RAJESHEXPO Financial Statements

RAJESHEXPO Annual Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth 32.10 4.22 (22) 46.60
Op profit growth (27) (18) 7.63 1.37
EBIT growth (30) (21) 8.37 2.57
Net profit growth (30) (4.70) 1.78 16.30
Profitability ratios (%)        
OPM 0.44 0.79 1 0.72
EBIT margin 0.40 0.76 1 0.72
Net profit margin 0.33 0.62 0.67 0.51
RoCE 8.55 10.60 13.70 16.60
RoNW 1.94 3.40 4.94 6.20
RoA 1.74 2.16 2.30 2.97
Per share ratios ()        
EPS 28.60 40.80 42.90 42.10
Dividend per share -- 1 1 1.10
Cash EPS 25.60 38.40 40.60 39.90
Book value per share 380 357 243 191
Valuation ratios        
P/E 16.70 13.30 17.10 14.40
P/CEPS 18.70 14.10 18.10 15.20
P/B 1.26 1.52 3.02 3.17
EV/EBIDTA 11.60 2.89 8.18 4.78
Payout (%)        
Dividend payout -- -- 2.33 2.61
Tax payout (5.50) (4.40) (5.70) (4.60)
Liquidity ratios        
Debtor days 13.90 12.40 8.76 7.47
Inventory days 8.61 6.06 2.81 1.62
Creditor days (21) (24) (19) (17)
Leverage ratios        
Interest coverage (7.30) (6.70) (3.50) (4)
Net debt / equity (0.10) (1.10) (0.80) (1.60)
Net debt / op. profit (0.90) (7.40) (3.10) (5.30)
Cost breakup ()        
Material costs (99) (99) (99) (99)
Employee costs (0.10) (0.10) (0.10) (0.10)
Other costs (0.10) (0.20) (0.20) (0.10)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 258,306 195,600 187,686 242,132
yoy growth (%) 32.10 4.22 (22) 46.60
Raw materials (256,755) (193,526) (185,350) (240,015)
As % of sales 99.40 98.90 98.80 99.10
Employee costs (184) (160) (147) (157)
As % of sales 0.07 0.08 0.08 0.06
Other costs (242) (364) (305) (210)
As % of sales 0.09 0.19 0.16 0.09
Operating profit 1,124 1,549 1,884 1,751
OPM 0.44 0.79 1 0.72
Depreciation (90) (73) (68) (65)
Interest expense (142) (222) (537) (430)
Other income 2.57 7.06 62 47.10
Profit before tax 894 1,261 1,342 1,303
Taxes (49) (55) (76) (59)
Tax rate (5.50) (4.40) (5.70) (4.60)
Minorities and other -- -- -- --
Adj. profit 845 1,206 1,266 1,244
Exceptional items -- -- -- --
Net profit 845 1,206 1,266 1,244
yoy growth (%) (30) (4.70) 1.78 16.30
NPM 0.33 0.62 0.67 0.51
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 894 1,261 1,342 1,303
Depreciation (90) (73) (68) (65)
Tax paid (49) (55) (76) (59)
Working capital 4,700 3,550 7,014 2,027
Other operating items -- -- -- --
Operating cashflow 5,454 4,683 8,212 3,206
Capital expenditure 2,259 2,167 1,025 (88)
Free cash flow 7,713 6,851 9,237 3,117
Equity raised 12,732 12,012 9,241 8,756
Investments 1,038 1,128 960 78.60
Debt financing/disposal (1,641) (1,750) 4,907 958
Dividends paid -- -- 29.50 32.50
Other items -- -- -- --
Net in cash 19,842 18,240 24,374 12,943
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 29.50 29.50 29.50 29.50
Preference capital -- -- -- --
Reserves 11,192 10,504 8,811 7,145
Net worth 11,221 10,534 8,840 7,175
Minority interest
Debt 1,021 1,278 6,198 8,717
Deferred tax liabilities (net) 82.40 97.70 85.80 78.70
Total liabilities 12,325 11,910 15,124 15,971
Fixed assets 1,458 1,522 1,454 1,294
Intangible assets
Investments 1,041 1,142 1,088 1,020
Deferred tax asset (net) -- -- -- --
Net working capital 7,772 (3,542) (2,481) (813)
Inventories 7,407 4,774 3,937 1,722
Inventory Days 10.50 8.91 -- 3.35
Sundry debtors 10,349 9,320 6,148 3,993
Debtor days 14.60 17.40 -- 7.76
Other current assets 1,164 1,182 1,151 1,037
Sundry creditors (11,018) (18,687) (13,467) (7,163)
Creditor days 15.60 34.90 -- 13.90
Other current liabilities (130) (131) (251) (402)
Cash 2,053 12,788 15,063 14,470
Total assets 12,325 11,910 15,124 15,971
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2022 Mar-2021 Mar-2020 Mar-2019 Mar-2018
Gross Sales 243,128 258,313 195,600 175,763 187,685
Excise Duty -- -- -- -- --
Net Sales 243,128 258,313 195,600 175,763 187,685
Other Operating Income -- -- -- -- --
Other Income 40.30 2.56 7.06 67.50 62
Total Income 243,168 258,316 195,607 175,831 187,747
Total Expenditure ** 242,039 257,331 194,273 173,969 185,801
PBIDT 1,129 984 1,334 1,862 1,946
Interest -- -- -- 442 537
PBDT 1,129 984 1,334 1,420 1,410
Depreciation 90.90 90.40 72.60 74.40 68
Minority Interest Before NP -- -- -- -- --
Tax 29.90 48.50 55.40 53.40 75.90
Deferred Tax -- -- -- -- --
Reported Profit After Tax 1,009 846 1,206 1,292 1,266
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 1,009 846 1,206 1,292 1,266
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 1,009 846 1,206 1,292 1,266
EPS (Unit Curr.) 34.20 28.70 40.80 43.80 42.90
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- 100 100 100 100
Equity 29.50 29.50 29.50 29.50 29.50
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(%) 0.46 0.38 0.68 1.06 1.04
PBDTM(%) 0.46 0.38 0.68 0.81 0.75
PATM(%) 0.41 0.33 0.62 0.74 0.67
Open ZERO Brokerage Demat Account
Open Demat Account

  • 0

    Per Order for ETF & Mutual Funds Brokerage

  • 20

    Per Order for Delivery, Intraday, F&O, Currency & Commodity