Nifty
Sensex
:
:
17799.10
60086.01
136.95 (0.78%)
536.11 (0.90%)

Textile - Spinning

Rating :
32/99

BSE: 532503 | NSE: RAJPALAYAM

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 607.89
  • 8.97
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,343.16
  • 0.15%
  • 0.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.12%
  • 1.53%
  • 33.17%
  • FII
  • DII
  • Others
  • 0.07%
  • 1.38%
  • 8.73%

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
  • 5.23
  • 5.49
  • 5.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.27
  • 0.36
  • 0.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.42
  • 18.50
  • 21.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
222.57
168.30
32.25%
216.67
171.87
26.07%
201.33
135.63
48.44%
213.86
137.05
56.05%
Expenses
190.32
140.76
35.21%
178.15
131.83
35.14%
162.42
104.37
55.62%
184.07
117.71
56.38%
EBITDA
32.25
27.54
17.10%
38.52
40.04
-3.80%
38.91
31.26
24.47%
29.79
19.34
54.03%
EBIDTM
14.49%
16.36%
17.78%
23.30%
19.33%
23.05%
13.93%
14.11%
Other Income
1.93
3.47
-44.38%
3.36
2.60
29.23%
2.23
2.33
-4.29%
7.20
3.70
94.59%
Interest
14.75
9.62
53.33%
14.05
9.49
48.05%
11.90
11.44
4.02%
12.41
10.25
21.07%
Depreciation
14.67
12.60
16.43%
14.28
12.54
13.88%
13.83
12.14
13.92%
13.20
11.86
11.30%
PBT
4.78
8.79
-45.62%
12.90
19.01
-32.14%
23.44
7.39
217.19%
22.02
-1.70
-
Tax
1.23
3.08
-60.06%
5.79
6.64
-12.80%
5.53
2.58
114.34%
26.07
3.92
565.05%
PAT
3.55
5.71
-37.83%
7.11
12.37
-42.52%
17.91
4.81
272.35%
-4.05
-5.62
-
PATM
1.60%
3.39%
3.28%
7.20%
8.90%
3.55%
-1.89%
-4.10%
EPS
9.15
21.88
-58.18%
9.06
111.71
-91.89%
42.93
40.91
4.94%
16.70
43.40
-61.52%

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
854.43
692.32
414.75
360.73
415.83
429.54
410.34
396.45
366.71
311.06
146.23
Net Sales Growth
39.42%
66.92%
14.98%
-13.25%
-3.19%
4.68%
3.50%
8.11%
17.89%
112.72%
 
Cost Of Goods Sold
449.44
343.93
231.99
185.81
218.08
240.01
203.52
191.95
178.22
188.78
72.19
Gross Profit
404.99
348.39
182.76
174.92
197.75
189.52
206.81
204.50
188.49
122.28
74.03
GP Margin
47.40%
50.32%
44.07%
48.49%
47.56%
44.12%
50.40%
51.58%
51.40%
39.31%
50.63%
Total Expenditure
714.96
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
139.47
131.29
42.15
37.70
55.11
61.74
78.60
60.33
80.10
43.22
25.39
EBITDA Margin
16.32%
18.96%
10.16%
10.45%
13.25%
14.37%
19.15%
15.22%
21.84%
13.89%
17.36%
Other Income
14.72
12.94
3.61
5.62
12.58
2.74
1.82
3.10
12.52
19.77
8.77
Interest
53.11
42.96
44.48
25.87
21.98
17.53
21.43
26.69
30.51
38.94
5.97
Depreciation
55.98
50.48
47.60
33.85
31.78
32.85
21.14
21.86
30.09
30.82
19.03
PBT
63.14
50.79
-46.32
-16.39
13.93
14.09
37.85
14.88
32.02
-6.78
9.15
Tax
38.62
38.38
-11.68
-5.09
-1.64
-3.91
2.50
5.89
9.46
-6.73
0.94
Tax Rate
61.17%
67.09%
23.80%
31.06%
-11.77%
-27.75%
6.61%
39.58%
29.54%
99.26%
10.27%
PAT
24.52
18.84
-37.39
-11.30
15.57
18.01
35.35
8.99
22.56
-0.05
8.21
PAT before Minority Interest
24.52
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
2.87%
2.72%
-9.02%
-3.13%
3.74%
4.19%
8.61%
2.27%
6.15%
-0.02%
5.61%
PAT Growth
41.98%
-
-
-
-13.55%
-49.05%
293.21%
-60.15%
-
-
 
EPS
28.51
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.)
2439.79
2532.08
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.