Nifty
Sensex
:
:
18338.55
61305.95
176.80 (0.97%)
568.90 (0.94%)

Textile - Spinning

Rating :
44/99

BSE: 532503 | NSE: RAJPALAYAM

1031.70
14-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1044.95
  •  1045.00
  •  1030.00
  •  1034.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  116
  •  24.81
  •  1354.00
  •  554.93

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 887.83
  • 6.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,500.63
  • 0.05%
  • 0.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.83%
  • 1.75%
  • 34.24%
  • FII
  • DII
  • Others
  • 1.44%
  • 2.83%
  • 4.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.92
  • 0.21
  • -0.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.94
  • -12.93
  • -6.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 93.81
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.55
  • 5.83
  • 5.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.36
  • 0.34
  • 0.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.30
  • 18.72
  • 22.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
135.30
45.23
199.14%
137.01
88.50
54.81%
122.24
78.00
56.72%
107.30
88.44
21.33%
Expenses
106.99
47.72
124.20%
120.34
81.62
47.44%
109.18
77.12
41.57%
98.12
73.68
33.17%
EBITDA
28.31
-2.49
-
16.67
6.88
142.30%
13.06
0.88
1,384.09%
9.18
14.76
-37.80%
EBIDTM
20.92%
-5.51%
12.17%
7.77%
10.68%
1.13%
8.56%
16.69%
Other Income
2.66
0.71
274.65%
3.74
4.60
-18.70%
0.95
2.18
-56.42%
1.18
0.88
34.09%
Interest
11.44
12.04
-4.98%
10.25
7.23
41.77%
10.92
5.75
89.91%
11.27
6.86
64.29%
Depreciation
12.14
11.73
3.50%
11.86
8.06
47.15%
12.04
8.31
44.89%
11.97
8.54
40.16%
PBT
7.39
-25.55
-
-1.70
-3.81
-
-8.95
-11.00
-
-12.88
0.24
-
Tax
2.58
-7.98
-
3.92
-0.70
-
-3.12
-4.23
-
-4.50
0.30
-
PAT
4.81
-17.57
-
-5.62
-3.11
-
-5.83
-6.77
-
-8.38
-0.06
-
PATM
3.56%
-38.85%
-4.10%
-3.51%
-4.77%
-8.68%
-7.81%
-0.07%
EPS
41.49
6.63
525.79%
44.02
27.19
61.90%
39.32
13.33
194.97%
43.69
39.05
11.88%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 05
Mar 04
Net Sales
501.85
414.69
360.73
415.83
429.54
410.34
396.45
366.71
311.06
146.23
125.60
Net Sales Growth
67.19%
14.96%
-13.25%
-3.19%
4.68%
3.50%
8.11%
17.89%
112.72%
16.43%
 
Cost Of Goods Sold
266.76
231.99
185.81
218.08
240.01
203.52
191.95
178.22
188.78
72.19
59.41
Gross Profit
235.09
182.69
174.92
197.75
189.52
206.81
204.50
188.49
122.28
74.03
66.19
GP Margin
46.84%
44.05%
48.49%
47.56%
44.12%
50.40%
51.58%
51.40%
39.31%
50.63%
52.70%
Total Expenditure
434.63
375.36
323.03
360.72
367.80
331.74
336.12
286.61
267.84
120.84
99.33
Power & Fuel Cost
-
26.91
27.87
36.98
30.94
31.92
50.24
31.85
18.48
19.54
15.27
% Of Sales
-
6.49%
7.73%
8.89%
7.20%
7.78%
12.67%
8.69%
5.94%
13.36%
12.16%
Employee Cost
-
57.24
57.19
58.87
50.67
48.35
47.31
36.52
30.17
9.99
10.25
% Of Sales
-
13.80%
15.85%
14.16%
11.80%
11.78%
11.93%
9.96%
9.70%
6.83%
8.16%
Manufacturing Exp.
-
34.54
32.39
29.89
29.75
28.01
29.40
24.35
17.03
11.89
7.64
% Of Sales
-
8.33%
8.98%
7.19%
6.93%
6.83%
7.42%
6.64%
5.47%
8.13%
6.08%
General & Admin Exp.
-
8.35
8.48
6.76
6.77
5.91
5.59
4.76
3.23
1.83
2.12
% Of Sales
-
2.01%
2.35%
1.63%
1.58%
1.44%
1.41%
1.30%
1.04%
1.25%
1.69%
Selling & Distn. Exp.
-
10.15
7.95
7.50
6.54
8.54
8.86
6.62
6.17
1.93
1.61
% Of Sales
-
2.45%
2.20%
1.80%
1.52%
2.08%
2.23%
1.81%
1.98%
1.32%
1.28%
Miscellaneous Exp.
-
6.17
3.34
2.66
3.11
5.49
2.77
4.29
3.99
3.48
1.61
% Of Sales
-
1.49%
0.93%
0.64%
0.72%
1.34%
0.70%
1.17%
1.28%
2.38%
2.42%
EBITDA
67.22
39.33
37.70
55.11
61.74
78.60
60.33
80.10
43.22
25.39
26.27
EBITDA Margin
13.39%
9.48%
10.45%
13.25%
14.37%
19.15%
15.22%
21.84%
13.89%
17.36%
20.92%
Other Income
8.53
3.67
5.62
12.58
2.74
1.82
3.10
12.52
19.77
8.77
7.76
Interest
43.88
44.48
25.87
21.98
17.53
21.43
26.69
30.51
38.94
5.97
7.56
Depreciation
48.01
47.60
33.85
31.78
32.85
21.14
21.86
30.09
30.82
19.03
15.51
PBT
-16.14
-49.08
-16.39
13.93
14.09
37.85
14.88
32.02
-6.78
9.15
10.97
Tax
-1.12
-11.68
-5.09
-1.64
-3.91
2.50
5.89
9.46
-6.73
0.94
1.30
Tax Rate
6.94%
23.80%
31.06%
-11.77%
-27.75%
6.61%
39.58%
29.54%
99.26%
10.27%
11.85%
PAT
-15.02
-37.39
-11.30
15.57
18.01
35.35
8.99
22.56
-0.05
8.21
9.67
PAT before Minority Interest
-15.02
-37.39
-11.30
15.57
18.01
35.35
8.99
22.56
-0.05
8.21
9.67
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
-2.99%
-9.02%
-3.13%
3.74%
4.19%
8.61%
2.27%
6.15%
-0.02%
5.61%
7.70%
PAT Growth
0.00%
-
-
-13.55%
-49.05%
293.21%
-60.15%
-
-
-15.10%
 
EPS
-17.47
-43.48
-13.14
18.10
20.94
41.10
10.45
26.23
-0.06
9.55
11.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 05
Shareholder's Funds
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
7.36
7.36
7.36
7.36
7.36
7.33
7.38
7.38
3.52
Total Reserves
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
310.62
331.75
222.40
76.43
107.09
139.59
232.77
251.75
157.56
Secured Loans
278.27
275.06
188.44
38.51
60.91
98.18
171.61
204.84
114.11
Unsecured Loans
23.55
35.00
7.41
10.28
11.96
2.08
17.31
11.92
29.26
Long Term Provisions
2.79
4.00
3.48
2.90
2.59
2.15
5.24
4.47
0.00
Current Liabilities
370.01
310.69
309.59
217.59
244.26
218.01
158.42
153.19
8.79
Trade Payables
14.56
15.40
19.41
5.82
9.56
6.04
12.49
21.52
4.05
Other Current Liabilities
26.52
15.42
83.36
53.30
64.42
69.10
49.56
45.11
1.41
Short Term Borrowings
316.63
272.90
200.35
149.99
161.37
134.42
86.56
81.63
0.00
Short Term Provisions
12.30
6.97
6.47
8.48
8.91
8.45
9.81
4.92
3.33
Total Liabilities
2,570.86
2,431.24
2,233.22
1,895.10
1,839.59
1,700.23
557.76
554.10
254.85
Net Block
560.67
578.02
312.03
273.78
285.48
300.21
318.84
344.34
132.99
Gross Block
1,028.69
1,004.85
723.84
663.80
655.88
651.22
623.85
633.53
247.22
Accumulated Depreciation
468.02
426.83
411.80
390.02
370.40
351.00
304.83
289.18
114.23
Non Current Assets
2,319.52
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
10.14
3.64
85.55
6.20
3.04
0.39
1.90
0.42
0.58
Non Current Investment
1,717.75
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.
28.39
27.60
88.14
26.05
21.38
18.62
33.69
45.73
0.00
Other Non Current Assets
2.58
1.43
2.24
0.71
2.03
0.00
0.00
0.00
0.00
Current Assets
251.34
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
Inventories
129.87
146.84
149.06
115.00
147.00
108.41
84.99
61.21
30.83
Sundry Debtors
76.81
50.63
62.09
50.46
43.37
39.90
39.13
34.07
6.43
Cash & Bank
5.66
6.39
3.68
1.91
3.11
2.33
4.68
4.49
2.34
Other Current Assets
39.00
25.41
24.20
11.84
14.91
20.69
33.35
22.59
32.70
Short Term Loans & Adv.
3.50
1.93
1.02
1.44
6.14
6.88
26.61
12.05
32.09
Net Current Assets
-118.67
-79.49
-69.54
-36.94
-35.87
-46.68
3.73
-30.81
63.51
Total Assets
2,570.86
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 05
Cash From Operating Activity
33.91
43.27
21.49
76.50
32.01
45.27
44.43
124.78
50.42
PBT
-49.08
-16.39
13.93
14.09
37.85
14.88
32.02
-6.78
9.15
Adjustment
90.52
55.94
40.93
46.73
40.78
44.89
48.76
51.55
21.98
Changes in Working Capital
-6.30
2.99
-32.01
17.92
-38.22
-11.93
-33.03
80.05
19.75
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-24.88
-132.43
-209.24
-10.20
-5.27
6.33
5.82
-0.18
-47.58
Net Fixed Assets
-30.34
-199.10
-139.39
-11.08
-7.31
-66.43
8.99
-346.37
Net Investments
-0.33
-0.42
-20.54
-0.34
0.69
-31.53
0.03
-3.02
Others
5.79
67.09
-49.31
1.22
1.35
104.29
-3.20
349.21
Cash from Financing Activity
-9.76
91.87
189.53
-67.51
-25.97
-52.98
-50.06
-126.66
-2.90
Net Cash Inflow / Outflow
-0.73
2.71
1.78
-1.20
0.77
-1.38
0.19
-2.07
-0.06
Opening Cash & Equivalents
6.39
3.68
1.91
3.11
2.33
3.71
4.49
6.56
2.40
Closing Cash & Equivalent
5.66
6.39
3.68
1.91
3.11
2.33
4.68
4.49
2.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 05
Mar 04
Book Value (Rs.)
2568.21
2331.39
2217.25
2086.73
1939.66
1757.74
216.62
193.96
115.19
108.29
ROA
-1.50%
-0.48%
0.75%
0.96%
2.00%
0.80%
4.06%
-0.01%
3.30%
4.34%
ROE
-2.03%
-0.65%
0.94%
1.17%
2.50%
1.19%
14.29%
-0.04%
10.01%
13.13%
ROCE
-0.19%
0.42%
1.80%
1.75%
3.49%
3.93%
12.83%
8.97%
6.79%
9.35%
Fixed Asset Turnover
0.41
0.42
0.60
0.65
0.63
0.62
0.58
0.71
0.66
0.69
Receivable days
56.08
57.03
49.40
39.87
37.04
36.38
36.43
23.76
12.72
9.63
Inventory Days
121.78
149.70
115.89
111.32
113.60
89.03
72.76
54.00
102.26
120.30
Payable days
14.49
17.40
11.47
7.26
8.13
9.50
20.33
16.42
11.62
14.17
Cash Conversion Cycle
163.37
189.33
153.82
143.92
142.50
115.91
88.86
61.35
103.36
115.76
Total Debt/Equity
0.33
0.33
0.27
0.15
0.19
0.21
1.91
2.28
1.70
1.73
Interest Cover
-0.10
0.37
1.63
1.80
2.77
1.56
2.05
0.83
2.53
2.45

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.