Rajnish Wellness, 541601, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

551.00
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

556.23
N/A
6.58

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-9.12
24.64

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-18.93

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-35.84
66.31

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

-
5.25
6.05

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
654.45
807.27

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 21.62 7.87 174.71% 18.51 6.74 174.63% 8.51 4.71 80.68% 5.71 3.05 87.21%
Expenses 21.32 7.92 169.19% 18.46 6.62 178.85% 8.48 5.24 61.83% 7.15 5.33 34.15%
EBITDA 0.30 -0.05 - 0.05 0.13 -61.54% 0.03 -0.53 - -1.44 -2.28 -
EBIDTM 1.38% -0.70% 0.24% 1.85% 0.40% -11.30% -25.32% -74.71%
Other Income 0.00 0.57 -100.00% 0.23 0.13 76.92% 0.83 1.33 -37.59% 0.65 0.67 -2.99%
Interest 0.12 0.01 1,100.00% 0.14 0.04 250.00% 0.13 -0.11 - 0.18 0.25 -28.00%
Depreciation 0.01 0.00 0 0.00 0.00 0 0.00 0.00 0 0.01 0.01 0.00%
PBT 0.17 0.50 -66.00% 0.13 0.21 -38.10% 0.73 0.91 -19.78% -0.99 -1.86 -
Tax 0.06 0.13 -53.85% 0.03 0.05 -40.00% 0.18 0.23 -21.74% 0.17 0.07 142.86%
PAT 0.11 0.38 -71.05% 0.10 0.16 -37.50% 0.55 0.68 -19.12% -1.16 -1.94 -
PATM 0.49% 4.79% 0.53% 2.37% 6.44% 14.45% -20.38% -63.43%
EPS 0.00 0.00 0 0.00 0.00 0 0.01 0.01 0.00% -0.02 -0.03 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 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

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 54.35 25.83 26.44 13.34 13.75 41.67 27.50 25.29 13.16 Net Sales Growth 142.96% -2.31% 98.20% -2.98% -67.00% 51.53% 8.74% 92.17% Cost Of Goods Sold 52.60 23.11 23.99 15.11 7.92 13.85 10.33 8.46 2.32 Gross Profit 1.75 2.71 2.44 -1.77 5.83 27.81 17.17 16.84 10.84 GP Margin 3.23% 10.49% 9.23% -13.27% 42.40% 66.74% 62.44% 66.59% 82.37% Total Expenditure 55.41 26.94 26.53 16.51 13.61 35.15 24.20 24.12 12.68 Power & Fuel Cost - 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.02 % Of Sales - 0.27% 0% 0% 0% 0% 0% 0% 0.15% Employee Cost - 1.62 0.71 0.33 0.29 0.57 0.43 0.35 0.52 % Of Sales - 6.27% 2.69% 2.47% 2.11% 1.37% 1.56% 1.38% 3.95% Manufacturing Exp. - 0.02 0.01 0.03 0.00 0.29 0.36 0.30 0.26 % Of Sales - 0.08% 0.04% 0.22% 0% 0.70% 1.31% 1.19% 1.98% General & Admin Exp. - 1.29 0.53 0.18 0.69 3.05 2.85 2.15 2.62 % Of Sales - 4.99% 2.00% 1.35% 5.02% 7.32% 10.36% 8.50% 19.91% Selling & Distn. Exp. - 0.60 0.75 0.80 4.49 16.46 9.98 12.45 1.06 % Of Sales - 2.32% 2.84% 6.00% 32.65% 39.50% 36.29% 49.23% 8.05% Miscellaneous Exp. - 0.23 0.54 0.06 0.23 0.92 0.24 0.41 5.89 % Of Sales - 0.89% 2.04% 0.45% 1.67% 2.21% 0.87% 1.62% 44.76% EBITDA -1.06 -1.11 -0.09 -3.17 0.14 6.52 3.30 1.17 0.48 EBITDA Margin -1.95% -4.30% -0.34% -23.76% 1.02% 15.65% 12.00% 4.63% 3.65% Other Income 1.71 1.79 0.94 3.64 0.19 0.29 1.15 0.00 0.00 Interest 0.57 0.04 0.28 0.30 0.89 0.88 0.76 0.22 0.00 Depreciation 0.02 0.01 0.01 0.06 0.05 0.06 0.05 0.01 0.00 PBT 0.04 0.63 0.55 0.12 -0.62 5.87 3.64 0.95 0.48 Tax 0.44 0.17 0.16 0.02 -0.01 1.64 1.20 0.31 0.15 Tax Rate 1,100.00% 26.98% 29.09% 16.67% 1.61% 27.94% 32.97% 32.63% 31.25% PAT -0.40 0.46 0.39 0.10 -0.61 4.23 2.43 0.64 0.32 PAT before Minority Interest -0.40 0.46 0.39 0.10 -0.61 4.23 2.43 0.64 0.32 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -0.74% 1.78% 1.48% 0.75% -4.44% 10.15% 8.84% 2.53% 2.43% PAT Growth 0.00% 17.95% 290.00% - - 74.07% 279.69% 100.00% EPS -0.01 0.01 0.01 0.00 -0.01 0.06 0.03 0.01 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 82.98 22.12 21.73 21.63 22.24 6.02 1.01 0.37 Share Capital 76.85 10.52 4.67 4.67 4.67 3.41 0.05 0.05 Total Reserves 6.13 11.60 17.05 16.95 17.56 2.61 0.96 0.32 Non-Current Liabilities 5.35 7.04 5.97 5.56 0.51 2.03 1.31 0.00 Secured Loans 4.98 5.97 6.01 5.27 0.00 1.73 1.17 0.00 Unsecured Loans 0.40 1.10 0.00 0.32 0.53 0.31 0.14 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 10.53 5.91 6.79 5.93 8.95 9.54 6.05 4.93 Trade Payables 3.49 1.13 2.09 1.21 1.04 4.11 2.82 1.48 Other Current Liabilities 0.33 1.10 0.39 1.03 2.21 2.47 1.55 2.70 Short Term Borrowings 4.80 1.93 2.63 2.13 4.14 1.76 1.43 0.75 Short Term Provisions 1.91 1.74 1.67 1.56 1.57 1.20 0.26 0.00 Total Liabilities 98.86 35.07 34.49 33.12 31.70 17.59 8.37 5.30 Net Block 0.05 0.03 0.00 0.06 0.11 0.10 0.05 0.02 Gross Block 0.30 0.27 0.24 0.24 0.24 0.17 0.06 0.02 Accumulated Depreciation 0.26 0.25 0.24 0.18 0.13 0.07 0.02 0.00 Non Current Assets 61.16 0.72 1.24 0.66 0.30 0.21 0.09 0.03 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 27.57 0.55 0.60 0.60 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 32.99 0.12 0.23 0.01 0.19 0.10 0.04 0.01 Other Non Current Assets 0.55 0.02 0.40 0.00 0.00 0.00 0.00 0.00 Current Assets 37.71 34.35 33.25 32.45 31.39 17.39 8.29 5.27 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 3.75 2.10 1.10 1.04 2.94 2.12 3.52 2.49 Sundry Debtors 20.19 16.20 16.80 11.99 18.72 13.69 4.10 2.06 Cash & Bank 0.34 0.91 0.18 0.08 1.55 0.13 0.17 0.57 Other Current Assets 13.43 0.00 0.04 4.39 8.18 1.45 0.48 0.14 Short Term Loans & Adv. 13.43 15.14 15.14 14.95 4.00 1.44 0.48 0.14 Net Current Assets 27.17 28.44 26.47 26.53 22.44 7.85 2.24 0.34 Total Assets 98.87 35.07 34.49 33.11 31.69 17.60 8.38 5.30

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -62.08 -0.01 0.09 -6.51 -8.98 -3.23 -1.67 0.54 PBT 0.63 0.47 0.12 -0.62 5.87 3.64 0.95 0.48 Adjustment 0.05 0.29 0.36 0.05 0.06 0.05 0.01 0.00 Changes in Working Capital -62.59 -0.69 -0.36 -5.95 -13.64 -6.65 -2.58 0.22 Cash after chg. in Working capital -61.91 0.06 0.12 -6.51 -7.71 -2.96 -1.62 0.70 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.17 -0.07 -0.03 0.00 -1.28 -0.27 -0.05 -0.15 Other Direct Exp. Paid 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 Cash From Investing Activity -0.03 -0.03 0.00 0.00 -0.07 -0.11 -0.04 -0.02 Net Fixed Assets -0.03 -0.03 0.00 0.00 -0.07 -0.11 -0.04 Net Investments -27.02 0.05 0.00 -0.60 0.00 0.00 0.00 Others 27.02 -0.05 0.00 0.60 0.00 0.00 0.00 Cash from Financing Activity 61.54 0.78 -0.03 5.05 10.47 3.30 1.31 0.05 Net Cash Inflow / Outflow -0.57 0.74 0.06 -1.46 1.41 -0.04 -0.40 0.57 Opening Cash & Equivalents 0.91 0.18 0.07 1.55 0.13 0.17 0.57 0.00 Closing Cash & Equivalent 0.34 0.91 0.13 0.08 1.55 0.13 0.17 0.57

Financial Ratios

Standalone

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 1.08 0.70 1.38 20.57 47.58 17.64 202.44 74.70 ROA 0.69% 1.13% 0.29% -1.88% 17.18% 18.74% 9.34% 6.10% ROE 0.88% 1.79% 0.46% -2.78% 29.97% 69.21% 92.18% 86.61% ROCE 1.08% 2.71% 1.40% 0.97% 36.75% 64.81% 47.77% 42.23% Fixed Asset Turnover 89.27 102.07 54.60 56.54 202.06 237.72 637.15 707.46 Receivable days 257.12 227.79 393.83 407.72 141.95 118.10 44.47 57.10 Inventory Days 41.29 22.06 29.23 52.81 22.17 37.46 43.42 69.19 Payable days 36.48 24.50 39.84 51.68 28.72 62.20 34.34 81.00 Cash Conversion Cycle 261.94 225.36 383.22 408.84 135.39 93.36 53.55 45.30 Total Debt/Equity 0.12 0.41 0.40 0.36 0.21 0.63 2.71 2.02 Interest Cover 18.00 2.93 1.38 0.31 7.69 5.77 5.40 0.00

Top Investors:

siddhant shirish shah

skybridge incap advisory llp

whamia traders llp

akarshika traders llp

gajraj commosales llp

anup dattaram patil

damini commosales llp

rukhmani garments llp

sarvagay textile llp

rajmish traders llp

Annual Reports:

News Update:

Rajnish Wellness opens new Dava Discount franchisee in Kolkata
9th Feb 2024, 12:59 PM

Earlier, the company had opened five new Dava Discount franchisee shops
Read More
Rajnish Wellness - Quarterly Results
18th Jan 2024, 16:55 PM

Read More
Rajnish Wellness opens five new Dava Discount franchisees shops
15th Jan 2024, 12:00 PM

The company has started 5 new franchisees at various locations viz, Assam, Karnataka, West Bengal, Bihar and Maharashtra
Read More

Rajnish Wellness Ltd.

Pharmaceuticals & Drugs

BSE: 541601 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update:

Rajnish Wellness Ltd.

Pharmaceuticals & Drugs

BSE: 541601 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update: