Nifty

:

24565.35

Sensex

:

80599.91

-203.00 (-0.82%)
-585.67 (-0.72%)

Login

Nifty
Sensex

:
:

24565.35
80599.91

-203.00 (-0.82%)
-585.67 (-0.72%)

Redtape Ltd.

Retailing

Rating :

52/99

BSE: 543957 | NSE: REDTAPE

Watchlist

NSE BSE

126.34

01-Aug-2025

Open
High
Low
Previous Close

127.6
130.88
126
128.88

Volume
Traded Value (lacs)
52 Week High
52 Week Low

182012
23296263.91
245
123.73

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7,001.31
41.13
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7,352.67
1.78%
8.88

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 3.19
P/E Ratio 39.61
Revenue 1843
EBITDA 315
Net Income 176
ROA 12.5
P/B Ratio 11.04
ROE 31.33
FCFF -49
FCFF Yield -0.6
Net Debt 459
BVPS 11.44

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 503.74 502.38 0.27% 665.66 616.32 8.01% 415.78 322.75 28.82% 440.61 392.65 12.21%
Expenses 423.44 431.44 -1.85% 535.57 513.32 4.33% 351.25 267.57 31.27% 372.48 313.65 18.76%
EBITDA 80.30 70.94 13.19% 130.09 103.00 26.30% 64.53 55.18 16.94% 68.13 79.00 -13.76%
EBIDTM 15.94% 14.12% 19.54% 16.71% 15.52% 17.10% 15.46% 20.12%
Other Income 27.25 4.99 446.09% 5.00 3.41 46.63% 3.36 1.03 226.21% 2.35 1.12 109.82%
Interest 16.20 9.96 62.65% 12.69 9.02 40.69% 11.58 8.40 37.86% 10.40 5.23 98.85%
Depreciation 21.46 15.21 41.09% 21.97 16.35 34.37% 20.72 14.87 39.34% 18.72 12.33 51.82%
PBT 69.89 50.76 37.69% 100.43 81.04 23.93% 35.59 32.94 8.04% 41.36 62.56 -33.89%
Tax 15.67 12.22 28.23% 26.36 20.93 25.94% 9.91 7.30 35.75% 10.85 17.04 -36.33%
PAT 54.22 38.54 40.69% 74.07 60.11 23.22% 25.68 25.64 0.16% 30.51 45.52 -32.97%
PATM 10.76% 7.67% 11.13% 9.75% 6.18% 7.94% 6.92% 11.59%
EPS 0.98 0.70 40.00% 1.34 1.09 22.94% 0.46 0.46 0.00% 0.55 0.82 -32.93%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 505.24 506.86 -0.32% 664.57 617.57 7.61% 415.80 324.71 28.05% 441.89 394.70 11.96%
Expenses 423.95 432.12 -1.89% 535.82 513.59 4.33% 351.73 267.07 31.70% 373.35 314.03 18.89%
EBITDA 81.29 74.74 8.76% 128.75 103.98 23.82% 64.07 57.64 11.16% 68.54 80.67 -15.04%
EBIDTM 16.09% 14.75% 19.37% 16.84% 15.41% 17.75% 15.51% 20.44%
Other Income 13.96 4.96 181.45% 5.01 3.64 37.64% 3.36 2.40 40.00% 2.35 1.14 106.14%
Interest 16.18 10.00 61.80% 12.71 9.13 39.21% 11.60 9.31 24.60% 10.42 5.24 98.85%
Depreciation 21.37 15.42 38.59% 22.08 16.49 33.90% 20.91 14.93 40.05% 18.92 12.40 52.58%
PBT 57.70 54.28 6.30% 98.97 82.00 20.70% 34.92 35.80 -2.46% 41.55 64.17 -35.25%
Tax 16.23 13.32 21.85% 25.90 21.18 22.29% 9.85 8.06 22.21% 10.91 17.44 -37.44%
PAT 41.47 40.96 1.25% 73.07 60.82 20.14% 25.07 27.74 -9.63% 30.64 46.73 -34.43%
PATM 8.21% 8.08% 11.00% 9.85% 6.03% 8.54% 6.93% 11.84%
EPS 0.75 0.74 1.35% 1.32 1.10 20.00% 0.45 0.50 -10.00% 0.55 0.85 -35.29%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 2,025.79 1,831.87 1,458.82 0.00 Net Sales Growth 10.45% 25.57% 0 Cost Of Goods Sold 1,080.24 935.83 762.76 0.00 Gross Profit 945.55 896.04 696.06 0.00 GP Margin 46.68% 48.91% 47.71% 0 Total Expenditure 1,682.74 1,522.08 1,222.46 0.00 Power & Fuel Cost - 14.59 14.42 0.00 % Of Sales - 0.80% 0.99% 0 Employee Cost - 91.52 66.47 0.00 % Of Sales - 5.00% 4.56% 0 Manufacturing Exp. - 39.55 46.44 0.00 % Of Sales - 2.16% 3.18% 0 General & Admin Exp. - 30.04 32.30 0.00 % Of Sales - 1.64% 2.21% 0 Selling & Distn. Exp. - 399.99 299.06 0.00 % Of Sales - 21.84% 20.50% 0 Miscellaneous Exp. - 10.56 1.01 0.00 % Of Sales - 0.58% 0.07% 0 EBITDA 343.05 309.79 236.36 0.00 EBITDA Margin 16.93% 16.91% 16.20% 0 Other Income 37.96 12.77 6.64 0.00 Interest 50.87 36.51 17.44 0.00 Depreciation 82.87 58.76 44.44 0.00 PBT 247.27 227.29 181.12 0.00 Tax 62.79 57.49 45.05 0.00 Tax Rate 25.39% 25.29% 24.87% 0.00% PAT 184.48 169.80 136.07 0.00 PAT before Minority Interest 184.48 169.80 136.07 0.00 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 9.11% 9.27% 9.33% 0 PAT Growth 8.64% 24.79% 0 EPS 3.34 3.07 2.46 0.00

Description TTM Mar 24 Mar 23
Net Sales 2,027.50 1,842.92 1,468.31 Net Sales Growth 9.96% 25.51% Cost Of Goods Sold 1,079.87 935.96 762.76 Gross Profit 947.63 906.96 705.55 GP Margin 46.74% 49.21% 48.05% Total Expenditure 1,684.85 1,523.91 1,223.96 Power & Fuel Cost - 14.62 14.42 % Of Sales - 0.79% 0.98% Employee Cost - 92.66 67.97 % Of Sales - 5.03% 4.63% Manufacturing Exp. - 39.56 46.44 % Of Sales - 2.15% 3.16% General & Admin Exp. - 30.38 32.30 % Of Sales - 1.65% 2.20% Selling & Distn. Exp. - 400.15 299.06 % Of Sales - 21.71% 20.37% Miscellaneous Exp. - 10.58 1.01 % Of Sales - 0.57% 0.07% EBITDA 342.65 319.01 244.35 EBITDA Margin 16.90% 17.31% 16.64% Other Income 24.68 13.05 6.65 Interest 50.91 36.58 17.46 Depreciation 83.28 59.24 44.44 PBT 233.14 236.24 189.10 Tax 62.89 60.00 46.95 Tax Rate 26.98% 25.40% 24.83% PAT 170.25 176.24 142.15 PAT before Minority Interest 170.25 176.24 142.15 Minority Interest 0.00 0.00 0.00 PAT Margin 8.40% 9.56% 9.68% PAT Growth -3.40% 23.98% EPS 3.08 3.19 2.57

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 632.17 466.11 0.01 Share Capital 27.64 27.64 0.01 Total Reserves 604.53 438.47 0.00 Non-Current Liabilities 320.92 196.48 0.00 Secured Loans 24.91 30.71 0.00 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 4.91 3.50 0.00 Current Liabilities 673.57 564.03 0.00 Trade Payables 274.98 343.56 0.00 Other Current Liabilities 230.48 186.65 0.00 Short Term Borrowings 108.81 33.65 0.00 Short Term Provisions 59.30 0.17 0.00 Total Liabilities 1,626.66 1,226.62 0.01 Net Block 644.64 367.98 0.00 Gross Block 858.77 544.68 0.00 Accumulated Depreciation 214.13 176.70 0.00 Non Current Assets 672.63 454.61 0.00 Capital Work in Progress 17.40 71.09 0.00 Non Current Investment 0.42 0.96 0.00 Long Term Loans & Adv. 10.17 14.58 0.00 Other Non Current Assets 0.00 0.00 0.00 Current Assets 954.03 772.01 0.01 Current Investments 0.00 0.00 0.00 Inventories 759.98 642.99 0.00 Sundry Debtors 90.48 84.11 0.00 Cash & Bank 8.21 14.85 0.01 Other Current Assets 95.36 1.04 0.00 Short Term Loans & Adv. 91.42 29.02 0.00 Net Current Assets 280.46 207.98 0.01 Total Assets 1,626.66 1,226.62 0.01

Description Mar 24 Mar 23
Shareholder's Funds 648.43 476.75 Share Capital 27.64 27.64 Total Reserves 620.79 449.11 Non-Current Liabilities 321.65 196.47 Secured Loans 24.91 30.71 Unsecured Loans 0.00 0.00 Long Term Provisions 4.91 3.50 Current Liabilities 677.32 565.82 Trade Payables 276.16 343.56 Other Current Liabilities 230.57 188.44 Short Term Borrowings 108.81 33.65 Short Term Provisions 61.78 0.17 Total Liabilities 1,647.40 1,239.04 Net Block 646.40 368.34 Gross Block 861.45 545.49 Accumulated Depreciation 215.05 177.15 Non Current Assets 674.08 454.57 Capital Work in Progress 17.40 71.09 Non Current Investment 0.00 0.56 Long Term Loans & Adv. 10.28 14.58 Other Non Current Assets 0.00 0.00 Current Assets 973.32 784.47 Current Investments 0.00 0.00 Inventories 764.17 642.99 Sundry Debtors 90.76 84.11 Cash & Bank 21.04 26.18 Other Current Assets 97.35 1.04 Short Term Loans & Adv. 93.41 30.15 Net Current Assets 296.00 218.65 Total Assets 1,647.40 1,239.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity 81.57 110.68 0.00 PBT 227.29 181.12 0.00 Adjustment 86.78 53.77 0.00 Changes in Working Capital -171.78 -84.61 0.00 Cash after chg. in Working capital 142.29 150.28 0.00 Interest Paid 0.00 0.00 0.00 Tax Paid -60.72 -39.60 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -114.63 -116.29 0.00 Net Fixed Assets -260.40 -615.77 Net Investments 0.54 -0.96 Others 145.23 500.44 Cash from Financing Activity 26.42 12.41 0.01 Net Cash Inflow / Outflow -6.64 6.80 0.01 Opening Cash & Equivalents 14.85 8.05 0.00 Closing Cash & Equivalent 8.21 14.85 0.01

Description Mar 24 Mar 23
Cash From Operating Activity 84.37 126.95 PBT 236.24 189.10 Adjustment 87.31 53.99 Changes in Working Capital -176.40 -70.12 Cash after chg. in Working capital 147.15 172.97 Interest Paid 0.00 0.00 Tax Paid -62.78 -46.02 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -115.61 -127.46 Net Fixed Assets -260.40 Net Investments 0.54 Others 144.25 Cash from Financing Activity 26.10 12.43 Net Cash Inflow / Outflow -5.14 11.92 Opening Cash & Equivalents 26.18 14.26 Closing Cash & Equivalent 21.04 26.18

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 11.44 33.73 1.16 ROA 11.90% 22.19% -66.14% ROE 30.92% 58.38% -71.82% ROCE 39.39% 72.62% -71.82% Fixed Asset Turnover 2.61 2.68 0.00 Receivable days 17.39 21.04 0.00 Inventory Days 139.77 160.88 0.00 Payable days 120.62 82.20 0.00 Cash Conversion Cycle 36.54 99.72 0.00 Total Debt/Equity 0.25 0.17 0.00 Interest Cover 7.23 11.39 0.00

Description Mar 24 Mar 23
Book Value (Rs.) 11.73 34.50 ROA 12.21% 11.47% ROE 31.33% 29.82% ROCE 39.93% 37.05% Fixed Asset Turnover 2.62 2.69 Receivable days 17.32 20.91 Inventory Days 139.35 159.84 Payable days 120.84 164.40 Cash Conversion Cycle 35.83 16.34 Total Debt/Equity 0.25 0.17 Interest Cover 7.46 11.83

Top Investors:

icici prudential long term wealth enhancement fund

hdfc small cap fund

eastspring investments india fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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.

Feedback