Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Textile - Spinning

Rating :
35/99

BSE: 532503 | NSE: RAJPALAYAM

846.10
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 850.00
  • 859.00
  • 841.00
  • 845.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  66
  •  7.54
  •  1398.00
  •  700.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 727.64
  • 4.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,462.91
  • 0.12%
  • 0.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.12%
  • 1.69%
  • 35.68%
  • FII
  • DII
  • Others
  • 0.07%
  • 1.89%
  • 5.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.56
  • 10.02
  • 24.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.07
  • 16.29
  • 28.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.79
  • 0.91
  • 81.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.04
  • 5.51
  • 5.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.26
  • 0.38
  • 0.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.05
  • 18.87
  • 22.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
201.33
135.63
48.44%
213.86
137.05
56.05%
168.03
122.24
37.46%
171.45
107.30
59.79%
Expenses
162.42
104.37
55.62%
184.07
117.71
56.38%
140.76
109.18
28.92%
133.43
98.12
35.99%
EBITDA
38.91
31.26
24.47%
29.79
19.34
54.03%
27.27
13.06
108.81%
38.02
9.18
314.16%
EBIDTM
19.33%
23.05%
13.93%
14.11%
16.23%
10.68%
22.18%
8.56%
Other Income
2.23
2.33
-4.29%
7.20
3.70
94.59%
3.74
0.95
293.68%
3.02
1.18
155.93%
Interest
11.90
11.44
4.02%
12.41
10.25
21.07%
9.62
10.92
-11.90%
9.49
11.27
-15.79%
Depreciation
13.83
12.14
13.92%
13.20
11.86
11.30%
12.60
12.04
4.65%
12.54
11.97
4.76%
PBT
23.44
7.39
217.19%
22.02
-1.70
-
8.79
-8.95
-
19.01
-12.88
-
Tax
5.53
2.58
114.34%
26.07
3.92
565.05%
3.08
-3.12
-
6.64
-4.50
-
PAT
17.91
4.81
272.35%
-4.05
-5.62
-
5.71
-5.83
-
12.37
-8.38
-
PATM
8.90%
3.55%
-1.89%
-4.10%
3.40%
-4.77%
7.21%
-7.81%
EPS
43.54
41.49
4.94%
16.94
44.02
-61.52%
22.19
39.32
-43.57%
113.31
43.69
159.35%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 05
Net Sales
754.67
692.32
414.75
360.73
415.83
429.54
410.34
396.45
366.71
311.06
146.23
Net Sales Growth
50.27%
66.92%
14.98%
-13.25%
-3.19%
4.68%
3.50%
8.11%
17.89%
112.72%
 
Cost Of Goods Sold
378.64
343.93
231.99
185.81
218.08
240.01
203.52
191.95
178.22
188.78
72.19
Gross Profit
376.03
348.39
182.76
174.92
197.75
189.52
206.81
204.50
188.49
122.28
74.03
GP Margin
49.83%
50.32%
44.07%
48.49%
47.56%
44.12%
50.40%
51.58%
51.40%
39.31%
50.63%
Total Expenditure
620.68
561.03
372.60
323.03
360.72
367.80
331.74
336.12
286.61
267.84
120.84
Power & Fuel Cost
-
39.79
26.91
27.87
36.98
30.94
31.92
50.24
31.85
18.48
19.54
% Of Sales
-
5.75%
6.49%
7.73%
8.89%
7.20%
7.78%
12.67%
8.69%
5.94%
13.36%
Employee Cost
-
84.30
57.24
57.19
58.87
50.67
48.35
47.31
36.52
30.17
9.99
% Of Sales
-
12.18%
13.80%
15.85%
14.16%
11.80%
11.78%
11.93%
9.96%
9.70%
6.83%
Manufacturing Exp.
-
61.26
34.54
32.39
29.89
29.75
28.01
29.40
24.35
17.03
11.89
% Of Sales
-
8.85%
8.33%
8.98%
7.19%
6.93%
6.83%
7.42%
6.64%
5.47%
8.13%
General & Admin Exp.
-
9.88
8.35
8.48
6.76
6.77
5.91
5.59
4.76
3.23
1.83
% Of Sales
-
1.43%
2.01%
2.35%
1.63%
1.58%
1.44%
1.41%
1.30%
1.04%
1.25%
Selling & Distn. Exp.
-
17.54
9.52
7.95
7.50
6.54
8.54
8.86
6.62
6.17
1.93
% Of Sales
-
2.53%
2.30%
2.20%
1.80%
1.52%
2.08%
2.23%
1.81%
1.98%
1.32%
Miscellaneous Exp.
-
4.32
4.04
3.34
2.66
3.11
5.49
2.77
4.29
3.99
1.93
% Of Sales
-
0.62%
0.97%
0.93%
0.64%
0.72%
1.34%
0.70%
1.17%
1.28%
2.38%
EBITDA
133.99
131.29
42.15
37.70
55.11
61.74
78.60
60.33
80.10
43.22
25.39
EBITDA Margin
17.75%
18.96%
10.16%
10.45%
13.25%
14.37%
19.15%
15.22%
21.84%
13.89%
17.36%
Other Income
16.19
12.94
3.61
5.62
12.58
2.74
1.82
3.10
12.52
19.77
8.77
Interest
43.42
42.96
44.48
25.87
21.98
17.53
21.43
26.69
30.51
38.94
5.97
Depreciation
52.17
50.48
47.60
33.85
31.78
32.85
21.14
21.86
30.09
30.82
19.03
PBT
73.26
50.79
-46.32
-16.39
13.93
14.09
37.85
14.88
32.02
-6.78
9.15
Tax
41.32
38.38
-11.68
-5.09
-1.64
-3.91
2.50
5.89
9.46
-6.73
0.94
Tax Rate
56.40%
67.09%
23.80%
31.06%
-11.77%
-27.75%
6.61%
39.58%
29.54%
99.26%
10.27%
PAT
31.94
18.84
-37.39
-11.30
15.57
18.01
35.35
8.99
22.56
-0.05
8.21
PAT before Minority Interest
31.94
18.84
-37.39
-11.30
15.57
18.01
35.35
8.99
22.56
-0.05
8.21
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
4.23%
2.72%
-9.02%
-3.13%
3.74%
4.19%
8.61%
2.27%
6.15%
-0.02%
5.61%
PAT Growth
312.65%
-
-
-
-13.55%
-49.05%
293.21%
-60.15%
-
-
 
EPS
37.14
21.91
-43.48
-13.14
18.10
20.94
41.10
10.45
26.23
-0.06
9.55

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 05
Shareholder's Funds
2,125.54
1,890.23
1,788.80
1,701.23
1,601.08
1,488.24
1,342.63
166.57
149.16
88.50
Share Capital
8.59
7.36
7.36
7.36
7.36
7.36
7.33
7.38
7.38
3.52
Total Reserves
2,116.95
1,882.87
1,781.44
1,693.87
1,593.72
1,480.88
1,335.30
159.20
141.78
84.98
Non-Current Liabilities
360.85
307.84
331.75
222.40
76.43
107.09
139.59
232.77
251.75
157.56
Secured Loans
298.54
278.27
275.06
188.44
38.51
60.91
98.18
171.61
204.84
114.11
Unsecured Loans
13.09
23.55
35.00
7.41
10.28
11.96
2.08
17.31
11.92
29.26
Long Term Provisions
0.00
0.00
4.00
3.48
2.90
2.59
2.15
5.24
4.47
0.00
Current Liabilities
511.03
373.60
310.69
309.59
217.59
244.26
218.01
158.42
153.19
8.79
Trade Payables
18.14
14.56
15.40
19.41
5.82
9.56
6.04
12.49
21.52
4.05
Other Current Liabilities
133.15
102.50
15.42
83.36
53.30
64.42
69.10
49.56
45.11
1.41
Short Term Borrowings
335.50
241.45
272.90
200.35
149.99
161.37
134.42
86.56
81.63
0.00
Short Term Provisions
24.24
15.08
6.97
6.47
8.48
8.91
8.45
9.81
4.92
3.33
Total Liabilities
2,997.42
2,571.67
2,431.24
2,233.22
1,895.10
1,839.59
1,700.23
557.76
554.10
254.85
Net Block
660.38
562.12
578.02
312.03
273.78
285.48
300.21
318.84
344.34
132.99
Gross Block
1,160.13
1,030.50
1,004.85
723.84
663.80
655.88
651.22
623.85
633.53
247.22
Accumulated Depreciation
499.75
468.39
426.83
411.80
390.02
370.40
351.00
304.83
289.18
114.23
Non Current Assets
2,589.55
2,318.28
2,200.04
1,993.16
1,714.45
1,631.20
1,528.90
395.61
431.71
178.62
Capital Work in Progress
37.08
10.14
3.64
85.55
6.20
3.04
0.39
1.90
0.42
0.58
Non Current Investment
1,843.70
1,716.30
1,589.34
1,505.20
1,407.71
1,319.27
1,209.67
41.18
41.21
45.05
Long Term Loans & Adv.
45.53
28.39
27.60
88.14
26.05
21.38
18.62
33.69
45.73
0.00
Other Non Current Assets
2.85
1.34
1.43
2.24
0.71
2.03
0.00
0.00
0.00
0.00
Current Assets
407.87
253.39
231.20
240.05
180.65
208.39
171.34
162.15
122.37
72.30
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
249.09
129.87
146.84
149.06
115.00
147.00
108.41
84.99
61.21
30.83
Sundry Debtors
103.36
76.81
50.63
62.09
50.46
43.37
39.90
39.13
34.07
6.43
Cash & Bank
6.61
5.66
6.39
3.68
1.91
3.11
2.33
4.68
4.49
2.34
Other Current Assets
48.80
36.31
25.41
24.20
13.28
14.91
20.69
33.35
22.59
32.70
Short Term Loans & Adv.
7.44
4.74
1.93
1.02
1.44
6.14
6.88
26.61
12.05
32.09
Net Current Assets
-103.16
-120.21
-79.49
-69.54
-36.94
-35.87
-46.68
3.73
-30.81
63.51
Total Assets
2,997.42
2,571.67
2,431.24
2,233.21
1,895.10
1,839.59
1,700.24
557.76
554.09
254.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 05
Cash From Operating Activity
3.52
33.91
43.27
21.49
76.50
32.01
45.27
44.43
124.78
50.42
PBT
50.79
-46.32
-16.39
13.93
14.09
37.85
14.88
32.02
-6.78
9.15
Adjustment
91.54
89.06
55.94
40.93
46.73
40.78
44.89
48.76
51.55
21.98
Changes in Working Capital
-136.25
-7.60
2.99
-32.01
17.92
-38.22
-11.93
-33.03
80.05
19.75
Cash after chg. in Working capital
6.08
35.14
42.54
22.85
78.74
40.42
47.84
47.75
124.83
50.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.56
-1.23
0.73
-1.36
-2.24
-8.41
-2.57
-3.32
-0.05
-0.46
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
-151.82
-24.88
-132.43
-209.24
-10.20
-5.27
6.33
5.82
-0.18
-47.58
Net Fixed Assets
-156.57
-32.15
-199.10
-139.39
-11.08
-7.31
-66.43
8.99
-346.37
Net Investments
0.44
1.11
-0.42
-20.54
-0.34
0.69
-31.53
0.03
-3.02
Others
4.31
6.16
67.09
-49.31
1.22
1.35
104.29
-3.20
349.21
Cash from Financing Activity
149.26
-9.76
91.87
189.53
-67.51
-25.97
-52.98
-50.06
-126.66
-2.90
Net Cash Inflow / Outflow
0.95
-0.73
2.71
1.78
-1.20
0.77
-1.38
0.19
-2.07
-0.06
Opening Cash & Equivalents
5.66
6.39
3.68
1.91
3.11
2.33
3.71
4.49
6.56
2.40
Closing Cash & Equivalent
6.61
5.66
6.39
3.68
1.91
3.11
2.33
4.68
4.49
2.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 05
Book Value (Rs.)
2474.61
2568.21
2331.39
2217.25
2086.73
1939.66
1757.74
216.62
193.96
115.19
ROA
0.68%
-1.49%
-0.48%
0.75%
0.96%
2.00%
0.80%
4.06%
-0.01%
3.30%
ROE
0.94%
-2.03%
-0.65%
0.94%
1.17%
2.50%
1.19%
14.29%
-0.04%
10.01%
ROCE
3.73%
-0.19%
0.42%
1.80%
1.75%
3.49%
3.93%
12.83%
8.97%
6.79%
Fixed Asset Turnover
0.65
0.42
0.42
0.60
0.65
0.63
0.62
0.58
0.71
0.66
Receivable days
45.88
54.07
57.03
49.40
39.87
37.04
36.38
36.43
23.76
12.72
Inventory Days
96.49
117.41
149.70
115.89
111.32
113.60
89.03
72.76
54.00
102.26
Payable days
17.35
23.57
17.40
11.47
7.26
8.13
9.50
20.33
16.42
11.62
Cash Conversion Cycle
125.02
147.91
189.33
153.82
143.92
142.50
115.91
88.86
61.35
103.36
Total Debt/Equity
0.35
0.33
0.33
0.27
0.15
0.19
0.21
1.91
2.28
1.70
Interest Cover
2.33
-0.10
0.37
1.63
1.80
2.77
1.56
2.05
0.83
2.53

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.