39 5.77 170.28 59.83 233.28 75.48 24.92 133.59 147.51 68.60 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 4.86 4.50 11.39 29.35 26.91 61.26 53.06 36.13 36.11 35.85 Total Liabilities 1,114.73 1,160.13 1,219.78 1,291.21 1,352.50 1,423.93 1,455.35 1,376.47 1,538.02 772.56 Net Block 7.12 7.57 7.00 7.37 7.05 7.13 7.61 7.22 7.59 8.81 Gross Block 11.93 12.00 11.61 11.31 10.38 9.81 10.26 9.35 9.12 14.79 Accumulated Depreciation 4.81 4.43 4.60 3.94 3.33 2.69 2.65 2.13 1.53 5.98 Non Current Assets 1,071.13 1,017.80 1,092.55 1,171.33 1,072.53 1,276.38 1,344.92 1,238.70 1,383.85 693.64 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 1,049.74 998.61 949.33 917.07 916.97 916.97 916.97 916.97 916.97 304.83 Long Term Loans & Adv. 14.27 11.61 135.87 246.86 148.47 352.29 420.27 314.52 459.29 380.00 Other Non Current Assets 0.00 0.00 0.35 0.04 0.04 0.00 0.07 0.00 0.00 0.00 Current Assets 43.60 142.33 127.22 119.89 279.97 147.56 110.43 137.76 154.18 78.91 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 17.40 16.60 11.46 16.75 4.75 4.99 32.72 1.51 1.32 0.58 Cash & Bank 20.25 106.10 21.48 21.74 24.33 24.55 6.10 6.80 11.69 12.60 Other Current Assets 5.94 0.32 2.32 0.39 250.89 118.01 71.62 129.45 141.16 65.72 Short Term Loans & Adv. 2.81 19.31 91.96 81.00 250.86 117.94 66.03 125.85 135.25 65.18 Net Current Assets -142.43 125.36 -59.67 20.00 19.19 10.44 0.88 -33.30 -29.70 -25.78 Total Assets 1,114.73 1,160.13 1,219.77 1,291.22 1,352.50 1,423.94 1,455.35 1,376.46 1,538.03 772.55

Description Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15
Shareholder's Funds 6,637.66 7,342.54 8,426.84 6,109.21 5,533.50 4,959.90 4,622.74 3,944.10 3,164.81 2,937.50 Share Capital 67.27 67.27 67.27 67.27 67.27 67.27 67.27 67.27 67.27 67.27 Total Reserves 6,570.39 7,275.27 8,359.57 6,041.94 5,466.23 4,892.64 4,555.47 3,876.83 3,097.54 2,870.23 Non-Current Liabilities 8,081.71 8,979.12 9,243.81 9,057.62 9,150.36 8,259.71 8,136.05 4,698.87 7,818.67 8,037.25 Secured Loans 6,484.21 7,309.58 7,776.71 7,767.95 7,914.32 7,304.39 7,181.15 3,659.54 6,700.01 6,996.02 Unsecured Loans 0.00 8.13 18.78 28.86 86.88 51.16 60.87 80.18 152.47 136.29 Long Term Provisions 933.81 1,016.01 888.32 1,335.30 1,575.17 1,269.21 1,024.37 1,013.90 868.22 727.65 Current Liabilities 4,028.18 3,241.98 3,918.36 2,957.74 2,571.20 2,198.06 2,643.64 5,524.30 1,791.18 2,137.59 Trade Payables 1,520.88 1,349.39 1,548.23 1,385.26 822.16 789.46 1,341.41 1,147.57 760.41 1,022.79 Other Current Liabilities 1,426.79 867.74 906.93 826.03 953.00 687.53 486.56 3,872.03 692.47 632.42 Short Term Borrowings 824.64 845.58 1,253.98 530.20 516.23 397.00 502.16 319.08 181.93 259.42 Short Term Provisions 255.87 179.27 209.21 216.25 279.81 324.07 313.50 185.62 156.36 222.95 Total Liabilities 18,934.89 19,986.54 21,945.09 18,380.69 17,426.56 15,613.14 15,545.75 14,268.59 12,845.16 13,114.76 Net Block 11,183.87 11,356.91 11,976.80 10,939.24 11,124.38 9,491.70 9,261.01 8,689.67 8,922.60 8,539.78 Gross Block 17,392.32 16,955.65 16,301.38 14,336.28 13,779.04 11,616.17 10,762.17 9,664.94 9,473.97 14,129.75 Accumulated Depreciation 6,208.44 4,866.84 4,324.58 3,380.23 2,654.66 2,124.46 1,501.16 975.28 551.37 5,589.97 Non Current Assets 11,884.00 12,077.75 12,696.83 11,903.25 12,444.82 11,233.23 10,299.14 9,311.81 9,282.86 9,112.29 Capital Work in Progress 473.08 431.94 466.92 790.76 931.36 1,362.41 794.79 441.25 226.07 410.84 Non Current Investment 22.98 14.19 14.04 13.19 14.55 12.64 12.65 33.80 32.36 5.88 Long Term Loans & Adv. 195.38 262.48 225.84 159.73 374.08 363.61 227.94 144.96 96.13 155.36 Other Non Current Assets 8.69 12.23 13.23 0.33 0.46 2.87 2.76 2.15 5.71 0.44 Current Assets 7,050.90 7,908.79 9,248.25 6,477.44 4,981.75 4,379.92 5,246.61 4,956.78 3,562.30 4,002.47 Current Investments 3.23 2.92 0.00 0.00 0.00 26.00 0.00 1.00 0.00 13.56 Inventories 3,052.05 3,176.47 4,514.70 2,511.80 1,585.67 1,742.16 2,368.33 1,998.53 1,267.81 1,620.99 Sundry Debtors 1,730.33 2,170.10 2,494.08 1,677.78 1,091.46 1,105.05 1,604.40 1,671.72 1,039.23 1,196.82 Cash & Bank 1,870.41 2,005.57 1,670.61 1,384.15 1,799.84 1,168.98 851.24 941.59 1,043.87 860.46 Other Current Assets 394.87 107.59 76.50 67.59 504.78 337.72 422.63 343.93 211.41 310.64 Short Term Loans & Adv. 303.60 446.13 492.36 836.12 438.85 222.47 350.47 294.26 170.51 284.46 Net Current Assets 3,022.72 4,666.81 5,329.90 3,519.70 2,410.54 2,181.86 2,602.97 -567.52 1,771.12 1,864.88 Total Assets 18,934.90 19,986.54 21,945.08 18,380.69 17,426.57 15,613.15 15,545.75 14,268.59 12,845.16 13,114.76

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15
Cash From Operating Activity -4.75 -12.97 -2.14 -13.43 -2.36 13.16 -19.17 -15.44 -2.26 -16.00 PBT 43.85 59.72 32.39 39.08 34.64 38.72 77.33 38.53 35.05 26.58 Adjustment -41.84 -60.07 -32.98 -38.98 -34.86 -39.70 -79.19 -39.57 -38.47 -31.01 Changes in Working Capital 0.89 -1.96 -1.75 -9.09 1.91 -2.31 -0.78 -4.91 5.98 1.20 Cash after chg. in Working capital 2.89 -2.31 -2.34 -8.98 1.70 -3.29 -2.64 -5.95 2.56 -3.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -7.64 -10.65 0.20 -4.44 -4.05 16.45 -16.53 -9.49 -4.82 -12.77 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 122.01 -3.00 94.70 128.36 119.68 74.31 103.68 190.94 -83.58 6.61 Net Fixed Assets 0.07 -0.39 -0.30 -0.93 -0.57 0.45 -0.91 -0.23 5.67 -0.14 Net Investments -51.13 -49.28 -32.26 -0.10 0.00 0.00 0.00 0.00 -612.14 -1.23 Others 173.07 46.67 127.26 129.39 120.25 73.86 104.59 191.17 522.89 7.98 Cash from Financing Activity -104.56 4.58 -96.31 -117.19 -116.81 -69.02 -85.55 -178.69 82.94 -6.27 Net Cash Inflow / Outflow 12.71 -11.39 -3.74 -2.25 0.52 18.45 -1.04 -3.20 -2.90 -15.66 Opening Cash & Equivalents 3.39 14.78 18.52 20.78 20.27 1.82 2.85 6.05 8.96 24.61 Closing Cash & Equivalent 16.13 3.39 14.78 18.52 20.78 20.27 1.82 2.85 6.05 8.95

Description Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15
Cash From Operating Activity 1,943.22 3,063.49 1,035.85 833.59 1,822.55 2,239.98 1,705.51 868.09 1,566.75 1,238.23 PBT -225.68 -482.39 2,327.27 1,276.96 850.44 590.73 994.77 1,083.05 480.04 498.48 Adjustment 1,606.43 2,238.36 1,310.32 1,102.16 911.95 1,074.22 1,087.41 1,176.89 1,098.54 955.12 Changes in Working Capital 815.18 1,651.94 -2,045.17 -1,142.43 303.29 870.61 69.62 -991.62 291.83 -58.69 Cash after chg. in Working capital 2,195.92 3,407.91 1,592.41 1,236.70 2,065.68 2,535.57 2,151.80 1,268.32 1,870.41 1,394.92 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -252.71 -344.42 -556.55 -403.11 -243.13 -295.59 -446.29 -400.23 -303.66 -156.69 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 -212.09 -695.96 -662.97 -526.80 -771.52 -1,179.20 -1,032.38 -503.48 -478.87 -490.26 Net Fixed Assets 0.07 -0.39 -0.30 -0.93 -0.57 0.45 -0.91 -0.23 5.67 -0.14 Net Investments -51.13 -49.28 -32.26 -0.10 0.00 0.00 0.00 0.00 -612.14 -1.23 Others -161.03 -646.29 -630.41 -525.77 -770.95 -1,179.65 -1,031.47 -503.25 127.60 -488.89 Cash from Financing Activity -1,770.59 -2,114.66 -395.69 -740.05 -599.90 -652.84 -618.60 -520.48 -886.61 -795.41 Net Cash Inflow / Outflow -39.46 252.88 -22.81 -433.26 451.12 407.94 54.54 -155.88 201.27 -47.44 Opening Cash & Equivalents 1,405.15 1,167.69 1,103.12 1,519.83 1,095.16 773.42 724.17 915.74 739.65 840.07 Closing Cash & Equivalent 1,321.19 1,405.15 1,167.69 1,103.12 1,519.83 1,095.16 773.42 724.17 915.74 751.80

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15
Book Value (Rs.) 27.59 27.43 26.86 27.03 27.10 27.28 27.23 27.43 27.48 9.27 ROA 3.42% 4.73% 2.21% 2.36% 1.97% 2.46% 4.27% 2.20% 2.85% 3.47% ROE 4.21% 5.81% 3.06% 3.42% 2.99% 3.87% 6.58% 3.48% 5.33% 8.26% ROCE 5.60% 6.84% 3.71% 4.10% 3.83% 4.56% 7.74% 4.26% 6.24% 8.09% Fixed Asset Turnover 11.83 10.52 4.72 4.94 4.72 6.36 10.75 6.46 3.75 5.86 Receivable days 43.86 41.25 97.67 73.27 37.31 107.88 59.29 8.67 7.74 4.03 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 37.58 34.62 532.08 106.60 5.09 115.66 64.72 5.87 2.30 0.92 Cash Conversion Cycle 6.28 6.62 -434.41 -33.33 32.22 -7.78 -5.42 2.81 5.45 3.10 Total Debt/Equity 0.18 0.24 0.18 0.22 0.30 0.37 0.38 0.34 0.51 1.06 Interest Cover 3.33 4.74 5.04 5.83 3.85 3.07 4.94 3.18 2.23 2.13

Description Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15
Book Value (Rs.) 197.35 218.30 250.54 181.64 164.52 147.46 137.44 117.26 94.09 87.34 ROA -2.31% -3.80% 7.82% 3.88% 3.56% 2.97% 4.23% 5.84% 2.29% 2.28% ROE -6.44% -10.10% 21.70% 11.92% 11.20% 9.65% 14.72% 22.26% 9.72% 10.28% ROCE 4.76% 2.03% 17.93% 12.11% 9.86% 8.28% 12.26% 15.41% 10.53% 10.35% Fixed Asset Turnover 0.91 1.11 1.39 1.05 0.84 1.12 1.39 1.20 0.80 0.74 Receivable days 45.65 46.31 35.98 34.12 37.67 39.31 42.07 43.21 42.98 44.85 Inventory Days 72.89 76.37 60.30 50.48 57.07 59.63 56.08 52.06 55.53 55.09 Payable days 59.17 47.63 47.62 54.41 33.26 37.34 38.10 37.77 42.48 42.21 Cash Conversion Cycle 59.37 75.05 48.67 30.18 61.48 61.60 60.05 57.51 56.03 57.73 Total Debt/Equity 1.18 1.11 1.09 1.39 1.60 1.58 1.68 1.86 2.31 2.59 Interest Cover 0.76 0.41 5.44 3.67 2.74 2.31 3.18 2.82 1.75 1.84

Top Investors:

icici prudential under various schemes

meghamala enterpises private limited

vistra itcl (india) limited

investor education and protection fund authority

first water fund

Annual Reports:

News Update:

Rain Industries - Quarterly Results
25th Feb 2025, 21:55 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