Nifty

:

23349.90

Sensex

:

77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Login

Nifty
Sensex

:
:

23349.90
77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Rajnish Wellness Ltd.

Pharmaceuticals & Drugs

Rating :

N/A

BSE: 541601 | NSE: Not Listed

Watchlist

NSE BSE

1.76

21-Nov-2024

Open
High
Low
Previous Close

1.85
1.88
1.76
1.85

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

10741164
19043454
14.69
1.76

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

135.25
162.37
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

135.50
N/A
1.60

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
41.02
42.61

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
70.04
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
38.23

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
5.08
6.49

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
619.80
797.04

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 17.42 18.51 -5.89% 16.30 8.51 91.54% 26.98 5.71 372.50% 21.62 7.87 174.71%
Expenses 16.94 18.46 -8.23% 16.29 8.48 92.10% 26.44 7.15 269.79% 21.32 7.92 169.19%
EBITDA 0.48 0.05 860.00% 0.01 0.03 -66.67% 0.54 -1.45 - 0.30 -0.05 -
EBIDTM 2.74% 0.24% 0.06% 0.40% 2.01% -25.34% 1.38% -0.70%
Other Income 0.00 0.23 -100.00% 0.35 0.83 -57.83% 0.00 0.65 -100.00% 0.00 0.57 -100.00%
Interest 0.10 0.14 -28.57% 0.13 0.13 0.00% 0.11 0.18 -38.89% 0.12 0.01 1,100.00%
Depreciation 0.01 0.00 0 0.00 0.00 0 0.01 0.01 0.00% 0.01 0.00 0
PBT 0.37 0.13 184.62% 0.22 0.73 -69.86% 0.42 -0.99 - 0.17 0.50 -66.00%
Tax 0.09 0.03 200.00% 0.06 0.18 -66.67% 0.13 0.17 -23.53% 0.06 0.13 -53.85%
PAT 0.28 0.10 180.00% 0.17 0.55 -69.09% 0.28 -1.16 - 0.11 0.38 -71.05%
PATM 1.60% 0.53% 1.02% 6.44% 1.05% -20.38% 0.49% 4.79%
EPS 0.00 0.00 0 0.00 0.01 -100.00% 0.00 -0.02 - 0.00 0.00 0

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 82.32 76.68 25.83 26.44 13.34 13.75 41.67 27.50 25.29 13.16 Net Sales Growth 102.76% 196.86% -2.31% 98.20% -2.98% -67.00% 51.53% 8.74% 92.17% Cost Of Goods Sold 76.24 71.02 23.11 23.99 15.11 7.92 13.85 10.33 8.46 2.32 Gross Profit 6.08 5.67 2.71 2.44 -1.77 5.83 27.81 17.17 16.84 10.84 GP Margin 7.39% 7.39% 10.49% 9.23% -13.27% 42.40% 66.74% 62.44% 66.59% 82.37% Total Expenditure 80.99 74.69 26.94 26.53 16.51 13.61 35.15 24.20 24.12 12.68 Power & Fuel Cost - 0.05 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.02 % Of Sales - 0.07% 0.27% 0% 0% 0% 0% 0% 0% 0.15% Employee Cost - 0.77 1.62 0.71 0.33 0.29 0.57 0.43 0.35 0.52 % Of Sales - 1.00% 6.27% 2.69% 2.47% 2.11% 1.37% 1.56% 1.38% 3.95% Manufacturing Exp. - 0.14 0.02 0.01 0.03 0.00 0.29 0.36 0.30 0.26 % Of Sales - 0.18% 0.08% 0.04% 0.22% 0% 0.70% 1.31% 1.19% 1.98% General & Admin Exp. - 0.53 1.18 0.53 0.18 0.69 3.05 2.85 2.15 2.62 % Of Sales - 0.69% 4.57% 2.00% 1.35% 5.02% 7.32% 10.36% 8.50% 19.91% Selling & Distn. Exp. - 0.37 0.71 0.75 0.80 4.49 16.46 9.98 12.45 1.06 % Of Sales - 0.48% 2.75% 2.84% 6.00% 32.65% 39.50% 36.29% 49.23% 8.05% Miscellaneous Exp. - 1.83 0.23 0.54 0.06 0.23 0.92 0.24 0.41 5.89 % Of Sales - 2.39% 0.89% 2.04% 0.45% 1.67% 2.21% 0.87% 1.62% 44.76% EBITDA 1.33 1.99 -1.11 -0.09 -3.17 0.14 6.52 3.30 1.17 0.48 EBITDA Margin 1.62% 2.60% -4.30% -0.34% -23.76% 1.02% 15.65% 12.00% 4.63% 3.65% Other Income 0.35 0.00 1.79 0.94 3.64 0.19 0.29 1.15 0.00 0.00 Interest 0.46 0.52 0.04 0.28 0.30 0.89 0.88 0.76 0.22 0.00 Depreciation 0.03 0.02 0.01 0.01 0.06 0.05 0.06 0.05 0.01 0.00 PBT 1.18 1.45 0.63 0.55 0.12 -0.62 5.87 3.64 0.95 0.48 Tax 0.34 0.41 0.17 0.16 0.02 -0.01 1.64 1.20 0.31 0.15 Tax Rate 28.81% 28.28% 26.98% 29.09% 16.67% 1.61% 27.94% 32.97% 32.63% 31.25% PAT 0.84 1.03 0.46 0.39 0.10 -0.61 4.23 2.43 0.64 0.32 PAT before Minority Interest 0.84 1.03 0.46 0.39 0.10 -0.61 4.23 2.43 0.64 0.32 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.02% 1.34% 1.78% 1.48% 0.75% -4.44% 10.15% 8.84% 2.53% 2.43% PAT Growth 746.15% 123.91% 17.95% 290.00% - - 74.07% 279.69% 100.00% EPS 0.01 0.01 0.01 0.01 0.00 -0.01 0.06 0.03 0.01 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 83.99 82.98 22.12 21.73 21.63 22.24 6.02 1.01 0.37 Share Capital 76.85 76.85 10.52 4.67 4.67 4.67 3.41 0.05 0.05 Total Reserves 7.14 6.13 11.60 17.05 16.95 17.56 2.61 0.96 0.32 Non-Current Liabilities 5.59 10.15 7.04 5.97 5.56 0.51 2.03 1.31 0.00 Secured Loans 2.95 4.98 5.97 6.01 5.27 0.00 1.73 1.17 0.00 Unsecured Loans 0.80 5.20 1.10 0.00 0.32 0.53 0.31 0.14 0.00 Long Term Provisions 1.84 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 16.69 5.73 5.91 6.79 5.93 8.95 9.54 6.05 4.93 Trade Payables 15.09 3.49 1.13 2.09 1.21 1.04 4.11 2.82 1.48 Other Current Liabilities 0.05 0.33 1.10 0.39 1.03 2.21 2.47 1.55 2.70 Short Term Borrowings 1.18 0.00 1.93 2.63 2.13 4.14 1.76 1.43 0.75 Short Term Provisions 0.38 1.91 1.74 1.67 1.56 1.57 1.20 0.26 0.00 Total Liabilities 106.27 98.86 35.07 34.49 33.12 31.70 17.59 8.37 5.30 Net Block 0.06 0.05 0.03 0.00 0.06 0.11 0.10 0.05 0.02 Gross Block 0.34 0.30 0.27 0.24 0.24 0.24 0.17 0.06 0.02 Accumulated Depreciation 0.28 0.26 0.25 0.24 0.18 0.13 0.07 0.02 0.00 Non Current Assets 25.13 61.01 0.72 1.24 0.66 0.30 0.21 0.09 0.03 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.55 0.60 0.60 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 23.76 60.56 0.12 0.23 0.01 0.19 0.10 0.04 0.01 Other Non Current Assets 1.30 0.41 0.02 0.40 0.00 0.00 0.00 0.00 0.00 Current Assets 81.03 37.71 34.35 33.25 32.45 31.39 17.39 8.29 5.27 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 9.27 3.75 2.10 1.10 1.04 2.94 2.12 3.52 2.49 Sundry Debtors 33.66 20.19 16.20 16.80 11.99 18.72 13.69 4.10 2.06 Cash & Bank 0.24 0.34 0.91 0.18 0.08 1.55 0.13 0.17 0.57 Other Current Assets 37.87 0.00 0.00 0.04 19.34 8.18 1.45 0.48 0.14 Short Term Loans & Adv. 37.87 13.43 15.14 15.14 14.95 4.00 1.44 0.48 0.14 Net Current Assets 64.34 31.97 28.44 26.47 26.53 22.44 7.85 2.24 0.34 Total Assets 106.27 98.86 35.07 34.49 33.11 31.69 17.60 8.38 5.30

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 1.70 -62.08 -0.01 0.09 -6.51 -8.98 -3.23 -1.67 0.54 PBT 1.45 0.63 0.47 0.12 -0.62 5.87 3.64 0.95 0.48 Adjustment 0.51 0.05 0.29 0.36 0.05 0.06 0.05 0.01 0.00 Changes in Working Capital 0.12 -62.59 -0.69 -0.36 -5.95 -13.64 -6.65 -2.58 0.22 Cash after chg. in Working capital 2.08 -61.91 0.06 0.12 -6.51 -7.71 -2.96 -1.62 0.70 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.38 -0.17 -0.07 -0.03 0.00 -1.28 -0.27 -0.05 -0.15 Other Direct Exp. Paid 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 Cash From Investing Activity -0.04 -0.03 -0.03 0.00 0.00 -0.07 -0.11 -0.04 -0.02 Net Fixed Assets -0.04 -0.03 -0.03 0.00 0.00 -0.07 -0.11 -0.04 Net Investments 0.00 0.55 0.05 0.00 -0.60 0.00 0.00 0.00 Others 0.00 -0.55 -0.05 0.00 0.60 0.00 0.00 0.00 Cash from Financing Activity -1.77 61.54 0.78 -0.03 5.05 10.47 3.30 1.31 0.05 Net Cash Inflow / Outflow -0.11 -0.57 0.74 0.06 -1.46 1.41 -0.04 -0.40 0.57 Opening Cash & Equivalents 0.34 0.92 0.18 0.07 1.55 0.13 0.17 0.57 0.00 Closing Cash & Equivalent 0.24 0.34 0.91 0.13 0.08 1.55 0.13 0.17 0.57

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 1.09 1.08 0.70 1.38 20.57 47.58 17.64 202.44 74.70 ROA 1.01% 0.69% 1.13% 0.29% -1.88% 17.18% 18.74% 9.34% 6.10% ROE 1.24% 0.88% 1.79% 0.46% -2.78% 29.97% 69.21% 92.18% 86.61% ROCE 2.17% 1.08% 2.71% 1.40% 0.97% 36.75% 64.81% 47.77% 42.23% Fixed Asset Turnover 236.32 89.27 102.07 54.60 56.54 202.06 237.72 637.15 707.46 Receivable days 128.14 257.12 227.79 393.83 407.72 141.95 118.10 44.47 57.10 Inventory Days 30.97 41.29 22.06 29.23 52.81 22.17 37.46 43.42 69.19 Payable days 47.74 36.48 24.50 39.84 51.68 28.72 62.20 34.34 81.00 Cash Conversion Cycle 111.37 261.94 225.36 383.22 408.84 135.39 93.36 53.55 45.30 Total Debt/Equity 0.06 0.12 0.41 0.40 0.36 0.21 0.63 2.71 2.02 Interest Cover 3.76 18.00 2.93 1.38 0.31 7.69 5.77 5.40 0.00

Top Investors:

siddhant shirish shah

skybridge incap advisory llp

anup dattaram patil

sarvagay textile llp

seema gunaji medhekar

niraj rajnikant shah

rajmish traders llp

avance ventures private limited

nacio multi traders llp

nirnay multitrade llp

Annual Reports:

News Update:

Rajnish Wellness - Quarterly Results
16th Oct 2024, 12:51 PM

Read More
Rajnish Wellness secures deal with Indian Railways
23rd Aug 2024, 12:28 PM

The agreement grants Rajnish Wellness the rights to set up Ayurvedic product stores at 315 railway stations nationwide
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