Nifty
:
23332.35
Sensex
:
76617.44
166.65 (0.72%)
592.93 (0.78%)
Menu
Nifty
Sensex
:
:
23332.35
76617.44
166.65 (0.72%)
592.93 (0.78%)

La Opala RG Ltd.

Glass Products

Rating :
N/A

BSE: 526947 | NSE: LAOPALA

NSE BSE
273.70
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  266.10
  •  275.10
  •  266.10
  •  265.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  90304
  •  245.63
  •  386.00
  •  190.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,534.13
  • 26.80
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,538.92
  • 4.38%
  • 3.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.64%
  • 0.81%
  • 10.46%
  • FII
  • DII
  • Others
  • 1.84%
  • 19.38%
  • 1.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.04
  • 6.22
  • 4.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.50
  • 5.38
  • 2.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.83
  • 8.67
  • 13.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.32
  • 36.94
  • 34.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.66
  • 4.69
  • 4.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.51
  • 25.50
  • 22.10

Earnings Forecasts:

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
91.30
107.14
-14.78%
90.61
89.24
1.54%
72.85
86.22
-15.51%
82.52
108.88
-24.21%
Expenses
65.66
66.51
-1.28%
61.33
54.76
12.00%
46.18
50.92
-9.31%
56.92
68.68
-17.12%
EBITDA
25.63
40.63
-36.92%
29.28
34.48
-15.08%
26.67
35.30
-24.45%
25.60
40.21
-36.33%
EBIDTM
28.08%
37.92%
32.31%
38.64%
36.61%
40.94%
31.02%
36.93%
Other Income
9.50
11.59
-18.03%
15.45
10.25
50.73%
11.01
10.90
1.01%
11.17
6.94
60.95%
Interest
1.59
2.07
-23.19%
1.18
1.46
-19.18%
1.28
1.61
-20.50%
1.33
2.39
-44.35%
Depreciation
4.72
5.20
-9.23%
4.20
5.75
-26.96%
4.72
5.94
-20.54%
4.80
5.84
-17.81%
PBT
28.82
44.95
-35.88%
39.35
37.51
4.91%
31.67
38.66
-18.08%
30.64
38.92
-21.27%
Tax
5.65
0.80
606.25%
15.29
6.32
141.93%
8.01
9.94
-19.42%
6.98
9.72
-28.19%
PAT
23.17
44.16
-47.53%
24.06
31.19
-22.86%
23.66
28.71
-17.59%
23.66
29.20
-18.97%
PATM
25.38%
41.21%
26.55%
34.95%
32.48%
33.30%
28.67%
26.81%
EPS
2.09
3.98
-47.49%
2.17
2.81
-22.78%
2.13
2.59
-17.76%
2.13
2.63
-19.01%

Annual Results

Standalone Figures in Rs. Crores

Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
337.28
365.13
452.32
322.69
211.28
270.01
278.10
259.29
235.25
249.30
223.33
Net Sales Growth
-13.84%
-19.28%
40.17%
52.73%
-21.75%
-2.91%
7.25%
10.22%
-5.64%
11.63%
 
Cost Of Goods Sold
78.40
28.62
46.38
37.81
42.64
26.53
21.88
31.82
36.85
25.41
27.72
Gross Profit
258.88
336.50
405.95
284.88
168.64
243.48
256.22
227.48
198.40
223.89
195.60
GP Margin
76.76%
92.16%
89.75%
88.28%
79.82%
90.17%
92.13%
87.73%
84.34%
89.81%
87.58%
Total Expenditure
230.09
229.68
286.95
200.44
142.89
165.79
165.87
152.68
147.50
162.88
157.59
Power & Fuel Cost
-
67.21
76.47
47.99
23.24
41.80
45.00
33.97
27.76
28.18
24.44
% Of Sales
-
18.41%
16.91%
14.87%
11.00%
15.48%
16.18%
13.10%
11.80%
11.30%
10.94%
Employee Cost
-
68.95
69.48
53.12
40.14
48.57
44.48
37.81
34.35
32.20
26.21
% Of Sales
-
18.88%
15.36%
16.46%
19.00%
17.99%
15.99%
14.58%
14.60%
12.92%
11.74%
Manufacturing Exp.
-
30.90
42.66
33.71
19.28
24.23
24.67
23.09
21.40
21.84
25.89
% Of Sales
-
8.46%
9.43%
10.45%
9.13%
8.97%
8.87%
8.91%
9.10%
8.76%
11.59%
General & Admin Exp.
-
7.26
9.17
7.45
5.07
9.90
15.40
10.04
8.01
8.30
6.84
% Of Sales
-
1.99%
2.03%
2.31%
2.40%
3.67%
5.54%
3.87%
3.40%
3.33%
3.06%
Selling & Distn. Exp.
-
18.61
28.96
13.54
8.03
9.45
9.41
8.90
7.87
43.06
42.62
% Of Sales
-
5.10%
6.40%
4.20%
3.80%
3.50%
3.38%
3.43%
3.35%
17.27%
19.08%
Miscellaneous Exp.
-
8.12
13.83
6.82
4.50
5.33
5.02
7.06
11.26
3.89
42.62
% Of Sales
-
2.22%
3.06%
2.11%
2.13%
1.97%
1.81%
2.72%
4.79%
1.56%
1.73%
EBITDA
107.18
135.45
165.37
122.25
68.39
104.22
112.23
106.61
87.75
86.42
65.74
EBITDA Margin
31.78%
37.10%
36.56%
37.88%
32.37%
38.60%
40.36%
41.12%
37.30%
34.67%
29.44%
Other Income
47.13
44.47
28.58
19.15
8.08
16.97
17.46
13.46
12.03
1.45
1.16
Interest
5.38
6.47
7.49
4.07
0.25
0.57
0.61
0.84
1.34
0.98
0.84
Depreciation
18.44
21.68
21.76
13.66
12.23
15.97
16.46
13.78
12.44
8.98
10.30
PBT
130.48
151.76
164.70
123.68
63.99
104.65
112.62
105.46
85.99
77.92
55.76
Tax
35.93
24.04
41.72
29.14
14.41
20.38
38.59
32.02
23.80
19.21
14.02
Tax Rate
27.54%
15.84%
25.33%
25.01%
22.52%
19.47%
34.27%
30.36%
27.68%
24.65%
25.14%
PAT
94.55
127.72
122.98
87.37
49.57
84.27
74.04
73.44
62.19
58.71
41.74
PAT before Minority Interest
94.55
127.72
122.98
87.37
49.57
84.27
74.04
73.44
62.19
58.71
41.74
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
28.03%
34.98%
27.19%
27.08%
23.46%
31.21%
26.62%
28.32%
26.44%
23.55%
18.69%
PAT Growth
-29.05%
3.85%
40.76%
76.26%
-41.18%
13.82%
0.82%
18.09%
5.93%
40.66%
 
EPS
8.52
11.51
11.08
7.87
4.47
7.59
6.67
6.62
5.60
5.29
3.76

Results Balance Sheet

Standalone Figures in Rs. Crores

Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
851.53
774.95
740.49
665.76
545.10
529.14
503.60
434.80
232.04
185.35
Share Capital
22.20
22.20
22.20
22.20
22.20
22.20
22.20
11.10
11.10
11.10
Total Reserves
829.33
752.75
718.29
643.56
522.90
506.94
481.40
423.70
220.94
174.25
Non-Current Liabilities
45.90
58.97
46.00
30.70
26.56
34.76
37.10
37.33
11.77
9.66
Secured Loans
5.56
8.33
12.50
0.00
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
0.00
0.00
Long Term Provisions
0.00
0.17
0.35
1.28
0.98
0.00
0.00
0.00
0.33
0.09
Current Liabilities
29.84
63.00
59.93
45.27
39.48
37.31
35.85
23.14
40.22
33.70
Trade Payables
8.68
26.16
19.13
13.01
12.11
12.89
9.92
6.52
4.53
4.53
Other Current Liabilities
16.88
27.55
35.77
28.31
20.14
18.57
19.32
14.56
15.46
11.01
Short Term Borrowings
3.19
3.87
1.49
1.05
4.89
0.89
3.86
0.13
6.09
7.86
Short Term Provisions
1.10
5.42
3.54
2.89
2.34
4.95
2.76
1.93
14.13
10.29
Total Liabilities
927.27
896.92
846.42
741.73
611.14
601.21
576.55
495.27
284.03
228.71
Net Block
196.96
217.44
119.33
114.41
122.03
121.43
130.69
107.64
107.06
64.95
Gross Block
349.55
356.76
242.55
226.84
232.30
218.55
211.64
176.06
165.42
114.45
Accumulated Depreciation
152.59
139.31
123.22
112.42
110.26
97.12
80.95
68.41
58.36
49.50
Non Current Assets
322.28
360.46
419.40
366.74
246.64
264.10
296.27
268.23
117.00
80.85
Capital Work in Progress
5.66
0.17
108.34
80.56
25.33
2.28
0.04
1.24
1.04
0.00
Non Current Investment
112.20
135.97
184.49
161.40
81.46
122.10
159.68
149.50
0.09
0.09
Long Term Loans & Adv.
7.28
6.68
7.18
10.36
17.71
7.48
3.68
7.68
8.81
10.24
Other Non Current Assets
0.18
0.20
0.06
0.01
0.10
10.80
2.18
2.16
0.00
0.00
Current Assets
604.98
536.46
427.03
375.00
364.51
337.11
280.29
227.04
167.03
147.87
Current Investments
475.91
417.78
350.61
299.77
258.80
233.69
201.74
155.03
95.38
90.15
Inventories
100.34
75.71
36.56
29.74
55.05
48.36
31.53
33.92
40.45
29.22
Sundry Debtors
24.55
36.23
32.44
37.80
43.82
48.24
40.87
32.61
25.71
23.28
Cash & Bank
0.59
4.49
4.41
4.35
3.80
3.78
2.79
1.75
0.90
0.42
Other Current Assets
3.59
0.94
1.40
1.24
3.04
3.04
3.35
3.72
4.60
4.81
Short Term Loans & Adv.
2.49
1.31
1.61
2.11
1.62
1.58
1.75
1.97
3.48
1.98
Net Current Assets
575.14
473.46
367.10
329.73
325.03
299.80
244.44
203.90
126.81
114.17
Total Assets
927.26
896.92
846.43
741.74
611.15
601.21
576.56
495.27
284.03
228.72

Cash Flow

Standalone Figures in Rs. Crores

Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
68.20
109.32
99.39
83.28
73.18
50.62
80.24
71.78
61.02
46.69
PBT
151.76
164.70
116.51
63.99
104.65
112.62
105.46
85.99
77.92
55.76
Adjustment
-15.56
8.29
7.27
5.39
0.47
0.43
4.32
3.31
9.57
11.14
Changes in Working Capital
-35.08
-30.88
3.19
32.98
-4.37
-27.19
2.47
1.31
-8.34
-5.97
Cash after chg. in Working capital
101.12
142.11
126.97
102.37
100.75
85.86
112.25
90.62
79.16
60.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.92
-32.79
-27.58
-19.08
-27.57
-35.24
-32.02
-18.83
-18.14
-14.23
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
0.00
0.00
0.00
0.00
Cash From Investing Activity
-24.75
-68.88
-74.99
-79.23
-45.09
-32.14
-68.73
-51.68
-49.15
-97.33
Net Fixed Assets
1.72
-6.04
-43.49
-49.77
-36.80
-9.15
-34.38
-10.84
-52.01
-0.86
Net Investments
-34.36
-18.65
-73.93
-120.91
15.53
5.63
-56.89
-209.06
-5.23
-90.15
Others
7.89
-44.19
42.43
91.45
-23.82
-28.62
22.54
168.22
8.09
-6.32
Cash from Financing Activity
-43.28
-40.43
-24.46
-4.09
-28.72
-18.32
-10.47
-19.25
-11.39
41.94
Net Cash Inflow / Outflow
0.18
0.00
-0.06
-0.04
-0.63
0.16
1.04
0.85
0.49
-8.70
Opening Cash & Equivalents
0.03
0.03
0.09
0.12
0.75
0.59
1.75
0.90
0.42
9.12
Closing Cash & Equivalent
0.20
0.03
0.03
0.09
0.12
0.75
2.79
1.75
0.90
0.42

Financial Ratios

Standalone

Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
76.71
69.81
66.71
59.98
49.11
47.67
45.37
39.17
20.90
16.70
ROA
14.00%
14.11%
11.00%
7.33%
13.90%
12.57%
13.70%
15.96%
22.90%
22.34%
ROE
15.71%
16.23%
12.43%
8.19%
15.69%
14.34%
15.65%
18.65%
28.13%
29.48%
ROCE
19.21%
22.34%
16.97%
10.56%
19.49%
21.83%
22.56%
25.95%
36.58%
37.08%
Fixed Asset Turnover
1.04
1.52
1.39
0.93
1.20
1.29
1.34
1.41
1.83
2.03
Receivable days
30.22
27.56
39.26
69.94
62.22
58.48
51.69
44.15
34.97
35.72
Inventory Days
87.53
45.06
37.06
72.65
69.89
52.42
46.04
56.31
49.73
45.94
Payable days
222.16
178.24
155.11
107.51
25.69
23.70
19.49
13.90
9.97
9.12
Cash Conversion Cycle
-104.42
-105.62
-78.78
35.09
106.43
87.21
78.24
86.56
74.73
72.54
Total Debt/Equity
0.01
0.02
0.02
0.00
0.01
0.00
0.01
0.00
0.03
0.04
Interest Cover
24.44
22.99
29.62
253.22
183.16
185.57
127.27
65.27
80.88
67.36

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • La Opala R G - Quarterly Results
    14th Feb 2025, 19:16 PM

    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.