Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Rallis India Ltd.

Pesticides & Agrochemicals

Rating :

N/A

BSE: 500355 | NSE: RALLIS

Watchlist

NSE BSE

295.65

20-Dec-2024

Open
High
Low
Previous Close

302.45
303.35
293.20
300.45

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

638627
1901.62
378.70
236.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,747.53
38.57
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,731.53
0.85%
2.99

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.77
3.30
0.57

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.30
3.37
2.67

PAT CAGR (%)

10 Years
5 Years
3 Years

0.17
-4.43
-3.45

P:E (Median)

8 Years
5 Years
3 Years

27.22
28.17
39.77

P:BV (Average)

8 Years
5 Years
3 Years

2.98
2.98
2.68

EV:EBITDA (Average)

8 Years
5 Years
3 Years

16.54
16.62
16.76

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 7.78 8.93 11.81 14.34
P/E Ratio 42.14 36.73 27.77 22.86
Revenue 2648 2929 3333 3772
EBITDA 314 353 431 507
Net Income 148 177 229 279
ROA 5.1 7.2 7.7 8.8
P/Bk Ratio 3.49 3.26 3.01 2.74
ROE 8.31 9.45 11.41 12.77
FCFF 190.36 158.21 183.5 246.45
FCFF Yield 3.08 2.56 2.96 3.98

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 928.00 832.00 11.54% 783.00 782.00 0.13% 436.00 523.00 -16.63% 598.00 630.00 -5.08%
Expenses 762.00 699.00 9.01% 687.00 672.00 2.23% 430.00 587.00 -26.75% 536.00 577.00 -7.11%
EBITDA 166.00 133.00 24.81% 96.00 110.00 -12.73% 6.00 -64.00 - 62.00 53.00 16.98%
EBIDTM 17.89% 15.99% 12.26% 14.07% 1.38% -12.24% 10.37% 8.41%
Other Income 10.00 5.00 100.00% 5.00 3.00 66.67% 6.00 4.00 50.00% 2.00 2.00 0.00%
Interest 3.00 3.00 0.00% 5.00 3.00 66.67% 8.00 5.00 60.00% 4.00 3.00 33.33%
Depreciation 30.00 26.00 15.38% 31.00 25.00 24.00% 33.00 23.00 43.48% 30.00 22.00 36.36%
PBT 143.00 110.00 30.00% 65.00 85.00 -23.53% -29.00 -88.00 - 30.00 30.00 0.00%
Tax 45.00 28.00 60.71% 17.00 22.00 -22.73% -8.00 -19.00 - 6.00 8.00 -25.00%
PAT 98.00 82.00 19.51% 48.00 63.00 -23.81% -21.00 -69.00 - 24.00 22.00 9.09%
PATM 10.56% 9.86% 6.13% 8.06% -4.82% -13.19% 4.01% 3.49%
EPS 5.04 4.22 19.43% 2.47 3.24 -23.77% -1.08 -3.55 - 1.23 1.13 8.85%

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

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2,745.00 2,648.38 2,966.97 2,603.93 2,429.43 2,251.50 1,983.61 1,498.42 1,385.71 1,288.04 1,511.21 Net Sales Growth -0.80% -10.74% 13.94% 7.18% 7.90% 13.51% 32.38% 8.13% 7.58% -14.77% Cost Of Goods Sold 1,628.00 1,479.54 1,834.69 1,509.88 1,396.20 1,323.71 1,096.71 806.96 739.30 683.49 831.72 Gross Profit 1,117.00 1,168.84 1,132.28 1,094.05 1,033.24 927.79 886.90 691.46 646.42 604.55 679.49 GP Margin 40.69% 44.13% 38.16% 42.02% 42.53% 41.21% 44.71% 46.15% 46.65% 46.94% 44.96% Total Expenditure 2,415.00 2,335.92 2,747.07 2,330.02 2,104.89 1,986.71 1,741.51 1,269.96 1,148.62 1,079.43 1,262.23 Power & Fuel Cost - 85.88 95.11 70.83 56.13 59.36 63.92 53.05 40.84 46.37 60.43 % Of Sales - 3.24% 3.21% 2.72% 2.31% 2.64% 3.22% 3.54% 2.95% 3.60% 4.00% Employee Cost - 261.58 255.75 239.14 216.00 199.37 179.85 125.65 114.01 102.45 103.54 % Of Sales - 9.88% 8.62% 9.18% 8.89% 8.85% 9.07% 8.39% 8.23% 7.95% 6.85% Manufacturing Exp. - 217.25 243.72 258.35 197.15 173.70 172.96 81.34 75.43 115.05 127.00 % Of Sales - 8.20% 8.21% 9.92% 8.12% 7.71% 8.72% 5.43% 5.44% 8.93% 8.40% General & Admin Exp. - 206.43 200.54 168.93 165.40 159.20 180.47 110.89 105.27 99.56 82.62 % Of Sales - 7.79% 6.76% 6.49% 6.81% 7.07% 9.10% 7.40% 7.60% 7.73% 5.47% Selling & Distn. Exp. - 60.44 61.26 53.51 58.66 45.61 28.63 90.57 69.24 26.26 45.93 % Of Sales - 2.28% 2.06% 2.05% 2.41% 2.03% 1.44% 6.04% 5.00% 2.04% 3.04% Miscellaneous Exp. - 24.80 56.00 29.38 15.35 25.75 18.98 1.50 4.53 6.25 45.93 % Of Sales - 0.94% 1.89% 1.13% 0.63% 1.14% 0.96% 0.10% 0.33% 0.49% 0.73% EBITDA 330.00 312.46 219.90 273.91 324.54 264.79 242.10 228.46 237.09 208.61 248.98 EBITDA Margin 12.02% 11.80% 7.41% 10.52% 13.36% 11.76% 12.21% 15.25% 17.11% 16.20% 16.48% Other Income 23.00 15.60 12.71 29.55 40.44 34.33 30.61 8.93 10.51 4.66 7.91 Interest 20.00 18.99 13.80 6.67 6.77 9.77 8.06 5.56 4.49 10.27 6.55 Depreciation 124.00 114.09 91.36 74.31 64.07 61.51 46.07 40.57 42.18 37.83 44.59 PBT 209.00 194.98 127.45 222.48 294.15 227.85 218.57 191.26 200.94 165.18 205.75 Tax 60.00 47.79 36.13 58.21 74.93 53.80 64.39 49.77 93.29 39.02 60.34 Tax Rate 28.71% 24.43% 28.21% 26.16% 24.68% 22.49% 29.46% 26.02% 25.96% 23.62% 29.33% PAT 149.00 147.87 91.94 164.27 228.67 185.47 154.19 141.49 266.03 126.16 145.42 PAT before Minority Interest 149.00 147.87 91.94 164.27 228.67 185.47 154.19 141.49 266.03 126.16 145.42 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 5.43% 5.58% 3.10% 6.31% 9.41% 8.24% 7.77% 9.44% 19.20% 9.79% 9.62% PAT Growth 52.04% 60.83% -44.03% -28.16% 23.29% 20.29% 8.98% -46.81% 110.87% -13.24% EPS 7.66 7.60 4.73 8.45 11.76 9.54 7.93 7.27 13.68 6.49 7.48

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales - 2,603.93 2,429.43 2,251.82 1,983.96 1,790.95 1,663.52 1,529.12 1,814.58 1,746.56 1,458.18 Net Sales Growth - 7.18% 7.89% 13.50% 10.78% 7.66% 8.79% -15.73% 3.89% 19.78% Cost Of Goods Sold - 1,509.88 1,396.20 1,324.85 1,097.37 930.64 864.97 803.48 927.97 946.03 821.56 Gross Profit - 1,094.05 1,033.24 926.97 886.59 860.30 798.56 725.64 886.61 800.53 636.62 GP Margin - 42.02% 42.53% 41.17% 44.69% 48.04% 48.00% 47.45% 48.86% 45.83% 43.66% Total Expenditure - 2,330.10 2,104.99 1,988.80 1,740.21 1,524.18 1,398.02 1,297.67 1,541.81 1,483.68 1,248.44 Power & Fuel Cost - 70.83 56.13 59.39 63.94 55.42 42.76 47.90 61.94 61.59 48.57 % Of Sales - 2.72% 2.31% 2.64% 3.22% 3.09% 2.57% 3.13% 3.41% 3.53% 3.33% Employee Cost - 239.14 216.00 200.10 180.64 164.90 147.72 132.62 129.35 110.50 94.39 % Of Sales - 9.18% 8.89% 8.89% 9.11% 9.21% 8.88% 8.67% 7.13% 6.33% 6.47% Manufacturing Exp. - 258.35 197.15 173.70 172.96 167.99 145.00 131.94 165.29 150.30 122.65 % Of Sales - 9.92% 8.12% 7.71% 8.72% 9.38% 8.72% 8.63% 9.11% 8.61% 8.41% General & Admin Exp. - 168.93 165.43 146.36 145.69 133.14 125.98 114.78 106.36 97.35 83.20 % Of Sales - 6.49% 6.81% 6.50% 7.34% 7.43% 7.57% 7.51% 5.86% 5.57% 5.71% Selling & Distn. Exp. - 53.51 58.66 58.73 64.02 67.11 63.23 59.53 138.02 103.92 69.51 % Of Sales - 2.05% 2.41% 2.61% 3.23% 3.75% 3.80% 3.89% 7.61% 5.95% 4.77% Miscellaneous Exp. - 29.46 15.42 25.67 15.60 4.97 8.36 7.43 12.88 13.98 69.51 % Of Sales - 1.13% 0.63% 1.14% 0.79% 0.28% 0.50% 0.49% 0.71% 0.80% 0.59% EBITDA - 273.83 324.44 263.02 243.75 266.77 265.50 231.45 272.77 262.88 209.74 EBITDA Margin - 10.52% 13.35% 11.68% 12.29% 14.90% 15.96% 15.14% 15.03% 15.05% 14.38% Other Income - 29.57 40.45 34.33 30.65 13.18 12.79 14.28 10.35 7.15 14.77 Interest - 6.67 6.77 9.77 8.06 6.61 9.20 16.00 11.96 14.96 20.69 Depreciation - 74.31 64.07 61.51 46.08 46.31 47.55 43.61 49.58 40.66 31.53 PBT - 222.41 294.05 226.07 220.26 227.02 221.55 186.11 221.59 214.40 172.29 Tax - 58.22 74.93 53.80 65.48 60.01 82.88 39.02 61.79 61.73 53.49 Tax Rate - 26.18% 24.69% 22.65% 29.73% 26.43% 21.81% 20.97% 27.88% 28.79% 31.05% PAT - 164.20 228.57 184.85 155.38 167.62 297.46 143.39 157.22 151.87 119.02 PAT before Minority Interest - 164.20 228.57 183.69 154.78 167.02 297.07 147.09 159.80 152.67 118.80 Minority Interest - 0.00 0.00 1.16 0.60 0.60 0.39 -3.70 -2.58 -0.80 0.22 PAT Margin - 6.31% 9.41% 8.21% 7.83% 9.36% 17.88% 9.38% 8.66% 8.70% 8.16% PAT Growth - -28.16% 23.65% 18.97% -7.30% -43.65% 107.45% -8.80% 3.52% 27.60% EPS - 8.44 11.75 9.50 7.99 8.62 15.29 7.37 8.08 7.81 6.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,829.49 1,730.06 1,696.65 1,591.37 1,410.00 1,285.82 1,178.85 1,125.40 918.35 797.96 Share Capital 19.45 19.45 19.45 19.45 19.45 19.45 19.45 19.45 19.45 19.45 Total Reserves 1,810.04 1,710.61 1,677.21 1,571.93 1,390.55 1,266.37 1,159.40 1,105.95 898.90 778.51 Non-Current Liabilities 689.06 567.19 879.07 169.78 167.43 282.50 270.89 319.81 73.49 236.81 Secured Loans 0.00 0.00 0.00 0.10 0.97 1.09 0.20 0.39 0.00 0.00 Unsecured Loans 1.08 2.66 3.79 7.68 11.39 14.71 17.70 20.79 21.07 19.45 Long Term Provisions 574.33 529.84 832.23 115.07 113.18 244.85 212.46 248.81 16.63 181.70 Current Liabilities 1,333.52 1,289.42 1,148.23 918.12 958.85 1,125.10 777.35 568.36 318.12 556.96 Trade Payables 599.83 588.25 752.53 596.05 637.33 534.74 368.65 227.93 191.45 205.24 Other Current Liabilities 405.25 289.86 263.19 269.98 229.72 205.90 96.96 93.68 110.29 55.24 Short Term Borrowings 0.00 100.00 50.17 30.05 49.62 52.96 0.15 0.10 2.08 42.77 Short Term Provisions 328.44 311.31 82.34 22.04 42.18 331.51 311.58 246.65 14.30 253.70 Total Liabilities 3,852.07 3,586.67 3,723.95 2,679.27 2,536.28 2,693.42 2,227.09 2,013.57 1,309.96 1,591.73 Net Block 1,006.31 757.75 770.62 630.98 592.83 575.27 345.28 344.37 342.13 372.85 Gross Block 1,468.00 1,139.85 1,096.75 918.21 846.10 749.98 465.05 424.92 379.41 629.43 Accumulated Depreciation 460.17 382.10 326.13 287.23 253.27 174.72 119.77 80.55 37.29 256.58 Non Current Assets 1,756.58 1,641.69 1,858.44 1,021.42 921.77 972.36 982.78 1,036.42 809.06 884.36 Capital Work in Progress 61.56 236.72 130.06 164.48 75.70 50.71 24.68 23.10 23.96 14.38 Non Current Investment 3.61 3.18 3.18 3.18 3.80 9.29 315.13 330.12 304.97 231.62 Long Term Loans & Adv. 648.28 607.59 918.75 195.44 220.95 307.86 266.05 303.84 76.34 249.53 Other Non Current Assets 35.62 36.33 35.72 27.34 28.49 29.24 31.63 35.00 61.67 16.00 Current Assets 2,092.90 1,940.92 1,861.38 1,657.85 1,614.51 1,721.07 1,244.30 977.14 500.89 707.36 Current Investments 247.41 219.44 208.72 280.30 298.67 105.48 80.14 209.57 0.00 0.00 Inventories 807.91 792.89 937.99 763.20 699.20 673.23 374.86 244.49 257.50 276.59 Sundry Debtors 579.13 498.58 445.94 406.28 450.02 448.21 365.33 225.84 182.79 206.46 Cash & Bank 31.51 46.05 63.20 53.91 47.99 43.94 5.69 6.62 5.97 5.09 Other Current Assets 426.94 49.87 67.39 116.16 118.63 450.22 418.28 290.62 54.63 219.21 Short Term Loans & Adv. 348.91 334.09 138.14 38.01 21.71 336.80 300.08 248.83 21.58 208.65 Net Current Assets 759.38 651.50 713.15 739.73 655.66 595.97 466.96 408.79 182.78 150.40 Total Assets 3,849.48 3,582.61 3,719.82 2,679.27 2,536.28 2,693.43 2,227.08 2,013.56 1,309.95 1,591.72

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 1,696.65 1,590.80 1,409.45 1,285.93 1,190.57 1,111.16 888.43 814.52 718.00 620.74 Share Capital 19.45 19.45 19.45 19.45 19.45 19.45 19.45 19.45 19.45 19.45 Total Reserves 1,677.21 1,571.35 1,390.01 1,266.48 1,171.13 1,091.72 868.98 795.07 698.55 601.29 Non-Current Liabilities 84.72 82.67 80.99 60.64 61.69 72.98 75.17 84.90 75.68 60.58 Secured Loans 0.00 0.10 0.97 1.09 1.93 3.20 4.63 6.78 2.88 1.56 Unsecured Loans 3.79 7.68 11.39 14.71 17.95 21.20 21.57 20.03 23.24 9.17 Long Term Provisions 37.87 26.86 25.65 21.89 15.89 16.83 16.95 18.40 14.51 15.77 Current Liabilities 1,076.66 914.47 957.35 814.20 724.44 524.48 516.71 526.31 493.03 503.64 Trade Payables 752.53 596.07 637.34 534.82 526.09 328.60 273.70 288.25 305.07 250.28 Other Current Liabilities 263.19 269.98 229.72 205.91 180.41 165.48 178.66 95.04 81.09 158.15 Short Term Borrowings 50.17 30.05 49.62 52.96 0.15 12.49 48.58 83.74 48.38 43.27 Short Term Provisions 10.78 18.37 40.67 20.52 17.81 17.91 15.77 59.28 58.50 51.94 Total Liabilities 2,858.03 2,588.63 2,448.48 2,162.61 1,977.81 1,709.05 1,484.06 1,435.81 1,297.17 1,189.65 Net Block 770.62 630.98 592.83 575.28 568.08 568.05 564.40 595.39 604.15 555.39 Gross Block 1,096.74 918.21 846.11 750.01 703.58 659.24 607.26 872.20 836.79 750.70 Accumulated Depreciation 326.12 287.23 253.28 174.73 135.49 91.19 42.86 276.82 232.65 195.31 Non Current Assets 1,064.09 933.21 834.24 749.41 736.74 750.12 769.71 750.69 751.61 700.38 Capital Work in Progress 130.06 164.48 75.70 50.71 47.32 42.15 40.49 26.47 21.08 34.52 Non Current Investment 3.18 3.18 3.80 9.29 9.37 24.36 18.70 18.69 18.69 18.69 Long Term Loans & Adv. 124.39 107.23 133.42 84.90 80.29 80.40 84.14 93.98 97.27 91.77 Other Non Current Assets 35.72 27.34 28.49 29.24 31.67 35.15 61.98 16.16 10.42 0.00 Current Assets 1,789.81 1,655.40 1,614.23 1,413.20 1,241.07 958.94 714.34 685.12 545.56 489.27 Current Investments 208.72 280.30 298.67 105.48 91.81 220.52 9.42 5.50 6.42 1.04 Inventories 937.99 763.20 699.20 673.55 572.18 394.38 402.71 394.20 329.53 267.18 Sundry Debtors 445.94 406.28 450.59 449.07 399.67 263.74 227.84 247.75 167.87 164.77 Cash & Bank 63.20 55.13 48.65 45.75 33.39 9.36 7.68 7.17 9.27 25.84 Other Current Assets 133.96 116.16 63.78 113.54 144.02 70.95 66.69 30.50 32.47 30.44 Short Term Loans & Adv. 66.57 34.34 53.34 25.81 20.68 26.18 31.07 18.06 18.74 12.68 Net Current Assets 713.15 740.94 656.88 598.99 516.63 434.46 197.63 158.81 52.53 -14.37 Total Assets 2,853.90 2,588.61 2,448.47 2,162.61 1,977.81 1,709.06 1,484.05 1,435.81 1,297.17 1,189.65

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

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 269.07 216.82 165.85 216.24 338.00 79.13 -5.01 352.63 218.17 63.81 PBT 195.66 128.07 222.48 303.60 239.27 218.57 191.26 359.33 165.18 205.75 Adjustment 143.26 143.87 86.51 48.01 58.90 53.98 41.02 28.32 44.34 55.45 Changes in Working Capital -9.75 -5.67 -74.94 -60.80 96.19 -122.52 -178.40 42.74 43.57 -136.58 Cash after chg. in Working capital 329.17 266.27 234.06 290.80 394.36 150.03 53.88 430.38 253.09 124.62 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -60.10 -49.45 -68.20 -74.56 -56.36 -70.90 -58.89 -77.75 -34.92 -60.81 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 -102.27 -142.11 -102.92 -161.56 -245.92 -50.78 95.30 -275.23 -134.25 -41.99 Net Fixed Assets -152.99 -149.76 -144.12 -160.89 -121.11 -310.96 -41.71 -44.65 240.44 -19.10 Net Investments -28.40 -10.72 71.58 18.99 -187.70 280.50 144.42 -234.72 -73.35 -12.84 Others 79.12 18.37 -30.38 -19.66 62.89 -20.32 -7.41 4.14 -301.34 -10.05 Cash from Financing Activity -184.31 -41.04 -61.44 -67.42 -74.41 -51.50 -91.54 -74.11 -51.61 -24.07 Net Cash Inflow / Outflow -17.51 33.67 1.49 -12.74 17.66 -23.15 -1.25 3.29 32.31 -2.24 Opening Cash & Equivalents 44.16 10.49 9.00 21.74 4.08 27.23 3.83 0.54 -31.78 3.23 Closing Cash & Equivalent 26.65 44.16 10.49 9.00 21.74 4.08 2.58 3.83 0.54 0.99

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 165.82 216.71 336.84 80.06 41.39 407.66 232.13 68.06 175.64 144.72 PBT 222.41 303.50 237.49 220.26 227.02 379.95 186.11 221.59 214.40 172.29 Adjustment 87.11 48.00 58.87 53.90 46.81 41.01 55.84 66.77 47.71 41.79 Changes in Working Capital -74.95 -60.22 96.84 -123.20 -164.94 72.19 30.70 -156.27 -27.35 -33.34 Cash after chg. in Working capital 234.57 291.28 393.20 150.96 108.88 493.15 272.65 132.09 234.76 180.74 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -68.76 -74.57 -56.36 -70.90 -67.50 -85.49 -40.53 -64.02 -59.12 -36.02 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 -104.20 -161.55 -245.92 -51.45 88.80 -289.42 -146.90 -53.92 -75.94 -39.93 Net Fixed Assets -144.12 -160.89 -121.11 -310.96 -41.71 -44.65 240.44 -19.10 -41.75 0.32 Net Investments 71.58 18.99 -187.70 280.50 144.42 -234.72 -73.35 -12.84 -25.30 -12.54 Others -31.66 -19.65 62.89 -20.99 -13.91 -10.05 -313.99 -21.98 -8.89 -27.71 Cash from Financing Activity -61.44 -67.42 -74.41 -51.50 -104.14 -79.69 -58.81 -16.62 -119.09 -89.89 Net Cash Inflow / Outflow 0.18 -12.25 16.51 -22.89 26.04 38.55 26.41 -2.48 -19.39 14.90 Opening Cash & Equivalents 10.22 22.40 5.89 28.78 2.74 -35.81 -62.22 4.01 23.41 8.51 Closing Cash & Equivalent 10.49 10.22 22.40 5.89 28.78 2.74 -35.81 1.53 4.01 23.41

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 94.06 88.95 87.25 81.83 72.51 66.12 60.62 57.87 47.22 41.03 ROA 3.98% 2.52% 5.13% 8.77% 7.09% 6.27% 6.67% 16.01% 8.70% 10.16% ROE 8.31% 5.37% 9.99% 15.24% 13.76% 12.51% 12.28% 26.03% 14.70% 19.25% ROCE 11.71% 7.91% 13.53% 19.97% 17.58% 17.71% 16.77% 34.63% 19.20% 26.11% Fixed Asset Turnover 2.70 3.38 3.21 3.50 2.81 3.27 3.41 3.71 2.75 2.60 Receivable days 55.86 45.56 48.09 50.63 72.81 74.85 71.17 50.04 51.23 38.94 Inventory Days 82.97 83.50 95.99 86.46 111.24 96.43 74.56 61.47 70.29 58.21 Payable days 140.08 133.37 163.00 161.22 112.31 95.93 83.60 73.00 71.04 65.57 Cash Conversion Cycle -1.26 -4.31 -18.92 -24.13 71.74 75.35 62.13 38.50 50.48 31.58 Total Debt/Equity 0.00 0.06 0.03 0.03 0.05 0.06 0.02 0.02 0.04 0.09 Interest Cover 11.30 10.28 34.34 45.84 25.50 28.11 35.38 81.04 17.09 32.42

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 87.25 81.80 72.48 66.13 61.22 57.14 45.68 41.88 36.92 31.92 ROA 6.03% 9.08% 7.97% 7.48% 9.06% 18.61% 10.08% 11.69% 12.28% 10.28% ROE 9.99% 15.24% 13.63% 12.50% 14.51% 29.71% 17.27% 20.85% 22.81% 20.24% ROCE 13.53% 19.97% 17.45% 17.74% 19.76% 36.57% 21.07% 26.93% 29.65% 26.45% Fixed Asset Turnover 3.21 3.50 2.81 2.73 2.65 2.79 2.20 2.24 2.33 2.13 Receivable days 48.09 50.66 72.91 78.07 66.95 50.74 53.32 39.54 32.83 31.53 Inventory Days 95.99 86.46 111.26 114.59 97.54 82.27 89.35 68.85 58.89 63.33 Payable days 163.01 161.22 111.44 110.28 99.68 85.62 82.68 70.98 70.58 75.11 Cash Conversion Cycle -18.92 -24.10 72.73 82.38 64.80 47.39 59.98 37.41 21.13 19.74 Total Debt/Equity 0.03 0.03 0.05 0.06 0.02 0.03 0.10 0.15 0.11 0.21 Interest Cover 34.33 45.82 25.31 28.32 35.33 42.32 12.63 19.54 15.33 9.33

Top Investors:

sbi mutual fund (various funds)

nippon life india trustee ltd (various funds)

fssa indian subcontinent fund as sub fund of first sentier investors global umbrella fund plc

caisse de depot et placement du quebec - first sentier investors international im limited

tata mutual fund - tata small cap fund

national insurance company ltd

investor education and protection fund (iepf)

Annual Reports:

News Update:

Rallis India - Quarterly Results
15th Oct 2024, 17:23 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.

Feedback