Nifty

:

8518.45

Sensex

:

29224.32

-141.80 (-1.64%)
-591.27 (-1.98%)

Login

Nifty
Sensex

:
:

8518.45
29224.32

-141.80 (-1.64%)
-591.27 (-1.98%)

Rubfila International Ltd.

Rubber Products

Rating :

54/99

BSE: 500367 | NSE: RUBFILINTL

Watchlist

NSE BSE

23.85

27-Mar-2020

Open
High
Low
Previous Close

26.70
27.50
23.80
26.40

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

46
1.23
45.45
20.70

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

112.61
7.12
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

108.98
4.19%
0.78

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

15.27
5.77
6.67

EBITDA CAGR (%)

10 Years
5 Years
3 Years

19.18
2.24
5.27

PAT CAGR (%)

10 Years
5 Years
3 Years

-2.80
4.59
10.76

P:E (Median)

8 Years
5 Years
3 Years

13.52
16.15
12.52

P:BV (Average)

8 Years
5 Years
3 Years

0.96
0.96
0.96

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.69
8.85
8.38

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 56 50 13% 58 52 11% 61 56 7% 55 58 -5%
Expenses 53 45 18% 54 47 15% 53 49 9% 49 51 -5%
EBITDA 4 5 -33% 4 5 -21% 7 7 -2% 6 7 -10%
EBIDTM 6% 10% 7% 10% 12% 13% 11% 12%
Other Income 0 1 -34% 1 1 -50% 1 1 -57% 1 1 -48%
Interest 0 0 50% 0 0 -87% 0 0 -33% 0 0 0%
Depreciation 1 1 4% 1 1 5% 1 1 12% 1 1 -11%
PBT 3 5 -39% 4 5 -18% 7 8 -14% 5 7 -31%
Tax 0 2 -91% 1 2 -31% 2 2 10% 1 2 -48%
PAT 3 4 -16% 3 4 -13% 5 6 -21% 4 5 -22%
PATM 5% 7% 5% 7% 8% 11% 7% 8%
EPS 0.63 0.75 -16% 0.65 0.77 -16% 1.05 1.38 -24% 0.79 1.06 -25%

Description Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 Var% Mar 19 Mar 18 Var%
Net Sales 71 50 41% 61 0 0 61 0 0 55 0 0
Expenses 66 45 47% 56 0 0 53 0 0 49 0 0
EBITDA 5 5 -8% 4 0 0 7 0 0 6 0 0
EBIDTM 7% 10% 7% 0% 12% 0% 11% 0%
Other Income 1 1 -15% 1 0 0 1 0 0 1 0 0
Interest 0 0 457% 0 0 0 0 0 0 0 0 0
Depreciation 1 1 8% 1 0 0 1 0 0 1 0 0
PBT 4 5 -17% 4 0 0 7 0 0 5 0 0
Tax 0 2 -77% 1 0 0 2 0 0 1 0 0
PAT 4 4 9% 3 0 0 5 0 0 4 0 0
PATM 5% 7% 5% 0% 8% 0% 7% 0%
EPS 0.73 0.82 -11% 0.66 0.00 0 1.09 0.00 0 0.87 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 230.07 213.74 214.76 176.11 164.15 161.47 125.43 100.24 96.56 79.20 51.59 Net Sales Growth 6.06% -0.47% 21.95% 7.29% 1.66% 28.73% 25.13% 3.81% 21.92% 53.52% Cost Of Goods Sold 172.24 154.92 150.99 133.31 125.33 116.36 94.50 71.78 73.87 62.65 37.21 Gross Profit 57.83 58.82 63.77 42.80 38.81 45.11 30.93 28.46 22.69 16.55 14.39 GP Margin 25.13% 27.52% 29.69% 24.30% 23.64% 27.94% 24.66% 28.39% 23.50% 20.90% 27.89% Total Expenditure 208.84 189.64 182.86 157.47 149.76 139.90 109.95 85.46 85.18 74.49 47.42 Power & Fuel Cost - 10.81 9.77 8.13 8.36 7.89 5.00 4.07 3.38 3.55 3.52 % Of Sales - 5.06% 4.55% 4.62% 5.09% 4.89% 3.99% 4.06% 3.50% 4.48% 6.82% Employee Cost - 9.99 9.44 8.97 8.90 7.47 4.67 4.51 3.46 3.11 2.45 % Of Sales - 4.67% 4.40% 5.09% 5.42% 4.63% 3.72% 4.50% 3.58% 3.93% 4.75% Manufacturing Exp. - 8.10 7.00 2.08 2.56 3.48 1.61 1.40 1.36 1.48 2.72 % Of Sales - 3.79% 3.26% 1.18% 1.56% 2.16% 1.28% 1.40% 1.41% 1.87% 5.27% General & Admin Exp. - 2.37 1.87 2.48 2.52 2.83 1.89 1.79 1.60 2.42 1.23 % Of Sales - 1.11% 0.87% 1.41% 1.54% 1.75% 1.51% 1.79% 1.66% 3.06% 2.38% Selling & Distn. Exp. - 1.03 1.64 0.92 0.87 0.57 1.80 1.17 1.20 0.76 0.18 % Of Sales - 0.48% 0.76% 0.52% 0.53% 0.35% 1.44% 1.17% 1.24% 0.96% 0.35% Miscellaneous Exp. - 2.43 2.15 1.59 1.22 1.31 0.47 0.74 0.32 0.52 0.18 % Of Sales - 1.14% 1.00% 0.90% 0.74% 0.81% 0.37% 0.74% 0.33% 0.66% 0.23% EBITDA 21.22 24.10 31.90 18.64 14.39 21.57 15.48 14.78 11.38 4.71 4.17 EBITDA Margin 9.22% 11.28% 14.85% 10.58% 8.77% 13.36% 12.34% 14.74% 11.79% 5.95% 8.08% Other Income 2.46 4.31 4.30 3.04 1.90 1.26 1.53 1.56 1.40 0.24 1.83 Interest 0.09 0.09 0.12 0.19 0.21 0.09 -0.03 0.06 0.09 0.04 0.07 Depreciation 3.29 3.13 3.56 3.00 2.91 2.73 3.07 2.80 2.77 2.76 2.74 PBT 19.25 25.19 32.53 18.50 13.17 20.02 13.97 13.49 9.92 2.15 3.18 Tax 4.52 6.24 11.45 6.80 5.15 6.83 4.68 0.19 0.00 0.00 0.00 Tax Rate 23.48% 26.83% 35.20% 35.20% 39.07% 33.45% 33.50% 1.41% 0.00% 0.00% 0.00% PAT 14.73 17.01 21.08 12.52 8.03 13.59 9.29 13.30 32.77 2.15 22.59 PAT before Minority Interest 14.73 17.01 21.08 12.52 8.03 13.59 9.29 13.30 32.77 2.15 22.59 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 6.40% 7.96% 9.82% 7.11% 4.89% 8.42% 7.41% 13.27% 33.94% 2.71% 43.79% PAT Growth -18.53% -19% 68% 56% -41% 46% -30% -59% 1424% -90% Unadjusted EPS 3.12 3.58 4.80 2.90 1.86 3.14 2.15 3.08 2.99 0.68 7.13

Description TTM Mar 19 Mar 18
Net Sales 246.85 213.74 214.76 Net Sales Growth 392.32% -0.47% Cost Of Goods Sold 181.16 154.92 150.99 Gross Profit 65.69 58.82 63.77 GP Margin 26.61% 27.52% 29.69% Total Expenditure 224.42 189.64 182.86 Power & Fuel Cost - 10.81 9.77 % Of Sales - 5.06% 4.55% Employee Cost - 9.99 9.44 % Of Sales - 4.67% 4.40% Manufacturing Exp. - 8.10 7.00 % Of Sales - 3.79% 3.26% General & Admin Exp. - 2.37 1.87 % Of Sales - 1.11% 0.87% Selling & Distn. Exp. - 1.03 1.64 % Of Sales - 0.48% 0.76% Miscellaneous Exp. - 2.43 2.15 % Of Sales - 1.14% 1.00% EBITDA 22.43 24.10 31.90 EBITDA Margin 9.09% 11.28% 14.85% Other Income 2.72 4.31 4.30 Interest 0.46 0.09 0.12 Depreciation 3.39 3.13 3.56 PBT 20.26 25.19 32.53 Tax 4.72 6.24 11.45 Tax Rate 23.30% 26.83% 35.20% PAT 15.54 17.01 21.08 PAT before Minority Interest 15.14 17.01 21.08 Minority Interest -0.40 0.00 0.00 PAT Margin 6.30% 7.96% 9.82% PAT Growth 337.75% -19% Unadjusted EPS 3.35 3.73 4.80

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 132.07 113.86 81.06 72.44 67.01 57.32 51.07 40.80 -0.90 -3.05 Share Capital 23.61 22.61 21.61 21.61 21.61 21.61 21.61 21.61 31.68 31.68 Total Reserves 108.46 88.88 59.45 50.83 45.40 35.71 29.46 19.19 -32.59 -34.74 Non-Current Liabilities 9.85 9.68 6.19 5.90 4.81 4.13 1.60 1.57 33.48 24.33 Secured Loans 0.00 0.00 0.29 0.03 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 24.33 24.33 Long Term Provisions 6.49 5.19 3.39 3.53 2.44 1.64 1.62 1.57 9.16 0.00 Current Liabilities 14.92 16.59 23.18 19.01 22.40 11.38 9.31 5.03 4.35 11.47 Trade Payables 9.54 11.89 9.41 7.90 8.63 3.70 4.76 3.63 3.14 2.08 Other Current Liabilities 4.07 3.04 2.40 2.60 1.63 1.18 0.82 0.70 0.96 4.70 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.31 1.66 11.37 8.51 12.13 6.49 3.73 0.70 0.24 4.69 Total Liabilities 156.84 140.13 110.43 97.35 94.22 72.83 61.98 47.40 36.93 32.75 Net Block 60.21 45.21 36.18 27.79 28.74 27.90 16.35 18.53 21.02 22.07 Gross Block 115.42 98.55 85.95 74.65 72.70 69.47 56.40 55.86 55.64 53.92 Accumulated Depreciation 55.22 53.34 49.78 46.86 43.96 41.57 40.05 37.34 34.62 31.86 Non Current Assets 93.03 63.31 44.92 36.33 34.84 28.11 25.08 18.76 23.87 22.07 Capital Work in Progress 7.72 3.19 0.00 0.00 0.00 0.00 8.48 0.00 0.00 0.00 Non Current Investment 17.28 1.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 2.69 8.79 8.52 8.31 5.87 0.12 0.14 0.15 0.21 0.00 Other Non Current Assets 5.13 4.83 0.23 0.23 0.23 0.09 0.12 0.08 2.64 0.00 Current Assets 63.82 76.82 65.51 61.02 59.38 44.73 36.91 28.65 13.06 10.62 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 9.04 10.43 6.84 7.20 9.86 3.75 3.10 2.83 1.96 1.46 Sundry Debtors 32.29 30.84 20.65 26.72 23.57 17.60 13.98 10.90 8.46 5.73 Cash & Bank 3.64 3.58 3.31 5.65 4.75 4.78 2.04 3.05 2.33 1.58 Other Current Assets 18.85 0.96 4.74 3.00 21.20 18.59 17.78 11.88 0.32 1.85 Short Term Loans & Adv. 17.59 31.02 29.97 18.45 14.76 12.31 12.36 5.76 0.21 0.36 Net Current Assets 48.89 60.23 42.33 42.01 36.98 33.35 27.59 23.62 8.71 -0.85 Total Assets 156.85 140.13 110.43 97.35 94.22 72.84 61.99 47.41 36.93 32.75

Description Mar 19 Mar 18
Shareholder's Funds 132.75 113.86 Share Capital 23.61 22.61 Total Reserves 109.14 88.88 Non-Current Liabilities 9.85 9.68 Secured Loans 0.00 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 6.49 5.19 Current Liabilities 14.92 16.59 Trade Payables 9.54 11.89 Other Current Liabilities 4.07 3.04 Short Term Borrowings 0.00 0.00 Short Term Provisions 1.31 1.66 Total Liabilities 157.52 140.13 Net Block 60.21 45.21 Gross Block 115.42 98.55 Accumulated Depreciation 55.22 53.34 Non Current Assets 93.71 63.31 Capital Work in Progress 7.72 3.19 Non Current Investment 17.97 1.28 Long Term Loans & Adv. 2.69 8.79 Other Non Current Assets 5.13 4.83 Current Assets 63.82 76.82 Current Investments 0.00 0.00 Inventories 9.04 10.43 Sundry Debtors 32.29 30.84 Cash & Bank 3.64 3.58 Other Current Assets 18.85 0.96 Short Term Loans & Adv. 17.59 31.02 Net Current Assets 48.89 60.23 Total Assets 157.53 140.13

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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 36.05 4.27 10.28 5.58 5.93 10.67 6.73 15.85 2.36 22.03 PBT 23.26 32.53 19.32 13.18 20.42 13.97 13.49 32.77 2.15 3.18 Adjustment 1.14 -0.31 0.34 1.73 2.08 1.83 1.84 -20.95 2.98 1.10 Changes in Working Capital 18.28 -17.38 -2.75 -2.42 -13.67 -2.60 -8.20 -19.16 -2.50 -2.14 Cash after chg. in Working capital 42.67 14.84 16.91 12.48 8.82 13.20 7.13 -7.34 2.63 2.15 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -6.62 -10.57 -6.63 -6.91 -2.89 -2.53 0.00 0.00 0.00 0.00 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 -0.40 23.19 -0.27 19.88 Cash From Investing Activity -37.83 -10.96 -8.66 -0.56 -2.84 -4.93 -7.68 0.34 -1.57 0.54 Net Fixed Assets -21.40 -15.79 -11.30 -1.95 -3.23 -4.59 -9.02 -0.22 -1.72 -0.06 Net Investments -16.00 -1.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.43 6.11 2.64 1.39 0.39 -0.34 1.34 0.56 0.15 0.60 Cash from Financing Activity 1.67 7.58 -3.97 -4.11 -3.12 -3.00 -0.06 -15.48 -0.04 -22.51 Net Cash Inflow / Outflow -0.11 0.89 -2.35 0.90 -0.03 2.73 -1.01 0.72 0.75 0.06 Opening Cash & Equivalents 3.36 2.47 5.65 4.75 4.78 2.04 3.05 2.33 1.58 1.53 Closing Cash & Equivalent 3.26 3.36 3.31 5.65 4.75 4.78 2.04 3.05 2.33 1.58

Description Mar 19 Mar 18
Cash From Operating Activity 36.74 4.27 PBT 23.26 32.53 Adjustment 1.83 -0.31 Changes in Working Capital 18.27 -17.38 Cash after chg. in Working capital 43.36 14.84 Interest Paid 0.00 0.00 Tax Paid -6.62 -10.57 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -38.52 -10.96 Net Fixed Assets -21.40 Net Investments -16.00 Others -1.12 Cash from Financing Activity 1.67 7.58 Net Cash Inflow / Outflow -0.11 0.89 Opening Cash & Equivalents 3.36 2.47 Closing Cash & Equivalent 3.26 3.36

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 27.97 24.66 18.76 16.76 15.51 13.26 11.82 9.44 -0.14 -0.49 ROA 11.46% 16.82% 12.05% 8.38% 16.27% 13.78% 24.31% 77.71% 6.16% 69.38% ROE 13.97% 21.89% 16.32% 11.51% 21.86% 17.14% 28.95% 164.27% 0.00% 0.00% ROCE 18.98% 33.43% 25.35% 19.20% 32.99% 25.72% 29.49% 102.32% 9.81% 106.83% Fixed Asset Turnover 2.00 2.36 2.31 2.35 2.39 2.10 1.89 1.81 1.50 0.96 Receivable days 53.90 43.14 46.70 53.06 44.20 43.53 42.84 35.00 31.44 32.38 Inventory Days 16.62 14.47 13.84 17.99 14.61 9.45 10.22 8.65 7.58 9.07 Payable days 20.92 21.08 20.28 20.35 16.08 13.93 17.80 14.43 12.79 28.17 Cash Conversion Cycle 49.60 36.53 40.26 50.70 42.72 39.06 35.26 29.22 26.23 13.28 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -26.92 -7.82 Interest Cover 274.28 282.13 104.66 63.58 228.37 -421.14 220.28 382.06 52.50 307.13

Description Mar 19 Mar 18
Book Value (Rs.) 28.11 24.66 ROA 11.43% 15.04% ROE 13.93% 18.90% ROCE 18.93% 28.67% Fixed Asset Turnover 2.00 2.21 Receivable days 53.90 51.68 Inventory Days 16.62 17.47 Payable days 20.92 23.54 Cash Conversion Cycle 49.60 45.62 Total Debt/Equity 0.00 0.00 Interest Cover 274.28 282.13

Top Investors:

chong meng tak christopher

acumen capital market (india) ltd

Annual Reports:

News Update:

Rubfila International commences commercial production of unit in Tamil Nadu
17th Mar 2020, 10:02 AM

The company has started production from March 16, 2020
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.

Feedback