Rajratan Global Wire Financial Statements

Rajratan Global Wire Balance Sheet

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 13.80 39.40 21.60 0.20
Op profit growth 35.40 104 (19) (2.20)
EBIT growth 39.50 87.30 (15) 0.05
Net profit growth 60.80 93 (9.40) 14.80
Profitability ratios (%)        
OPM 16.90 14.20 9.67 14.50
EBIT margin 14.60 11.90 8.85 12.70
Net profit margin 9.72 6.88 4.97 6.67
RoCE 22.40 20.70 14.50 19.30
RoNW 6.64 5.73 4.05 5.79
RoA 3.74 3 2.04 2.53
Per share ratios ()        
EPS 52.30 32.60 39.30 43.40
Dividend per share 8 2 1.50 1.50
Cash EPS 38.40 20.60 21.60 26.90
Book value per share 223 171 264 221
Valuation ratios        
P/E 15 5.79 5.69 6.06
P/CEPS 20.40 9.13 10.40 9.76
P/B 3.52 1.10 0.84 1.19
EV/EBIDTA 9.94 4.83 8.30 8.30
Payout (%)        
Dividend payout -- -- 3.81 --
Tax payout (20) (24) (29) (26)
Liquidity ratios        
Debtor days 66.90 59.20 73 79.60
Inventory days 30.80 29.30 36.80 40.80
Creditor days (39) (36) (41) (44)
Leverage ratios        
Interest coverage (6) (4.30) (3.50) (3.40)
Net debt / equity 0.59 0.82 0.79 0.95
Net debt / op. profit 1.46 2.10 2.72 2.23
Cost breakup ()        
Material costs (62) (61) (64) (58)
Employee costs (5.10) (5.60) (6.20) (6.40)
Other costs (16) (19) (20) (21)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 547 480 345 283
yoy growth (%) 13.80 39.40 21.60 0.20
Raw materials (337) (294) (222) (165)
As % of sales 61.60 61.10 64.30 58.10
Employee costs (28) (27) (21) (18)
As % of sales 5.14 5.63 6.17 6.37
Other costs (90) (92) (68) (60)
As % of sales 16.40 19.10 19.80 21.10
Operating profit 92.10 68 33.30 41
OPM 16.90 14.20 9.67 14.50
Depreciation (14) (12) (7.70) (7.20)
Interest expense (13) (13) (8.70) (11)
Other income 1.63 1.17 4.90 2.18
Profit before tax 66.30 43.70 21.80 25.40
Taxes (13) (11) (6.40) (6.50)
Tax rate (20) (24) (29) (26)
Minorities and other -- -- 0.03 --
Adj. profit 53.10 33 15.50 18.90
Exceptional items -- -- 1.66 --
Net profit 53.10 33 17.10 18.90
yoy growth (%) 60.80 93 (9.40) 14.80
NPM 9.72 6.88 4.97 6.67
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 66.30 43.70 21.80 25.40
Depreciation (14) (12) (7.70) (7.20)
Tax paid (13) (11) (6.40) (6.50)
Working capital 63.10 16.60 21.20 14.30
Other operating items -- -- -- --
Operating cashflow 102 37.50 28.90 26
Capital expenditure 173 131 (7) (36)
Free cash flow 275 168 21.90 (10)
Equity raised 215 187 143 119
Investments -- -- (4) --
Debt financing/disposal 70.40 63.80 -- (17)
Dividends paid -- -- 0.65 --
Other items -- -- -- --
Net in cash 561 419 162 92.60
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 10.20 10.20 4.35 4.35
Preference capital -- -- -- --
Reserves 216 163 138 111
Net worth 227 173 142 115
Minority interest
Debt 142 146 137 96.60
Deferred tax liabilities (net) 11.30 11.30 8.65 9.09
Total liabilities 380 331 288 221
Fixed assets 251 239 201 135
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 0.75 -- 0.44 2.35
Net working capital 121 88.50 83.40 77.80
Inventories 51 41.30 45.20 35.80
Inventory Days 34.10 31.40 -- 37.90
Sundry debtors 117 83.70 71.80 72.10
Debtor days 77.90 63.60 -- 76.40
Other current assets 13 11 11.20 10.20
Sundry creditors (54) (45) (41) (38)
Creditor days 35.80 33.90 -- 39.80
Other current liabilities (6.10) (2.90) (4) (2.60)
Cash 7.50 3.09 4.05 5.95
Total assets 380 331 288 221
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2021 Mar-2021 Dec-2020 Sep-2020 Jun-2020
Gross Sales 182 184 159 139 64.70
Excise Duty -- -- -- -- --
Net Sales 182 184 159 139 64.70
Other Operating Income -- -- -- -- --
Other Income 0.09 0.59 0.67 (0.30) 0.71
Total Income 182 184 160 139 65.40
Total Expenditure ** 146 151 133 113 56.90
PBIDT 36.10 33 26.90 25.40 8.47
Interest 3.66 3.84 3.36 3.17 3.02
PBDT 32.50 29.20 23.50 22.20 5.45
Depreciation 3.70 3.60 3.59 3.47 3.44
Minority Interest Before NP -- -- -- -- --
Tax 6.48 5.02 4.44 4.14 0.27
Deferred Tax 0.35 (2.70) 0.75 1.07 0.09
Reported Profit After Tax 21.90 23.20 14.70 13.50 1.65
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 21.90 23.20 14.70 13.50 1.65
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 21.90 23.20 14.70 13.50 1.65
EPS (Unit Curr.) 21.60 22.90 14.50 13.30 1.63
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 10.20 10.20 10.20 10.20 10.20
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(%) 19.80 18 16.90 18.30 13.10
PBDTM(%) 17.80 15.90 14.80 16 8.43
PATM(%) 12 12.60 9.25 9.74 2.55
Open ZERO Brokerage Demat Account