Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Rajnandini Metal Ltd.

Metal - Non Ferrous

Rating :

N/A

BSE: Not Listed | NSE: RAJMET

Watchlist

NSE BSE

7.99

06-Feb-2025

Open
High
Low
Previous Close

8.09
8.14
7.96
8.04

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

283968
22.76
14.90
3.98

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

122.20
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

207.91
N/A
2.25

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

27.16
52.21
5.65

EBITDA CAGR (%)

10 Years
5 Years
3 Years

22.51
40.30
3.58

PAT CAGR (%)

10 Years
5 Years
3 Years

39.40
67.38
15.00

P:E (Median)

8 Years
5 Years
3 Years

-
33.45
24.01

P:BV (Average)

8 Years
5 Years
3 Years

-
8.66
8.67

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
22.49
19.48

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 232.72 297.67 -21.82% 277.72 333.10 -16.63% 314.61 265.86 18.34% 315.80 335.40 -5.84%
Expenses 230.24 292.19 -21.20% 276.91 325.43 -14.91% 313.61 258.64 21.25% 314.70 330.10 -4.67%
EBITDA 2.48 5.48 -54.74% 0.81 7.67 -89.44% 1.00 7.22 -86.15% 1.10 5.30 -79.25%
EBIDTM 1.07% 1.84% 0.29% 2.30% 0.32% 2.72% 0.35% 1.58%
Other Income 1.31 3.39 -61.36% 1.42 0.94 51.06% 1.55 0.72 115.28% 3.45 2.15 60.47%
Interest 3.35 3.26 2.76% 3.56 2.36 50.85% 3.89 2.02 92.57% 3.74 1.90 96.84%
Depreciation 0.30 0.35 -14.29% 0.30 0.31 -3.23% 0.31 0.24 29.17% 0.31 0.30 3.33%
PBT 0.14 5.26 -97.34% -1.63 5.94 - -1.65 5.68 - 0.50 5.25 -90.48%
Tax 0.05 1.40 -96.43% -0.41 -0.56 - -0.41 1.09 - 0.21 1.90 -88.95%
PAT 0.09 3.86 -97.67% -1.22 6.50 - -1.24 4.59 - 0.29 3.35 -91.34%
PATM 0.04% 1.30% -0.44% 1.95% -0.39% 1.73% 0.09% 1.00%
EPS 0.00 0.14 -100.00% -0.04 0.24 - -0.04 0.17 - 0.01 0.12 -91.67%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,140.85 1,212.43 1,028.88 1,028.25 630.92 148.42 136.77 140.87 126.95 136.39 109.68 Net Sales Growth -7.40% 17.84% 0.06% 62.98% 325.09% 8.52% -2.91% 10.96% -6.92% 24.35% Cost Of Goods Sold 1,101.82 1,157.17 978.90 985.77 611.75 140.82 130.89 136.39 122.53 128.94 105.72 Gross Profit 39.03 55.26 49.98 42.48 19.17 7.59 5.88 4.48 4.43 7.44 3.96 GP Margin 3.42% 4.56% 4.86% 4.13% 3.04% 5.11% 4.30% 3.18% 3.49% 5.45% 3.61% Total Expenditure 1,135.46 1,190.96 1,009.46 1,010.24 620.23 144.47 133.38 137.79 124.20 133.68 106.86 Power & Fuel Cost - 15.29 14.40 11.11 1.47 0.40 0.03 0.02 0.02 0.02 0.01 % Of Sales - 1.26% 1.40% 1.08% 0.23% 0.27% 0.02% 0.01% 0.02% 0.01% 0.01% Employee Cost - 6.65 5.74 3.65 1.87 1.40 0.28 0.26 0.17 0.18 0.21 % Of Sales - 0.55% 0.56% 0.35% 0.30% 0.94% 0.20% 0.18% 0.13% 0.13% 0.19% Manufacturing Exp. - 4.86 4.98 4.70 2.23 0.20 0.00 0.00 0.50 0.51 0.39 % Of Sales - 0.40% 0.48% 0.46% 0.35% 0.13% 0% 0% 0.39% 0.37% 0.36% General & Admin Exp. - 2.58 1.94 1.51 0.74 1.12 2.08 1.12 0.59 3.11 0.40 % Of Sales - 0.21% 0.19% 0.15% 0.12% 0.75% 1.52% 0.80% 0.46% 2.28% 0.36% Selling & Distn. Exp. - 4.03 3.35 2.33 2.17 0.52 0.01 0.00 0.37 0.63 0.12 % Of Sales - 0.33% 0.33% 0.23% 0.34% 0.35% 0.01% 0% 0.29% 0.46% 0.11% Miscellaneous Exp. - 0.38 0.15 1.17 0.00 0.00 0.08 0.00 0.02 0.29 0.12 % Of Sales - 0.03% 0.01% 0.11% 0% 0% 0.06% 0% 0.02% 0.21% 0.01% EBITDA 5.39 21.47 19.42 18.01 10.69 3.95 3.39 3.08 2.75 2.71 2.82 EBITDA Margin 0.47% 1.77% 1.89% 1.75% 1.69% 2.66% 2.48% 2.19% 2.17% 1.99% 2.57% Other Income 7.73 8.50 10.17 1.25 0.85 0.43 0.10 0.28 0.36 0.16 0.16 Interest 14.54 11.38 7.28 3.97 3.66 2.46 1.81 1.82 2.18 2.12 2.31 Depreciation 1.22 1.21 1.19 1.14 0.84 0.31 0.14 0.13 0.13 0.08 0.07 PBT -2.64 17.38 21.12 14.15 7.04 1.62 1.54 1.41 0.80 0.66 0.60 Tax -0.56 2.14 7.44 4.13 1.98 0.46 0.49 0.47 0.25 0.34 0.05 Tax Rate 21.21% 12.31% 35.23% 29.19% 28.13% 28.40% 31.82% 33.33% 31.25% 51.52% 8.33% PAT -2.08 15.24 13.68 10.02 5.06 1.16 1.05 0.94 0.55 0.32 0.55 PAT before Minority Interest -2.08 15.24 13.68 10.02 5.06 1.16 1.05 0.94 0.55 0.32 0.55 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 -0.18% 1.26% 1.33% 0.97% 0.80% 0.78% 0.77% 0.67% 0.43% 0.23% 0.50% PAT Growth -111.37% 11.40% 36.53% 98.02% 336.21% 10.48% 11.70% 70.91% 71.88% -41.82% EPS -0.08 0.55 0.49 0.36 0.18 0.04 0.04 0.03 0.02 0.01 0.02

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 56.71 41.43 29.60 19.58 14.51 13.35 8.03 7.09 6.53 6.22 Share Capital 27.65 27.65 18.43 12.29 6.14 6.14 4.50 4.50 4.50 4.50 Total Reserves 29.06 13.78 11.17 7.29 8.36 7.20 3.53 2.59 2.03 1.72 Non-Current Liabilities 13.36 11.17 13.36 17.75 12.59 1.94 0.09 0.16 0.01 0.01 Secured Loans 6.21 9.12 11.71 16.60 12.28 0.08 0.00 0.15 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 1.73 0.00 0.00 0.00 0.00 Long Term Provisions 5.65 0.30 0.25 0.21 0.16 0.14 0.13 0.00 0.00 0.00 Current Liabilities 99.53 93.43 64.75 52.35 35.71 24.83 30.09 35.26 27.83 26.94 Trade Payables 4.83 23.18 24.56 26.27 7.90 1.21 7.92 12.80 5.56 8.52 Other Current Liabilities 0.49 0.33 0.48 0.10 0.03 0.05 0.19 0.18 0.02 0.29 Short Term Borrowings 94.21 62.82 39.71 25.98 27.78 23.57 21.98 22.13 22.13 18.12 Short Term Provisions 0.00 7.10 0.00 0.00 0.00 0.00 0.01 0.15 0.11 0.00 Total Liabilities 169.60 146.03 107.71 89.68 62.81 40.12 38.21 42.51 34.37 33.17 Net Block 33.96 34.87 24.95 24.67 16.92 6.59 0.57 0.70 0.38 0.28 Gross Block 37.95 37.80 26.82 25.76 17.23 6.59 1.18 1.17 0.74 0.56 Accumulated Depreciation 3.99 2.93 1.87 1.09 0.31 0.00 0.60 0.47 0.36 0.27 Non Current Assets 41.13 35.34 25.26 24.80 21.68 7.63 0.57 0.70 0.39 0.29 Capital Work in Progress 1.18 0.00 0.00 0.00 4.58 0.95 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 5.99 0.47 0.31 0.13 0.18 0.10 0.00 0.00 0.00 0.01 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 128.47 110.69 82.45 64.88 41.13 32.49 37.63 41.81 33.98 32.87 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 97.03 61.82 44.40 22.67 17.14 7.55 5.18 6.01 8.14 8.56 Sundry Debtors 24.60 32.95 29.96 37.77 18.46 20.19 24.80 33.91 22.88 22.60 Cash & Bank 0.57 0.80 2.29 0.12 0.63 1.44 1.38 0.03 0.11 0.21 Other Current Assets 6.27 0.35 0.13 0.06 4.89 3.30 6.27 1.86 2.85 1.51 Short Term Loans & Adv. 6.19 14.77 5.67 4.26 4.88 2.56 5.98 1.86 2.85 1.51 Net Current Assets 28.94 17.26 17.70 12.53 5.41 7.66 7.54 6.55 6.16 5.94 Total Assets 169.60 146.03 107.71 89.68 62.81 40.12 38.20 42.51 34.37 33.16

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -19.75 -2.61 -4.62 4.94 1.98 1.51 1.89 2.09 -1.90 2.88 PBT 17.38 21.12 14.15 7.04 1.62 1.54 1.41 0.80 0.66 0.60 Adjustment 8.71 5.95 3.92 3.68 2.74 1.86 1.67 2.13 2.10 2.28 Changes in Working Capital -42.28 -23.53 -19.86 -3.59 -1.92 -1.42 -0.73 -0.60 -4.31 0.06 Cash after chg. in Working capital -16.19 3.54 -1.79 7.13 2.44 1.98 2.36 2.34 -1.56 2.93 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.56 -6.15 -2.83 -2.19 -0.46 -0.47 -0.47 -0.25 -0.35 -0.05 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 2.40 -8.59 -0.24 -3.82 -14.26 0.08 0.27 -0.26 -0.08 0.17 Net Fixed Assets -1.33 -10.98 -1.06 -3.95 -14.27 -6.36 -0.01 -0.43 -0.18 -0.01 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 3.73 2.39 0.82 0.13 0.01 6.44 0.28 0.17 0.10 0.18 Cash from Financing Activity 17.10 11.40 4.87 -1.13 12.22 1.44 -2.11 -1.90 1.88 -3.23 Net Cash Inflow / Outflow -0.25 0.20 0.01 -0.01 -0.06 3.03 0.05 -0.08 -0.10 -0.18 Opening Cash & Equivalents 0.33 0.13 0.12 0.13 0.19 1.38 1.33 0.11 0.21 0.39 Closing Cash & Equivalent 0.08 0.33 0.13 0.12 0.13 1.44 1.38 0.03 0.11 0.21

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 2.05 1.50 1.07 0.71 7.87 10.86 8.92 7.87 7.26 6.91 ROA 9.66% 10.78% 10.15% 6.64% 2.25% 2.67% 2.34% 1.44% 0.94% 1.40% ROE 31.06% 38.52% 40.75% 29.69% 8.32% 9.78% 12.47% 8.11% 4.96% 9.33% ROCE 21.26% 29.22% 25.31% 18.33% 8.73% 9.74% 10.83% 10.26% 10.49% 11.85% Fixed Asset Turnover 32.01 31.84 39.11 29.35 12.46 35.21 120.01 133.03 210.63 198.46 Receivable days 8.66 11.16 12.02 16.27 47.53 60.04 76.05 81.64 60.86 78.68 Inventory Days 23.91 18.84 11.90 11.51 30.35 16.98 14.50 20.35 22.34 39.90 Payable days 4.42 8.90 9.41 10.20 11.81 12.40 27.75 27.49 19.73 53.80 Cash Conversion Cycle 28.16 21.10 14.51 17.58 66.07 64.61 62.80 74.49 63.47 64.78 Total Debt/Equity 1.77 1.74 1.74 2.17 2.76 1.90 2.76 3.16 3.39 2.92 Interest Cover 2.53 3.90 4.56 2.92 1.66 1.85 1.77 1.37 1.31 1.26

Top Investors:

surender sharma .

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