Nifty
Sensex
:
:
24968.40
81757.73
-143.05 (-0.57%)
-501.51 (-0.61%)

Textile

Rating :
54/99

BSE: 500330 | NSE: RAYMOND

718.80
18-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  700
  •  734
  •  693.05
  •  696.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1173180
  •  839599718.35
  •  783.9
  •  428.51

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,788.32
  • 0.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,166.62
  • N/A
  • 1.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.87%
  • 1.49%
  • 23.96%
  • FII
  • DII
  • Others
  • 15.64%
  • 4.94%
  • 5.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.25
  • -10.79
  • -38.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.23
  • -15.80
  • -31.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.44
  • -
  • -55.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.69
  • 7.48
  • 8.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.47
  • 2.47
  • 3.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -9.54
  • -21.54
  • 10.04

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
246.07
1146.3
P/E Ratio
2.92
0.63
Revenue
9020
1947
EBITDA
1309
194
Net Income
1638
7631
ROA
15.3
73.1
P/B Ratio
1.70
1.29
ROE
43.58
183.15
FCFF
141
40
FCFF Yield
3.11
0.88
Net Debt
2583
-30
BVPS
423.31
558.2

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
557.46
265.88
109.67%
953.90
678.46
40.60%
1,044.74
470.08
122.25%
937.65
473.37
98.08%
Expenses
502.63
236.81
112.25%
815.91
599.69
36.06%
928.70
414.16
124.24%
836.37
427.57
95.61%
EBITDA
54.83
29.07
88.61%
137.99
78.77
75.18%
116.04
55.92
107.51%
101.28
45.80
121.14%
EBIDTM
9.84%
10.93%
14.47%
11.61%
11.11%
11.90%
10.80%
9.68%
Other Income
43.94
42.68
2.95%
31.45
48.45
-35.09%
55.96
42.27
32.39%
60.62
43.36
39.81%
Interest
17.49
4.53
286.09%
28.29
21.84
29.53%
28.89
8.71
231.69%
30.63
7.70
297.79%
Depreciation
36.73
20.60
78.30%
41.56
17.89
132.31%
40.19
17.22
133.39%
39.39
15.89
147.89%
PBT
44.55
35.84
24.30%
99.59
87.49
13.83%
102.92
49.25
108.97%
91.88
65.35
40.60%
Tax
8.78
3.87
126.87%
19.83
24.22
-18.13%
29.97
9.05
231.16%
21.55
16.75
28.66%
PAT
35.77
31.97
11.89%
79.76
63.27
26.06%
72.95
40.20
81.47%
70.33
48.60
44.71%
PATM
6.42%
12.02%
8.36%
9.33%
6.98%
8.55%
7.50%
10.27%
EPS
19.95
34.44
-42.07%
10.84
27.57
-60.68%
9.02
24.01
-62.43%
1,106.91
160.02
591.73%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
1,946.84
972.57
8,214.72
6,178.51
3,446.47
6,482.37
6,582.28
5,899.51
5,353.29
5,140.59
Net Sales Growth
-
100.17%
-88.16%
32.96%
79.27%
-46.83%
-1.52%
11.57%
10.20%
4.14%
 
Cost Of Goods Sold
-
695.55
337.91
2,998.32
2,240.53
1,643.42
2,800.13
2,806.24
2,505.69
2,357.47
2,195.40
Gross Profit
-
1,251.29
634.66
5,216.40
3,937.98
1,803.05
3,682.24
3,776.05
3,393.82
2,995.82
2,945.19
GP Margin
-
64.27%
65.26%
63.50%
63.74%
52.32%
56.80%
57.37%
57.53%
55.96%
57.29%
Total Expenditure
-
1,770.47
899.51
7,031.15
5,468.45
3,512.69
5,966.56
6,009.99
5,476.57
5,049.14
4,767.05
Power & Fuel Cost
-
69.62
44.09
256.04
204.71
123.57
215.28
236.04
214.95
206.02
215.28
% Of Sales
-
3.58%
4.53%
3.12%
3.31%
3.59%
3.32%
3.59%
3.64%
3.85%
4.19%
Employee Cost
-
382.02
193.67
1,024.20
879.59
673.56
996.32
934.82
835.33
753.54
692.14
% Of Sales
-
19.62%
19.91%
12.47%
14.24%
19.54%
15.37%
14.20%
14.16%
14.08%
13.46%
Manufacturing Exp.
-
431.34
214.88
1,674.15
1,362.48
504.35
846.89
757.34
732.44
609.13
710.46
% Of Sales
-
22.16%
22.09%
20.38%
22.05%
14.63%
13.06%
11.51%
12.42%
11.38%
13.82%
General & Admin Exp.
-
85.99
51.58
288.05
232.36
177.49
383.64
501.15
497.33
421.34
382.01
% Of Sales
-
4.42%
5.30%
3.51%
3.76%
5.15%
5.92%
7.61%
8.43%
7.87%
7.43%
Selling & Distn. Exp.
-
67.99
43.88
522.08
359.46
216.55
498.46
559.87
504.21
543.02
409.67
% Of Sales
-
3.49%
4.51%
6.36%
5.82%
6.28%
7.69%
8.51%
8.55%
10.14%
7.97%
Miscellaneous Exp.
-
37.96
13.50
268.31
189.33
173.75
225.85
214.54
186.63
158.62
409.67
% Of Sales
-
1.95%
1.39%
3.27%
3.06%
5.04%
3.48%
3.26%
3.16%
2.96%
3.15%
EBITDA
-
176.37
73.06
1,183.57
710.06
-66.22
515.81
572.29
422.94
304.15
373.54
EBITDA Margin
-
9.06%
7.51%
14.41%
11.49%
-1.92%
7.96%
8.69%
7.17%
5.68%
7.27%
Other Income
-
158.41
164.60
138.10
170.52
201.36
95.93
129.86
123.47
118.59
132.71
Interest
-
65.28
8.50
257.26
227.66
276.04
302.73
232.60
183.80
178.03
189.68
Depreciation
-
146.10
59.21
235.35
239.79
314.18
339.80
196.50
170.34
156.88
158.93
PBT
-
123.40
169.95
829.06
413.13
-455.07
-30.79
273.05
192.26
87.82
157.64
Tax
-
26.32
24.48
200.36
-21.90
-160.91
-42.84
85.62
66.63
21.84
46.52
Tax Rate
-
21.33%
18.01%
27.75%
-8.78%
35.36%
-586.05%
31.90%
31.25%
28.08%
38.00%
PAT
-
47.76
48.95
528.94
260.35
-287.56
44.52
175.98
139.64
51.43
75.22
PAT before Minority Interest
-
52.02
54.27
536.96
265.12
-294.17
50.15
182.77
146.58
55.93
75.91
Minority Interest
-
-4.26
-5.32
-8.02
-4.77
6.61
-5.63
-6.79
-6.94
-4.50
-0.69
PAT Margin
-
2.45%
5.03%
6.44%
4.21%
-8.34%
0.69%
2.67%
2.37%
0.96%
1.46%
PAT Growth
-
-2.43%
-90.75%
103.16%
-
-
-74.70%
26.02%
171.51%
-31.63%
 
EPS
-
7.17
7.35
79.42
39.09
-43.18
6.68
26.42
20.97
7.72
11.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
3,716.14
4,617.34
2,898.97
2,359.09
2,097.36
2,375.93
1,953.79
1,812.03
1,673.12
1,672.34
Share Capital
66.55
66.55
66.57
66.57
66.57
64.72
61.38
61.38
61.38
61.38
Total Reserves
3,618.82
4,531.92
2,830.57
2,290.75
2,029.75
2,310.60
1,892.41
1,750.65
1,611.74
1,610.96
Non-Current Liabilities
542.63
3,504.30
1,254.69
1,130.98
1,260.89
827.72
426.26
703.91
623.59
862.10
Secured Loans
289.24
667.61
990.73
1,161.19
1,175.44
386.59
228.05
283.75
312.96
439.30
Unsecured Loans
0.00
1,700.00
0.00
0.00
0.10
0.36
183.20
380.24
321.95
515.94
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
833.28
4,441.80
3,780.71
3,413.02
2,969.10
4,274.79
4,133.67
3,444.43
2,805.69
2,156.09
Trade Payables
253.88
2,063.97
1,691.87
1,713.67
1,163.85
1,405.55
1,351.97
1,125.89
773.44
588.84
Other Current Liabilities
180.51
1,425.98
1,276.96
987.48
1,013.96
1,010.25
980.25
1,108.95
837.56
732.17
Short Term Borrowings
331.28
776.95
724.13
615.41
718.64
1,785.56
1,731.66
1,150.13
1,132.46
788.94
Short Term Provisions
67.61
174.90
87.74
96.46
72.65
73.43
69.79
59.46
62.24
46.14
Total Liabilities
5,533.42
13,001.36
8,019.38
6,980.31
6,409.27
7,566.92
6,596.70
6,036.62
5,171.71
4,755.34
Net Block
1,772.10
3,475.12
1,933.76
1,877.91
2,044.10
2,441.17
1,934.89
1,740.73
1,168.67
1,174.50
Gross Block
2,325.18
5,251.45
3,440.16
3,206.08
3,238.40
3,412.45
2,597.79
2,217.28
1,481.38
1,331.38
Accumulated Depreciation
553.08
1,776.33
1,506.40
1,328.17
1,194.31
971.29
662.90
476.55
312.70
156.88
Non Current Assets
2,513.16
5,612.14
3,003.61
2,560.88
2,672.93
3,160.11
2,578.79
2,604.52
2,210.08
1,895.56
Capital Work in Progress
10.33
98.77
35.98
24.61
20.98
40.00
114.43
271.30
412.15
240.33
Non Current Investment
647.49
1,753.52
753.82
466.23
392.66
384.70
263.73
262.64
252.34
245.75
Long Term Loans & Adv.
48.02
228.18
248.73
162.17
182.92
241.59
232.93
296.79
354.80
215.50
Other Non Current Assets
35.22
56.55
31.33
29.96
32.28
52.64
32.80
33.06
22.12
19.48
Current Assets
1,753.01
7,389.22
5,015.66
4,419.43
3,736.34
4,406.80
4,017.91
3,432.10
2,961.62
2,859.78
Current Investments
472.16
1,072.46
885.32
633.53
107.74
212.86
276.08
372.89
388.16
363.57
Inventories
419.14
3,514.17
2,496.56
2,011.29
1,633.84
2,201.14
1,901.53
1,611.31
1,288.67
1,173.24
Sundry Debtors
405.60
1,407.15
744.32
873.13
958.04
1,159.48
1,259.51
1,085.91
1,050.66
1,044.83
Cash & Bank
298.51
525.57
325.75
336.27
552.13
327.64
126.07
86.79
69.70
90.33
Other Current Assets
157.60
166.25
109.96
86.46
484.59
505.68
454.73
275.20
164.44
187.81
Short Term Loans & Adv.
116.55
703.62
453.75
478.75
404.90
425.89
332.52
180.94
60.85
49.82
Net Current Assets
919.73
2,947.42
1,234.95
1,006.41
767.24
132.02
-115.75
-12.33
155.94
703.69
Total Assets
4,266.17
13,001.36
8,019.27
6,980.31
6,409.27
7,566.91
6,596.70
6,036.62
5,171.70
4,755.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
233.14
533.26
804.23
677.44
703.75
390.45
250.71
394.65
348.08
317.16
PBT
7,741.78
1,865.74
844.47
406.78
-464.55
120.82
265.05
187.23
61.90
167.26
Adjustment
-7,161.91
-500.41
418.40
300.43
473.92
464.92
296.04
265.95
263.59
254.07
Changes in Working Capital
-229.59
-755.06
-386.23
4.61
671.18
-155.43
-235.04
9.41
67.62
-48.91
Cash after chg. in Working capital
350.28
610.27
876.64
711.82
680.54
430.30
326.06
462.59
393.12
372.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-117.14
-77.01
-72.41
-34.37
23.21
-39.71
-70.69
-38.87
-34.98
-49.15
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
-0.14
-4.66
-29.07
-10.05
-6.11
Cash From Investing Activity
-231.74
-1,041.62
-475.78
-424.87
64.42
-136.90
-122.58
-408.49
-219.60
-210.76
Net Fixed Assets
2,194.65
-552.67
-197.64
35.77
-331.59
-261.83
-99.61
-356.31
-146.53
1,114.60
Net Investments
782.11
-339.00
-453.96
-493.62
54.81
57.40
99.16
32.46
-80.75
-52.17
Others
-3,208.50
-149.95
175.82
32.98
341.20
67.53
-122.13
-84.64
7.68
-1,273.19
Cash from Financing Activity
-103.79
502.30
-318.90
-323.19
-668.32
-129.86
-148.78
29.62
-121.63
-117.94
Net Cash Inflow / Outflow
-102.39
-6.06
9.55
-70.62
99.84
123.69
-20.65
15.78
6.85
-11.54
Opening Cash & Equivalents
181.57
171.24
161.69
232.32
132.47
19.84
44.61
35.21
32.15
43.69
Closing Cash & Equivalent
79.18
165.18
171.24
161.69
232.32
132.47
19.84
44.61
35.21
32.15

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
553.77
690.98
435.18
354.09
314.89
367.02
318.31
295.21
272.58
272.45
ROA
0.50%
0.52%
7.16%
3.96%
-4.21%
0.71%
2.89%
2.62%
1.13%
1.61%
ROE
1.26%
1.45%
20.44%
11.91%
-13.16%
2.32%
9.71%
8.41%
3.34%
4.72%
ROCE
2.31%
1.34%
21.11%
10.95%
-3.99%
6.72%
11.67%
9.95%
6.78%
8.72%
Fixed Asset Turnover
0.51
0.22
2.48
1.92
1.04
2.16
2.73
3.19
3.83
2.33
Receivable days
169.93
403.72
35.77
53.88
112.13
68.10
65.03
66.02
70.93
69.40
Inventory Days
368.71
1127.90
99.69
107.25
203.07
115.50
97.40
89.61
83.34
82.18
Payable days
608.16
2028.47
207.29
234.39
285.33
84.08
78.61
65.97
52.68
52.40
Cash Conversion Cycle
-69.52
-496.86
-71.83
-73.25
29.87
99.52
83.81
89.66
101.59
99.18
Total Debt/Equity
0.18
0.74
0.72
0.88
0.99
1.02
1.26
1.30
1.28
1.23
Interest Cover
2.20
10.26
3.87
2.07
-0.65
1.02
2.15
2.16
1.44
1.65

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.