Rajapalayam Mills Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | (16) | 4.65 | 3.46 | 7.30 |
Op profit growth | (40) | (23) | 31.40 | (28) |
EBIT growth | (70) | (47) | 42.60 | (34) |
Net profit growth | (20) | (20) | 41.60 | 354 |
Profitability ratios (%) | ||||
OPM | 9.72 | 13.70 | 18.50 | 14.60 |
EBIT margin | 2.65 | 7.42 | 14.60 | 10.60 |
Net profit margin | 25.70 | 27.10 | 35.70 | 26.10 |
RoCE | 0.44 | 1.69 | 3.36 | 3.72 |
RoNW | 1.36 | 1.87 | 2.56 | 3.40 |
RoA | 1.06 | 1.55 | 2.06 | 2.29 |
Per share ratios () | ||||
EPS | -- | 24.50 | 48 | 12.30 |
Dividend per share | 1 | 4 | 4 | 3 |
Cash EPS | 79.10 | 112 | 169 | 110 |
Book value per share | 2,430 | 2,175 | 2,022 | 1,832 |
Valuation ratios | ||||
P/E | -- | 44.70 | 17.70 | 28.10 |
P/CEPS | 6.29 | 9.74 | 5.03 | 3.13 |
P/B | 0.20 | 0.50 | 0.42 | 0.19 |
EV/EBIDTA | 21.80 | 16.20 | 11.20 | 8.50 |
Payout (%) | ||||
Dividend payout | -- | 2.56 | 2.03 | 4.76 |
Tax payout | (31) | 27.80 | (6.60) | (40) |
Liquidity ratios | ||||
Debtor days | 51.60 | 40.20 | 37.30 | 36.70 |
Inventory days | 134 | 112 | 115 | 89.70 |
Creditor days | (14) | (7.60) | (8.60) | (10) |
Leverage ratios | ||||
Interest coverage | (0.40) | (1.80) | (2.80) | (1.60) |
Net debt / equity | 0.32 | 0.15 | 0.19 | 0.21 |
Net debt / op. profit | 16.60 | 4.08 | 3.70 | 4.96 |
Cost breakup () | ||||
Material costs | (52) | (56) | (50) | (49) |
Employee costs | (16) | (12) | (12) | (12) |
Other costs | (22) | (18) | (20) | (25) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar( In .Cr) | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Revenue | 358 | 426 | 407 | 393 |
yoy growth (%) | (16) | 4.65 | 3.46 | 7.30 |
Raw materials | (186) | (240) | (204) | (192) |
As % of sales | 51.90 | 56.30 | 50 | 48.80 |
Employee costs | (57) | (51) | (48) | (47) |
As % of sales | 16 | 11.90 | 11.90 | 12 |
Other costs | (80) | (77) | (80) | (97) |
As % of sales | 22.40 | 18.10 | 19.60 | 24.60 |
Operating profit | 34.80 | 58.20 | 75.40 | 57.40 |
OPM | 9.72 | 13.70 | 18.50 | 14.60 |
Depreciation | (34) | (33) | (21) | (22) |
Interest expense | (26) | (18) | (21) | (27) |
Other income | 8.52 | 6.23 | 5.07 | 6.06 |
Profit before tax | (16) | 14.10 | 37.90 | 14.90 |
Taxes | 5.09 | 3.91 | (2.50) | (5.90) |
Tax rate | (31) | 27.80 | (6.60) | (40) |
Minorities and other | 103 | 97.40 | 110 | 93.50 |
Adj. profit | 92.10 | 115 | 145 | 103 |
Exceptional items | -- | -- | -- | -- |
Net profit | 92.10 | 115 | 145 | 103 |
yoy growth (%) | (20) | (20) | 41.60 | 354 |
NPM | 25.70 | 27.10 | 35.70 | 26.10 |
- Switch to
-
Tabular DataGraph
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Profit before tax | (16) | 14.10 | 37.90 | 14.90 |
Depreciation | (34) | (33) | (21) | (22) |
Tax paid | 5.09 | 3.91 | (2.50) | (5.90) |
Working capital | 101 | 20.40 | 33 | (33) |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 55.40 | 5.50 | 47.20 | (46) |
Capital expenditure | 376 | 41.80 | 6.47 | (6.50) |
Free cash flow | 431 | 47.30 | 53.60 | (52) |
Equity raised | 1,831 | 1,640 | 2,674 | 2,719 |
Investments | 1,549 | 1,365 | 108 | (108) |
Debt financing/disposal | 305 | 103 | 178 | 325 |
Dividends paid | -- | 2.95 | 2.95 | 4.88 |
Other items | -- | -- | -- | -- |
Net in cash | 4,116 | 3,159 | 3,016 | 2,888 |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2019 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Equity capital | 7.36 | 7.36 | 7.36 | 7.36 |
Preference capital | -- | -- | -- | -- |
Reserves | 1,781 | 1,694 | 1,594 | 1,481 |
Net worth | 1,789 | 1,701 | 1,601 | 1,488 |
Minority interest | ||||
Debt | 583 | 458 | 239 | 282 |
Deferred tax liabilities (net) | 69.90 | 58.10 | 59 | 62.80 |
Total liabilities | 2,442 | 2,218 | 1,899 | 1,833 |
Fixed assets | 583 | 399 | 281 | 290 |
Intangible assets | ||||
Investments | 1,588 | 1,504 | 1,406 | 1,318 |
Deferred tax asset (net) | 52.20 | 35.40 | 34.50 | 31.50 |
Net working capital | 212 | 276 | 175 | 190 |
Inventories | 147 | 149 | 115 | 147 |
Inventory Days | 150 | -- | 98.50 | 132 |
Sundry debtors | 50.60 | 62.10 | 50.50 | 43.40 |
Debtor days | 51.60 | -- | 43.20 | 38.90 |
Other current assets | 56.40 | 116 | 40.10 | 38.30 |
Sundry creditors | (18) | (19) | (5.80) | (9.60) |
Creditor days | 18.70 | -- | 4.99 | 8.57 |
Other current liabilities | (23) | (31) | (24) | (29) |
Cash | 6.39 | 3.68 | 1.91 | 3.11 |
Total assets | 2,442 | 2,218 | 1,899 | 1,833 |
- Switch to
-
ConsolidatedStandalone
Particulars ( Rupees In Crores.) | Mar-2020 | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|---|
Gross Sales | 352 | 406 | 420 | 401 | 393 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 352 | 406 | 420 | 401 | 393 |
Other Operating Income | 5.50 | 6.36 | 6.08 | 5.72 | -- |
Other Income | 8.52 | 15.80 | 6.24 | 5.07 | 6.06 |
Total Income | 366 | 428 | 432 | 412 | 400 |
Total Expenditure ** | 323 | 361 | 368 | 332 | 336 |
PBIDT | 43.30 | 67.70 | 64.50 | 80.40 | 63.40 |
Interest | 25.90 | 22 | 17.50 | 21.40 | 26.70 |
PBDT | 17.50 | 45.70 | 46.90 | 59 | 36.70 |
Depreciation | 33.90 | 31.80 | 32.90 | 21.10 | 21.90 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | -- | 0.25 | 3.04 | 8.04 | 5.09 |
Deferred Tax | (5.10) | (1.90) | (7) | (5.50) | 0.80 |
Reported Profit After Tax | (11) | 15.60 | 18 | 35.40 | 8.99 |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | 92.10 | 104 | 115 | 145 | 103 |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 92.10 | 104 | 115 | 145 | 103 |
EPS (Unit Curr.) | 125 | 142 | 157 | 197 | 140 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | 10 | 40 | 40 | 40 | 30 |
Equity | 7.36 | 7.36 | 7.36 | 7.36 | 7.33 |
Public Shareholding (Number) | -- | -- | -- | -- | -- |
Public Shareholding (%) | -- | -- | -- | -- | -- |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
Non Encumbered - No. of Shares | -- | -- | -- | -- | -- |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
PBIDTM(%) | 12.30 | 16.70 | 15.40 | 20 | 16.10 |
PBDTM(%) | 4.96 | 11.30 | 11.20 | 14.70 | 9.34 |
PATM(%) | (3.20) | 3.83 | 4.29 | 8.81 | 2.28 |