Nifty
:
9039.25
Sensex
:
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)
Nifty
Sensex
:
:
9039.25
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)

Responsive Industries Ltd.

Plastic Products - Packaging

Rating :
57/99

BSE: 505509 | NSE: RESPONIND

NSE BSE
83.10
22-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  83.00
  •  84.95
  •  80.25
  •  83.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  110083
  •  92.17
  •  106.55
  •  71.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,226.05
  • 119.53
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,311.31
  • 0.14%
  • 2.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.13%
  • 10.73%
  • 0.48%
  • FII
  • DII
  • Others
  • 4.22%
  • 0.00%
  • 34.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.79
  • -18.12
  • -27.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.08
  • -14.12
  • -6.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.50
  • -10.25
  • 39.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 85.36
  • 104.82
  • 116.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.87
  • 2.43
  • 2.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.50
  • 14.57
  • 16.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
124.10
152.89
-18.83%
151.47
261.32
-42.04%
146.44
260.25
-43.73%
100.58
0.00
0
Expenses
97.18
126.09
-22.93%
119.00
216.29
-44.98%
118.62
220.55
-46.22%
100.09
0.00
0
EBITDA
26.92
26.80
0.45%
32.47
45.03
-27.89%
27.82
39.71
-29.94%
0.48
0.00
0
EBIDTM
21.69%
17.53%
21.43%
17.23%
19.00%
15.26%
0.48%
0.00%
Other Income
7.92
2.76
186.96%
4.42
11.42
-61.30%
2.44
13.25
-81.58%
0.42
0.00
0
Interest
6.56
3.25
101.85%
2.01
3.75
-46.40%
1.78
3.65
-51.23%
2.27
0.00
0
Depreciation
20.30
21.48
-5.49%
19.06
21.54
-11.51%
20.53
19.96
2.86%
18.92
0.00
0
PBT
7.98
4.83
65.22%
15.82
31.16
-49.23%
7.95
29.34
-72.90%
-20.29
0.00
-
Tax
2.03
1.74
16.67%
-2.55
12.53
-
3.67
10.43
-64.81%
-9.11
0.00
-
PAT
5.95
3.09
92.56%
18.37
18.64
-1.45%
4.29
18.91
-77.31%
-11.18
0.00
-
PATM
4.80%
2.02%
12.13%
7.13%
2.93%
7.27%
-11.12%
0.00%
EPS
0.22
0.15
46.67%
0.70
0.68
2.94%
0.21
0.68
-69.12%
-0.43
0.00
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
522.59
775.04
1,246.88
2,006.14
2,247.20
2,106.46
2,515.44
2,186.42
1,684.09
1,188.72
839.30
Net Sales Growth
-22.52%
-37.84%
-37.85%
-10.73%
6.68%
-16.26%
15.05%
29.83%
41.67%
41.63%
 
Cost Of Goods Sold
332.93
549.77
1,037.10
1,735.79
1,917.74
1,735.40
2,137.40
1,816.49
1,354.24
915.47
648.41
Gross Profit
189.66
225.27
209.77
270.36
329.47
371.05
378.04
369.93
329.85
273.25
190.89
GP Margin
36.29%
29.07%
16.82%
13.48%
14.66%
17.61%
15.03%
16.92%
19.59%
22.99%
22.74%
Total Expenditure
434.89
659.63
1,135.49
1,846.35
2,040.80
1,859.44
2,257.38
1,936.01
1,470.79
997.50
710.63
Power & Fuel Cost
-
43.02
29.13
36.76
37.11
41.70
40.33
40.65
33.68
22.88
17.87
% Of Sales
-
5.55%
2.34%
1.83%
1.65%
1.98%
1.60%
1.86%
2.00%
1.92%
2.13%
Employee Cost
-
17.94
13.90
12.20
11.67
12.05
10.28
11.13
11.41
9.51
7.24
% Of Sales
-
2.31%
1.11%
0.61%
0.52%
0.57%
0.41%
0.51%
0.68%
0.80%
0.86%
Manufacturing Exp.
-
14.56
13.40
8.52
33.42
27.96
31.47
29.48
26.60
20.33
18.14
% Of Sales
-
1.88%
1.07%
0.42%
1.49%
1.33%
1.25%
1.35%
1.58%
1.71%
2.16%
General & Admin Exp.
-
9.95
9.75
7.27
10.62
11.55
10.96
13.26
10.80
9.56
7.24
% Of Sales
-
1.28%
0.78%
0.36%
0.47%
0.55%
0.44%
0.61%
0.64%
0.80%
0.86%
Selling & Distn. Exp.
-
16.21
25.31
14.57
27.36
27.61
23.73
23.20
19.42
16.17
9.70
% Of Sales
-
2.09%
2.03%
0.73%
1.22%
1.31%
0.94%
1.06%
1.15%
1.36%
1.16%
Miscellaneous Exp.
-
8.18
6.91
31.25
2.89
3.16
3.21
1.81
14.63
3.58
9.70
% Of Sales
-
1.06%
0.55%
1.56%
0.13%
0.15%
0.13%
0.08%
0.87%
0.30%
0.24%
EBITDA
87.69
115.41
111.39
159.79
206.40
247.02
258.06
250.41
213.30
191.22
128.67
EBITDA Margin
16.78%
14.89%
8.93%
7.97%
9.18%
11.73%
10.26%
11.45%
12.67%
16.09%
15.33%
Other Income
15.20
24.45
18.70
17.90
23.61
32.43
26.87
9.77
7.85
2.11
9.79
Interest
12.62
12.92
17.18
23.10
25.76
26.45
31.10
31.37
12.06
11.15
9.50
Depreciation
78.81
81.90
86.65
132.33
172.96
166.33
145.46
120.75
79.34
53.09
37.31
PBT
11.46
45.05
26.24
22.27
31.30
86.67
108.37
108.06
129.76
129.09
91.64
Tax
-5.96
15.59
11.81
14.62
12.25
24.90
26.30
21.30
18.59
30.82
24.95
Tax Rate
-52.01%
34.61%
55.81%
65.65%
39.14%
28.73%
24.27%
19.71%
14.33%
23.87%
27.23%
PAT
17.43
28.70
10.77
10.64
19.05
49.29
72.59
81.04
103.99
90.63
62.56
PAT before Minority Interest
18.62
29.46
9.36
7.65
19.05
61.77
82.08
86.76
111.17
98.27
66.69
Minority Interest
1.19
-0.76
1.41
2.99
0.00
-12.48
-9.49
-5.72
-7.18
-7.64
-4.13
PAT Margin
3.34%
3.70%
0.86%
0.53%
0.85%
2.34%
2.89%
3.71%
6.17%
7.62%
7.45%
PAT Growth
-57.11%
166.48%
1.22%
-44.15%
-61.35%
-32.10%
-10.43%
-22.07%
14.74%
44.87%
 
Unadjusted EPS
0.70
1.09
0.41
0.41
0.69
2.35
3.13
3.31
4.24
3.83
2.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
922.16
897.10
889.23
881.51
843.01
764.94
631.43
549.43
448.62
308.66
Share Capital
26.25
26.25
26.25
26.25
26.25
26.25
26.25
26.25
25.72
24.35
Total Reserves
895.91
870.85
862.98
855.26
816.76
738.69
605.18
523.18
364.43
208.29
Non-Current Liabilities
31.50
32.69
94.72
226.43
345.13
414.20
521.63
530.84
151.17
404.40
Secured Loans
0.00
0.28
67.20
194.74
284.46
343.45
350.55
367.68
23.01
109.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
101.80
101.20
101.20
273.04
Long Term Provisions
3.88
3.54
3.54
3.16
2.61
1.85
1.39
0.91
0.59
0.00
Current Liabilities
137.83
300.65
390.86
487.30
304.54
514.93
344.81
346.17
292.81
60.81
Trade Payables
5.92
24.22
30.70
191.45
21.28
28.24
27.62
28.96
26.09
40.22
Other Current Liabilities
24.25
120.56
165.94
117.25
84.57
64.88
57.31
43.43
53.05
8.67
Short Term Borrowings
107.49
155.69
188.73
117.15
190.99
411.02
255.01
266.36
206.13
0.00
Short Term Provisions
0.17
0.19
5.49
61.45
7.70
10.79
4.87
7.43
7.54
11.92
Total Liabilities
1,250.85
1,388.77
1,534.53
1,757.96
1,654.22
1,843.13
1,532.07
1,454.92
913.89
787.52
Net Block
692.20
765.22
801.02
918.90
1,063.04
1,149.91
1,026.46
899.92
381.74
353.29
Gross Block
1,136.57
1,129.19
1,105.22
1,091.84
1,730.21
1,651.91
1,383.40
1,136.47
539.23
457.77
Accumulated Depreciation
444.37
363.98
304.20
172.93
667.17
502.00
356.94
236.55
157.49
104.49
Non Current Assets
961.49
771.27
829.04
951.44
1,106.03
1,191.35
1,050.76
922.23
734.92
583.24
Capital Work in Progress
0.00
0.00
0.00
7.13
0.00
0.00
0.00
0.00
335.43
196.14
Non Current Investment
0.01
0.02
0.02
0.04
0.05
0.29
0.40
0.47
15.51
33.81
Long Term Loans & Adv.
269.27
6.03
26.89
25.07
42.90
41.15
23.88
21.83
2.23
0.00
Other Non Current Assets
0.01
0.01
1.11
0.29
0.05
0.00
0.01
0.01
0.01
0.00
Current Assets
289.36
617.51
705.49
806.51
548.19
651.78
481.31
532.69
178.98
204.29
Current Investments
18.72
37.78
15.16
14.21
7.80
9.77
122.97
126.11
0.78
0.20
Inventories
76.82
116.62
124.97
44.14
62.40
58.55
75.34
82.46
53.46
44.86
Sundry Debtors
160.75
393.50
406.89
593.50
307.50
321.83
188.00
210.43
90.34
106.70
Cash & Bank
23.59
32.23
119.51
75.94
69.22
183.72
28.29
49.81
20.50
36.35
Other Current Assets
9.49
26.11
6.10
3.51
101.28
77.92
66.71
63.88
13.91
16.18
Short Term Loans & Adv.
2.28
11.27
32.85
75.21
99.69
76.46
65.74
62.36
13.06
16.18
Net Current Assets
151.54
316.85
314.63
319.21
243.65
136.85
136.50
186.52
-113.83
143.47
Total Assets
1,250.85
1,388.78
1,534.53
1,757.95
1,654.22
1,843.13
1,532.07
1,454.92
913.90
787.53

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
306.39
141.70
107.35
164.50
220.34
104.72
254.89
17.36
191.78
-17.38
PBT
45.05
26.24
22.27
31.30
86.67
108.37
108.06
129.76
129.51
91.64
Adjustment
95.16
95.89
162.50
198.39
189.21
153.13
142.59
88.32
63.23
43.87
Changes in Working Capital
183.69
32.04
-58.30
-55.28
-34.01
-139.43
28.76
-174.83
26.39
-151.17
Cash after chg. in Working capital
323.90
154.17
126.47
174.40
241.87
122.08
279.41
43.25
219.12
-15.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.51
-12.47
-19.12
-9.90
-21.53
-17.36
-24.52
-25.89
-27.34
-1.72
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
-252.94
-28.77
-36.49
32.47
-80.26
-48.16
-211.49
-352.12
-202.45
-300.60
Net Fixed Assets
-7.37
-9.34
-7.95
450.96
-28.93
-192.03
-113.51
-355.31
-117.52
-170.26
Net Investments
-151.00
-19.20
-0.70
-6.32
2.21
37.72
-0.11
-33.03
17.12
-46.51
Others
-94.57
-0.23
-27.84
-412.17
-53.54
106.15
-97.87
36.22
-102.05
-83.83
Cash from Financing Activity
-62.09
-176.64
-57.51
-159.88
-263.06
89.77
-64.77
364.04
-5.31
309.99
Net Cash Inflow / Outflow
-8.64
-63.71
13.35
37.09
-122.98
146.32
-21.37
29.27
-15.97
-7.99
Opening Cash & Equivalents
14.88
78.58
65.23
28.15
174.60
28.28
49.65
20.39
36.35
35.12
Closing Cash & Equivalent
6.24
14.88
78.58
65.23
51.62
174.60
28.28
49.65
20.39
27.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
35.13
34.18
33.88
33.58
32.11
29.14
24.05
20.93
15.17
9.55
ROA
2.23%
0.64%
0.46%
1.12%
3.53%
4.86%
5.81%
9.39%
11.55%
10.71%
ROE
3.24%
1.05%
0.86%
2.21%
7.68%
11.76%
14.69%
23.66%
31.56%
33.06%
ROCE
5.39%
3.21%
3.53%
4.23%
7.65%
9.46%
10.34%
13.43%
18.83%
20.40%
Fixed Asset Turnover
0.68
1.13
1.87
1.63
1.28
1.71
1.80
2.11
2.53
2.22
Receivable days
130.51
115.59
88.74
71.40
52.94
35.93
31.99
31.10
28.56
26.04
Inventory Days
45.55
34.89
15.00
8.44
10.17
9.44
12.67
14.05
14.25
15.03
Payable days
7.75
8.16
20.89
17.65
4.49
4.27
5.05
6.59
11.67
18.88
Cash Conversion Cycle
168.31
142.32
82.85
62.18
58.63
41.10
39.61
38.57
31.14
22.20
Total Debt/Equity
0.12
0.25
0.43
0.48
0.65
1.05
1.19
1.39
0.90
1.64
Interest Cover
4.49
2.23
1.96
2.22
4.28
4.48
4.44
11.76
12.58
10.65

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Responsive Industries aims to open 100 standalone stores in next three years
    12th Mar 2020, 10:33 AM

    The company will take franchisee route to expand its network of stores to build strong distribution and retail network

    Read More
  • Responsive Industries launches new SPC series ‘IMPACT Inspire’
    5th Mar 2020, 14:27 PM

    This spectacular range of 8 wood colours is an ideal choice for luxury residences in bedrooms, living rooms, study's, and kitchens

    Read More

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.