Rajratan Global Wire Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth 39.40 21.60 0.20 3.39
Op profit growth 104 (19) (2.20) 69.40
EBIT growth 87.30 (15) 0.05 89.70
Net profit growth 93 (9.40) 14.80 808
Profitability ratios (%)        
OPM 14.20 9.67 14.50 14.80
EBIT margin 11.90 8.85 12.70 12.70
Net profit margin 6.88 4.97 6.67 5.82
RoCE 20.70 14.50 19.30 20.20
RoNW 5.73 4.05 5.79 6.96
RoA 3 2.04 2.53 2.31
Per share ratios ()        
EPS 32.60 39.30 43.40 37.20
Dividend per share 2 1.50 1.50 1.20
Cash EPS 20.60 21.60 26.90 22.30
Book value per share 171 264 221 154
Valuation ratios        
P/E 5.79 5.69 6.06 2.30
P/CEPS 9.13 10.40 9.76 3.83
P/B 1.10 0.84 1.19 0.55
EV/EBIDTA 4.83 8.30 8.30 4.27
Payout (%)        
Dividend payout -- 3.81 -- 3.83
Tax payout (24) (29) (26) (23)
Liquidity ratios        
Debtor days 59.20 73 79.60 76.60
Inventory days 29.30 36.80 40.80 44
Creditor days (36) (41) (44) (45)
Leverage ratios        
Interest coverage (4.30) (3.50) (3.40) (2.40)
Net debt / equity 0.82 0.79 0.95 1.43
Net debt / op. profit 2.10 2.72 2.23 2.28
Cost breakup ()        
Material costs (61) (64) (58) (58)
Employee costs (5.60) (6.20) (6.40) (6.20)
Other costs (19) (20) (21) (21)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue 480 345 283 283
yoy growth (%) 39.40 21.60 0.20 3.39
Raw materials (294) (222) (165) (164)
As % of sales 61.10 64.30 58.10 58
Employee costs (27) (21) (18) (18)
As % of sales 5.63 6.17 6.37 6.24
Other costs (92) (68) (60) (59)
As % of sales 19.10 19.80 21.10 21
Operating profit 68 33.30 41 41.90
OPM 14.20 9.67 14.50 14.80
Depreciation (12) (7.70) (7.20) (6.80)
Interest expense (13) (8.70) (11) (15)
Other income 1.17 4.90 2.18 0.80
Profit before tax 43.70 21.80 25.40 21.30
Taxes (11) (6.40) (6.50) (5)
Tax rate (24) (29) (26) (23)
Minorities and other -- 0.03 -- 0.19
Adj. profit 33 15.50 18.90 16.50
Exceptional items -- 1.66 -- --
Net profit 33 17.10 18.90 16.50
yoy growth (%) 93 (9.40) 14.80 808
NPM 6.88 4.97 6.67 5.82
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Profit before tax 43.70 21.80 25.40 21.30
Depreciation (12) (7.70) (7.20) (6.80)
Tax paid (11) (6.40) (6.50) (5)
Working capital 29.50 8.87 15.60 4.47
Other operating items -- -- -- --
Operating cashflow 50.40 16.60 27.30 14
Capital expenditure 145 6.42 (31) 6.17
Free cash flow 195 23 (3.80) 20.10
Equity raised 183 145 122 93
Investments -- -- (4) --
Debt financing/disposal 73.90 14.60 (2.60) (12)
Dividends paid -- 0.65 -- 0.52
Other items -- -- -- --
Net in cash 452 183 111 102
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Equity capital 10.20 4.35 4.35 4.35
Preference capital -- -- -- --
Reserves 163 138 111 92
Net worth 173 142 115 96.30
Minority interest
Debt 146 137 96.60 94.10
Deferred tax liabilities (net) 11.30 8.65 9.09 8.71
Total liabilities 331 288 221 199
Fixed assets 239 201 135 117
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) -- 0.44 2.35 4.33
Net working capital 88.50 83.40 77.80 75.10
Inventories 41.30 45.20 35.80 33.70
Inventory Days 31.40 -- 37.90 43.40
Sundry debtors 83.70 71.80 72.10 65.70
Debtor days 63.60 -- 76.40 84.60
Other current assets 10.90 11.20 10.20 12.30
Sundry creditors (45) (41) (38) (32)
Creditor days 33.90 -- 39.80 40.70
Other current liabilities (2.90) (4) (2.60) (5)
Cash 3.10 4.05 5.95 2.58
Total assets 331 288 221 199
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015
Gross Sales 356 364 248 225 213
Excise Duty -- -- 4.20 15.80 --
Net Sales 356 364 244 210 213
Other Operating Income -- -- -- -- 0.25
Other Income 1.93 0.58 5.05 1.76 0.51
Total Income 358 365 249 211 213
Total Expenditure ** 304 326 221 180 184
PBIDT 53.80 38.30 27.70 31.40 29.10
Interest 10 7.96 6.80 8.29 11
PBDT 43.80 30.40 20.90 23.20 18.10
Depreciation 8.77 6.66 5.68 5.18 5.12
Minority Interest Before NP -- -- -- -- --
Tax 5.63 3.86 2.37 2.66 2.88
Deferred Tax 2.46 1.02 1.59 2.04 --
Reported Profit After Tax 27 18.80 11.30 13.30 10.10
Minority Interest After NP -- -- 0.01 (0.20) (0.10)
Net Profit after Minority Interest 27 18.80 11.30 13.40 10.20
Extra-ordinary Items -- -- 1.23 -- --
Adjusted Profit After Extra-ordinary item 27 18.80 10 13.40 10.20
EPS (Unit Curr.) 26.60 18.60 26 30.90 23.50
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 10.20 4.38 4.35 4.35 4.35
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(%) 15.10 10.50 11.40 15 13.70
PBDTM(%) 12.30 8.35 8.59 11.10 8.53
PATM(%) 7.59 5.18 4.63 6.33 4.76