Nifty

:

24323.85

Sensex

:

79996.60

21.70 (0.09%)
-53.07 (-0.07%)

Login

Nifty
Sensex

:
:

24323.85
79996.60

21.70 (0.09%)
-53.07 (-0.07%)

Rajnandini Metal Ltd.

Metal - Non Ferrous

Rating :

61/99

BSE: Not Listed | NSE: RAJMET

Watchlist

NSE BSE

11.68

05-Jul-2024

Open
High
Low
Previous Close

11.85
11.90
11.50
11.85

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1529980
178.46
21.35
8.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

322.93
21.19
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

422.78
0.86%
5.70

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

25.73
49.72
17.71

EBITDA CAGR (%)

10 Years
5 Years
3 Years

19.80
41.78
12.68

PAT CAGR (%)

10 Years
5 Years
3 Years

42.01
67.10
39.31

P:E (Median)

8 Years
5 Years
3 Years

-
41.16
39.36

P:BV (Average)

8 Years
5 Years
3 Years

-
9.62
10.81

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
23.69
23.10

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 315.80 335.40 -5.84% 297.67 251.55 18.33% 333.10 181.07 83.96% 265.86 260.86 1.92%
Expenses 314.70 330.10 -4.67% 292.19 245.41 19.06% 325.43 177.94 82.89% 258.64 256.02 1.02%
EBITDA 1.10 5.30 -79.25% 5.48 6.14 -10.75% 7.67 3.13 145.05% 7.22 4.84 49.17%
EBIDTM 0.35% 1.58% 1.84% 2.44% 2.30% 1.73% 2.72% 1.86%
Other Income 3.45 2.15 60.47% 3.39 1.59 113.21% 0.94 4.14 -77.29% 0.72 2.30 -68.70%
Interest 3.74 1.90 96.84% 3.26 2.22 46.85% 2.36 1.81 30.39% 2.02 1.36 48.53%
Depreciation 0.31 0.30 3.33% 0.35 0.30 16.67% 0.31 0.33 -6.06% 0.24 0.26 -7.69%
PBT 0.50 5.25 -90.48% 5.26 5.21 0.96% 5.94 5.13 15.79% 5.68 5.52 2.90%
Tax 0.21 1.90 -88.95% 1.40 1.82 -23.08% -0.56 1.79 - 1.09 1.93 -43.52%
PAT 0.29 3.35 -91.34% 3.86 3.39 13.86% 6.50 3.34 94.61% 4.59 3.59 27.86%
PATM 0.09% 1.00% 1.30% 1.35% 1.95% 1.84% 1.73% 1.38%
EPS 0.01 0.12 -91.67% 0.14 0.12 16.67% 0.24 0.12 100.00% 0.17 0.13 30.77%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 1,212.43 1,028.88 1,028.25 630.92 148.42 136.77 140.87 126.95 136.39 109.68 104.21 Net Sales Growth 17.84% 0.06% 62.98% 325.09% 8.52% -2.91% 10.96% -6.92% 24.35% 5.25% Cost Of Goods Sold 1,157.17 978.90 985.77 611.75 140.82 130.89 136.39 122.53 128.94 105.72 99.98 Gross Profit 55.26 49.98 42.48 19.17 7.59 5.88 4.48 4.43 7.44 3.96 4.23 GP Margin 4.56% 4.86% 4.13% 3.04% 5.11% 4.30% 3.18% 3.49% 5.45% 3.61% 4.06% Total Expenditure 1,190.96 1,009.46 1,010.24 620.23 144.47 133.38 137.79 124.20 133.68 106.86 101.02 Power & Fuel Cost - 14.40 11.11 1.47 0.40 0.03 0.02 0.02 0.02 0.01 0.01 % Of Sales - 1.40% 1.08% 0.23% 0.27% 0.02% 0.01% 0.02% 0.01% 0.01% 0.01% Employee Cost - 5.74 3.65 1.87 1.40 0.28 0.26 0.17 0.18 0.21 0.15 % Of Sales - 0.56% 0.35% 0.30% 0.94% 0.20% 0.18% 0.13% 0.13% 0.19% 0.14% Manufacturing Exp. - 4.98 4.70 2.23 0.20 0.00 0.00 0.50 0.51 0.39 0.23 % Of Sales - 0.48% 0.46% 0.35% 0.13% 0% 0% 0.39% 0.37% 0.36% 0.22% General & Admin Exp. - 1.94 1.51 0.74 1.12 2.08 1.12 0.59 3.11 0.40 0.51 % Of Sales - 0.19% 0.15% 0.12% 0.75% 1.52% 0.80% 0.46% 2.28% 0.36% 0.49% Selling & Distn. Exp. - 3.35 2.33 2.17 0.52 0.01 0.00 0.37 0.63 0.12 0.12 % Of Sales - 0.33% 0.23% 0.34% 0.35% 0.01% 0% 0.29% 0.46% 0.11% 0.12% Miscellaneous Exp. - 0.15 1.17 0.00 0.00 0.08 0.00 0.02 0.29 0.01 0.12 % Of Sales - 0.01% 0.11% 0% 0% 0.06% 0% 0.02% 0.21% 0.01% 0.01% EBITDA 21.47 19.42 18.01 10.69 3.95 3.39 3.08 2.75 2.71 2.82 3.19 EBITDA Margin 1.77% 1.89% 1.75% 1.69% 2.66% 2.48% 2.19% 2.17% 1.99% 2.57% 3.06% Other Income 8.50 10.17 1.25 0.85 0.43 0.10 0.28 0.36 0.16 0.16 0.16 Interest 11.38 7.28 3.97 3.66 2.46 1.81 1.82 2.18 2.12 2.31 2.71 Depreciation 1.21 1.19 1.14 0.84 0.31 0.14 0.13 0.13 0.08 0.07 0.05 PBT 17.38 21.12 14.15 7.04 1.62 1.54 1.41 0.80 0.66 0.60 0.59 Tax 2.14 7.44 4.13 1.98 0.46 0.49 0.47 0.25 0.34 0.05 0.18 Tax Rate 12.31% 35.23% 29.19% 28.13% 28.40% 31.82% 33.33% 31.25% 51.52% 8.33% 30.51% PAT 15.24 13.68 10.02 5.06 1.16 1.05 0.94 0.55 0.32 0.55 0.41 PAT before Minority Interest 15.24 13.68 10.02 5.06 1.16 1.05 0.94 0.55 0.32 0.55 0.41 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 1.26% 1.33% 0.97% 0.80% 0.78% 0.77% 0.67% 0.43% 0.23% 0.50% 0.39% PAT Growth 11.49% 36.53% 98.02% 336.21% 10.48% 11.70% 70.91% 71.88% -41.82% 34.15% EPS 0.55 0.49 0.36 0.18 0.04 0.04 0.03 0.02 0.01 0.02 0.01

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 41.43 29.60 19.58 14.51 13.35 8.03 7.09 6.53 6.22 5.66 Share Capital 27.65 18.43 12.29 6.14 6.14 4.50 4.50 4.50 4.50 4.50 Total Reserves 13.78 11.17 7.29 8.36 7.20 3.53 2.59 2.03 1.72 1.16 Non-Current Liabilities 11.17 13.36 17.75 12.59 1.94 0.09 0.16 0.01 0.01 0.03 Secured Loans 9.12 11.71 16.60 12.28 0.08 0.00 0.15 0.00 0.00 0.01 Unsecured Loans 0.00 0.00 0.00 0.00 1.73 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.30 0.25 0.21 0.16 0.14 0.13 0.00 0.00 0.00 0.00 Current Liabilities 93.43 64.75 52.35 35.71 24.83 30.09 35.26 27.83 26.94 40.21 Trade Payables 23.18 24.56 26.27 7.90 1.21 7.92 12.80 5.56 8.52 20.89 Other Current Liabilities 0.33 0.48 0.10 0.03 0.05 0.19 0.18 0.02 0.29 2.74 Short Term Borrowings 62.82 39.71 25.98 27.78 23.57 21.98 22.13 22.13 18.12 16.40 Short Term Provisions 7.10 0.00 0.00 0.00 0.00 0.01 0.15 0.11 0.00 0.17 Total Liabilities 146.03 107.71 89.68 62.81 40.12 38.21 42.51 34.37 33.17 45.90 Net Block 34.87 24.95 24.67 16.92 6.59 0.57 0.70 0.38 0.28 0.42 Gross Block 37.80 26.82 25.76 17.23 6.59 1.18 1.17 0.74 0.56 0.55 Accumulated Depreciation 2.93 1.87 1.09 0.31 0.00 0.60 0.47 0.36 0.27 0.13 Non Current Assets 35.34 25.26 24.80 21.68 7.63 0.57 0.70 0.39 0.29 4.14 Capital Work in Progress 0.00 0.00 0.00 4.58 0.95 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.47 0.31 0.13 0.18 0.10 0.00 0.00 0.00 0.01 3.72 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 110.69 82.45 64.88 41.13 32.49 37.63 41.81 33.98 32.87 41.77 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 61.82 44.40 22.67 17.14 7.55 5.18 6.01 8.14 8.56 15.43 Sundry Debtors 32.95 29.96 37.77 18.46 20.19 24.80 33.91 22.88 22.60 24.69 Cash & Bank 0.80 2.29 0.12 0.63 1.44 1.38 0.03 0.11 0.21 0.39 Other Current Assets 15.12 0.13 0.06 0.01 3.30 6.27 1.86 2.85 1.51 1.26 Short Term Loans & Adv. 14.77 5.67 4.26 4.88 2.56 5.98 1.86 2.85 1.51 1.26 Net Current Assets 17.26 17.70 12.53 5.41 7.66 7.54 6.55 6.16 5.94 1.56 Total Assets 146.03 107.71 89.68 62.81 40.12 38.20 42.51 34.37 33.16 45.91

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -2.61 -4.62 4.94 1.98 1.51 1.89 2.09 -1.90 2.88 2.37 PBT 21.12 14.15 7.04 1.62 1.54 1.41 0.80 0.66 0.60 0.59 Adjustment 5.95 3.92 3.68 2.74 1.86 1.67 2.13 2.10 2.28 2.67 Changes in Working Capital -23.53 -19.86 -3.59 -1.92 -1.42 -0.73 -0.60 -4.31 0.06 -0.71 Cash after chg. in Working capital 3.54 -1.79 7.13 2.44 1.98 2.36 2.34 -1.56 2.93 2.55 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -6.15 -2.83 -2.19 -0.46 -0.47 -0.47 -0.25 -0.35 -0.05 -0.17 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 -8.59 -0.24 -3.82 -14.26 0.08 0.27 -0.26 -0.08 0.17 0.08 Net Fixed Assets -10.98 -1.06 -3.95 -14.27 -6.36 -0.01 -0.43 -0.18 -0.01 -0.02 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 2.39 0.82 0.13 0.01 6.44 0.28 0.17 0.10 0.18 0.10 Cash from Financing Activity 11.40 4.87 -1.13 12.22 1.44 -2.11 -1.90 1.88 -3.23 -2.12 Net Cash Inflow / Outflow 0.20 0.01 -0.01 -0.06 3.03 0.05 -0.08 -0.10 -0.18 0.33 Opening Cash & Equivalents 0.13 0.12 0.13 0.19 1.38 1.33 0.11 0.21 0.39 0.06 Closing Cash & Equivalent 0.33 0.13 0.12 0.13 1.44 1.38 0.03 0.11 0.21 0.39

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 1.50 1.07 0.71 7.87 10.86 8.92 7.87 7.26 6.91 6.29 ROA 10.78% 10.15% 6.64% 2.25% 2.67% 2.34% 1.44% 0.94% 1.40% 0.97% ROE 38.52% 40.75% 29.69% 8.32% 9.78% 12.47% 8.11% 4.96% 9.33% 7.46% ROCE 29.22% 25.31% 18.33% 8.73% 9.74% 10.83% 10.26% 10.49% 11.85% 13.63% Fixed Asset Turnover 31.84 39.11 29.35 12.46 35.21 120.01 133.03 210.63 198.46 193.04 Receivable days 11.16 12.02 16.27 47.53 60.04 76.05 81.64 60.86 78.68 94.53 Inventory Days 18.84 11.90 11.51 30.35 16.98 14.50 20.35 22.34 39.90 34.48 Payable days 8.90 9.41 10.20 11.81 12.40 27.75 27.49 19.73 53.80 57.12 Cash Conversion Cycle 21.10 14.51 17.58 66.07 64.61 62.80 74.49 63.47 64.78 71.89 Total Debt/Equity 1.74 1.74 2.17 2.76 1.90 2.76 3.16 3.39 2.92 3.36 Interest Cover 3.90 4.56 2.92 1.66 1.85 1.77 1.37 1.31 1.26 1.22

Annual Reports:

News Update:

Rajnandini Metal - Quarterly Results
10th May 2024, 12:00 AM

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.

Feedback