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%)

Rasandik Engineering Industries India Ltd.

Auto Ancillary

Rating :

N/A

BSE: 522207 | NSE: Not Listed

Watchlist

NSE BSE

117.15

20-Dec-2024

Open
High
Low
Previous Close

120.50
120.50
117.00
120.90

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

1958
2.32
172.00
72.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

70.00
13.93
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

96.67
N/A
0.70

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-8.37
-16.11
-25.26

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

1.79
-
-

P:E (Median)

8 Years
5 Years
3 Years

7.79
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.54
0.54
0.63

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.47
8.40
8.43

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 16.30 21.89 -25.54% 17.86 27.51 -35.08% 18.96 26.75 -29.12% 17.88 26.84 -33.38%
Expenses 17.49 22.57 -22.51% 20.23 27.32 -25.95% 21.90 26.77 -18.19% 22.19 26.52 -16.33%
EBITDA -1.19 -0.67 - -2.37 0.19 - -2.94 -0.02 - -4.31 0.32 -
EBIDTM -7.29% -3.07% -13.27% 0.69% -15.49% -0.08% -24.10% 1.19%
Other Income 0.00 9.06 -100.00% 6.53 2.37 175.53% 17.90 1.50 1,093.33% 0.00 0.12 -100.00%
Interest 0.89 2.63 -66.16% 0.95 3.07 -69.06% 1.51 2.81 -46.26% 2.23 2.52 -11.51%
Depreciation 1.21 1.61 -24.84% 1.48 1.61 -8.07% 1.19 1.78 -33.15% 1.74 1.64 6.10%
PBT -3.28 4.15 - 1.73 -2.38 - 13.16 -5.01 - -8.28 -3.73 -
Tax -0.47 1.42 - 0.27 -0.40 - 0.43 -1.38 - -1.93 -0.94 -
PAT -2.82 2.73 - 1.46 -1.99 - 12.73 -3.64 - -6.35 -2.79 -
PATM -17.29% 12.48% 8.18% -7.21% 67.15% -13.59% -35.51% -10.39%
EPS -4.70 4.55 - 2.44 -3.31 - 21.22 -6.06 - -10.59 -4.65 -

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 /

Consolidated

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 71.00 86.25 150.02 206.60 136.84 207.61 266.76 238.87 214.99 195.09 206.83 Net Sales Growth -31.06% -42.51% -27.39% 50.98% -34.09% -22.17% 11.68% 11.11% 10.20% -5.68% Cost Of Goods Sold 56.14 65.35 107.10 152.00 86.23 142.97 173.63 160.03 141.29 126.43 139.17 Gross Profit 14.86 20.90 42.92 54.60 50.61 64.65 93.12 78.83 73.70 68.66 67.66 GP Margin 20.93% 24.23% 28.61% 26.43% 36.98% 31.14% 34.91% 33.00% 34.28% 35.19% 32.71% Total Expenditure 81.81 93.98 141.44 191.19 123.41 205.95 241.41 212.35 190.90 174.79 188.99 Power & Fuel Cost - 3.88 6.82 8.48 6.92 8.50 9.70 9.35 9.05 8.72 9.43 % Of Sales - 4.50% 4.55% 4.10% 5.06% 4.09% 3.64% 3.91% 4.21% 4.47% 4.56% Employee Cost - 9.89 12.93 14.28 12.35 18.28 21.49 21.48 21.33 19.86 19.38 % Of Sales - 11.47% 8.62% 6.91% 9.03% 8.80% 8.06% 8.99% 9.92% 10.18% 9.37% Manufacturing Exp. - 5.25 8.12 10.93 9.94 17.08 23.33 11.99 11.00 11.06 13.12 % Of Sales - 6.09% 5.41% 5.29% 7.26% 8.23% 8.75% 5.02% 5.12% 5.67% 6.34% General & Admin Exp. - 4.63 5.01 4.25 4.91 7.30 5.47 5.42 4.25 4.72 4.55 % Of Sales - 5.37% 3.34% 2.06% 3.59% 3.52% 2.05% 2.27% 1.98% 2.42% 2.20% Selling & Distn. Exp. - 0.26 0.47 0.60 0.33 1.04 1.16 1.06 1.24 1.03 0.96 % Of Sales - 0.30% 0.31% 0.29% 0.24% 0.50% 0.43% 0.44% 0.58% 0.53% 0.46% Miscellaneous Exp. - 4.73 0.99 0.65 2.72 10.78 6.62 3.02 2.74 2.97 0.96 % Of Sales - 5.48% 0.66% 0.31% 1.99% 5.19% 2.48% 1.26% 1.27% 1.52% 1.15% EBITDA -10.81 -7.73 8.58 15.41 13.43 1.66 25.35 26.52 24.09 20.30 17.84 EBITDA Margin -15.23% -8.96% 5.72% 7.46% 9.81% 0.80% 9.50% 11.10% 11.21% 10.41% 8.63% Other Income 24.43 29.33 6.38 0.74 2.44 3.96 7.80 5.38 13.52 8.71 16.19 Interest 5.58 9.44 10.68 11.46 9.95 11.22 12.57 16.52 20.10 17.76 14.70 Depreciation 5.62 6.15 7.09 8.38 13.34 13.11 14.06 13.85 13.95 13.06 14.23 PBT 3.33 6.02 -2.81 -3.68 -7.43 -18.70 6.52 1.53 3.56 -1.80 5.10 Tax -1.70 -0.48 -1.42 -0.97 -1.65 -15.38 3.62 0.26 -1.37 -2.94 -0.87 Tax Rate -51.05% -7.22% 30.08% 26.36% 22.21% 82.25% 55.52% 16.99% -38.48% 163.33% -17.06% PAT 5.02 7.13 -3.30 -2.71 -5.77 -3.32 2.90 1.27 4.93 1.14 5.97 PAT before Minority Interest 5.02 7.13 -3.30 -2.71 -5.77 -3.32 2.90 1.27 4.93 1.14 5.97 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 7.07% 8.27% -2.20% -1.31% -4.22% -1.60% 1.09% 0.53% 2.29% 0.58% 2.89% PAT Growth 188.22% - - - - - 128.35% -74.24% 332.46% -80.90% EPS 8.37 11.88 -5.50 -4.52 -9.62 -5.53 4.83 2.12 8.22 1.90 9.95

Description TTM Mar 10 Mar 09 Mar 08 Mar 07
Net Sales - 248.54 210.62 188.51 175.76 Net Sales Growth - 18.00% 11.73% 7.25% Cost Of Goods Sold - 168.32 139.50 124.57 120.27 Gross Profit - 80.23 71.12 63.95 55.49 GP Margin - 32.28% 33.77% 33.92% 31.57% Total Expenditure - 215.75 182.29 163.50 160.33 Power & Fuel Cost - 6.85 5.76 5.81 5.20 % Of Sales - 2.76% 2.73% 3.08% 2.96% Employee Cost - 16.40 13.60 12.84 10.52 % Of Sales - 6.60% 6.46% 6.81% 5.99% Manufacturing Exp. - 12.80 12.63 11.52 12.39 % Of Sales - 5.15% 6.00% 6.11% 7.05% General & Admin Exp. - 4.34 3.66 3.07 7.51 % Of Sales - 1.75% 1.74% 1.63% 4.27% Selling & Distn. Exp. - 3.51 2.42 2.44 2.17 % Of Sales - 1.41% 1.15% 1.29% 1.23% Miscellaneous Exp. - 3.53 4.72 3.25 2.27 % Of Sales - 1.42% 2.24% 1.72% 1.29% EBITDA - 32.79 28.33 25.01 15.43 EBITDA Margin - 13.19% 13.45% 13.27% 8.78% Other Income - 1.52 1.24 3.77 0.89 Interest - 13.44 14.62 8.17 4.52 Depreciation - 12.11 11.05 9.10 6.33 PBT - 8.76 3.90 11.51 5.46 Tax - 2.44 3.54 5.55 2.20 Tax Rate - 27.85% 90.77% 48.22% 40.29% PAT - 6.32 0.36 5.95 3.26 PAT before Minority Interest - 6.32 0.36 5.95 3.26 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 2.54% 0.17% 3.16% 1.85% PAT Growth - 1,655.56% -93.95% 82.52% EPS - 10.53 0.60 9.92 5.43

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 100.69 93.11 95.78 98.33 104.03 107.22 80.94 77.57 26.30 25.16 Share Capital 5.97 5.97 5.97 5.97 5.97 5.97 4.72 4.72 4.72 4.72 Total Reserves 94.72 87.14 89.80 92.36 98.05 101.24 74.21 72.85 21.58 20.44 Non-Current Liabilities 30.80 36.16 48.73 56.46 47.21 74.27 88.21 100.99 83.22 103.83 Secured Loans 7.29 13.48 20.23 26.48 13.66 23.11 37.99 50.26 62.68 62.36 Unsecured Loans 3.22 1.02 0.00 0.00 0.00 0.00 0.00 0.00 4.17 4.73 Long Term Provisions 0.43 0.51 0.55 0.83 1.20 1.36 1.37 1.45 1.36 1.28 Current Liabilities 53.37 95.80 102.44 98.04 102.32 121.22 126.96 139.41 134.95 135.40 Trade Payables 12.01 16.42 23.97 24.39 25.73 37.26 33.91 34.69 22.07 22.32 Other Current Liabilities 13.65 16.48 25.16 16.50 21.10 26.03 32.68 47.63 52.14 59.30 Short Term Borrowings 23.76 54.67 52.21 55.36 54.48 56.73 59.28 55.96 58.59 51.67 Short Term Provisions 3.95 8.23 1.11 1.78 1.00 1.19 1.10 1.13 2.14 2.10 Total Liabilities 184.86 225.07 246.95 252.83 253.56 302.71 296.11 317.97 244.47 264.39 Net Block 131.02 145.88 167.30 174.37 186.50 198.81 208.63 207.99 132.50 143.65 Gross Block 189.73 200.99 243.71 242.46 241.26 240.45 236.41 221.94 275.30 273.59 Accumulated Depreciation 58.71 55.11 76.40 68.09 54.76 41.64 27.79 13.95 142.81 129.94 Non Current Assets 133.41 148.38 174.03 182.86 194.67 209.59 219.71 227.89 166.06 185.01 Capital Work in Progress 0.08 0.10 3.34 3.75 4.62 5.78 6.30 15.65 29.28 37.38 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. 2.31 2.40 3.22 4.74 3.54 5.01 4.78 4.25 4.29 3.99 Other Non Current Assets 0.00 0.00 0.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 39.65 58.92 72.92 69.98 58.88 93.11 76.40 90.09 78.41 79.38 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 28.92 41.92 49.35 43.73 39.27 50.49 40.69 50.41 45.29 43.69 Sundry Debtors 6.23 11.66 16.58 18.96 14.90 34.47 27.30 22.77 19.16 19.25 Cash & Bank 0.31 0.42 0.24 0.69 0.61 0.55 2.77 0.62 0.81 6.73 Other Current Assets 4.19 1.09 0.99 1.00 4.10 7.59 5.63 16.29 13.15 9.71 Short Term Loans & Adv. 3.05 3.83 5.76 5.60 2.44 3.44 3.86 14.71 12.44 8.74 Net Current Assets -13.72 -36.88 -29.52 -28.06 -43.43 -28.10 -50.56 -49.32 -56.54 -56.02 Total Assets 173.06 207.30 246.95 252.84 253.55 302.70 296.11 317.98 244.47 264.39

Description Mar 10 Mar 09 Mar 08 Mar 07
Shareholder's Funds 34.64 28.32 30.15 25.02 Share Capital 4.72 4.72 4.72 4.72 Total Reserves 29.92 23.60 25.42 19.92 Non-Current Liabilities 168.04 192.42 168.86 129.57 Secured Loans 90.90 107.57 91.94 52.76 Unsecured Loans 61.56 70.56 65.57 69.34 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 93.22 81.00 56.66 51.43 Trade Payables 63.48 57.37 46.18 41.10 Other Current Liabilities 26.58 20.56 7.08 7.84 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 3.17 3.07 3.40 2.50 Total Liabilities 295.90 301.74 255.67 206.02 Net Block 159.01 157.66 133.80 88.37 Gross Block 224.74 211.36 176.45 122.11 Accumulated Depreciation 65.73 53.70 42.64 33.74 Non Current Assets 204.16 212.83 177.20 137.50 Capital Work in Progress 45.15 55.17 43.40 49.12 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 91.36 88.63 78.09 68.53 Current Investments 0.00 0.00 0.00 0.00 Inventories 38.49 37.49 27.63 20.34 Sundry Debtors 26.67 24.70 22.49 24.91 Cash & Bank 4.57 4.92 5.12 7.15 Other Current Assets 21.63 3.50 3.01 4.31 Short Term Loans & Adv. 18.18 18.02 19.84 11.83 Net Current Assets -1.86 7.63 21.43 17.10 Total Assets 295.91 301.74 255.67 206.03

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 2.40 13.31 12.04 2.56 24.45 9.95 36.72 24.94 7.25 -10.64 PBT 6.65 -4.72 -3.68 -7.43 -18.70 6.52 1.53 3.56 -1.80 5.10 Adjustment -14.96 11.78 19.04 23.11 30.72 22.45 27.63 20.93 23.39 13.49 Changes in Working Capital 10.68 6.03 -3.13 -13.32 10.99 -17.61 8.09 1.23 -13.94 -28.90 Cash after chg. in Working capital 2.36 13.10 12.23 2.37 23.00 11.35 37.26 25.72 7.65 -10.30 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.03 0.21 -0.19 0.20 1.45 -1.40 -0.53 -0.78 -0.40 -0.34 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 42.55 8.10 0.59 -0.09 -0.65 -2.56 -4.86 -2.91 -1.42 -3.85 Net Fixed Assets 11.28 45.96 -0.84 -0.33 0.35 -3.52 -5.12 66.99 6.39 2.05 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 31.27 -37.86 1.43 0.24 -1.00 0.96 0.26 -69.90 -7.81 -5.90 Cash from Financing Activity -44.93 -21.41 -12.93 -2.39 -23.76 -9.62 -29.77 -22.13 -11.76 14.32 Net Cash Inflow / Outflow 0.02 0.00 -0.30 0.09 0.03 -2.23 2.10 -0.10 -5.93 -0.17 Opening Cash & Equivalents 0.03 0.04 0.33 0.27 0.23 2.46 0.36 0.46 6.73 6.90 Closing Cash & Equivalent 0.05 0.03 0.04 0.33 0.27 0.23 2.46 0.36 0.81 6.73

Description Mar 10 Mar 09 Mar 08 Mar 07
Cash From Operating Activity 44.16 43.10 17.84 6.70 PBT 8.76 3.90 11.51 5.47 Adjustment 25.09 26.87 13.85 10.24 Changes in Working Capital 12.38 12.70 -5.96 -7.55 Cash after chg. in Working capital 46.22 43.48 19.39 8.16 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -2.07 -0.38 -1.55 -1.46 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -9.89 -37.19 -48.89 -58.26 Net Fixed Assets -2.99 -47.95 -48.57 Net Investments 0.00 0.00 0.00 Others -6.90 10.76 -0.32 Cash from Financing Activity -34.62 -6.11 29.02 55.56 Net Cash Inflow / Outflow -0.35 -0.19 -2.03 4.01 Opening Cash & Equivalents 4.92 5.12 7.15 3.14 Closing Cash & Equivalent 4.57 4.92 5.12 7.15

Financial Ratios

Standalone /

Consolidated

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.) 168.53 155.83 160.30 164.57 174.10 179.45 167.06 164.18 55.67 53.26 ROA 3.48% -1.40% -1.08% -2.28% -1.19% 0.97% 0.41% 1.75% 0.45% 2.22% ROE 7.36% -3.49% -2.79% -5.71% -3.14% 3.12% 1.63% 9.50% 4.43% 26.74% ROCE 10.36% 3.38% 4.19% 1.36% -3.87% 9.60% 8.94% 12.73% 9.97% 14.27% Fixed Asset Turnover 0.44 0.68 0.85 0.57 0.86 1.12 1.08 0.99 0.81 0.87 Receivable days 37.63 34.15 31.26 45.00 43.40 42.26 36.95 31.18 31.40 31.03 Inventory Days 148.97 110.38 81.89 110.31 78.91 62.38 67.22 71.15 72.74 61.29 Payable days 79.38 68.82 58.06 106.08 80.42 52.59 60.36 51.74 45.35 43.75 Cash Conversion Cycle 107.22 75.71 55.09 49.22 41.89 52.06 43.81 50.58 58.78 48.57 Total Debt/Equity 0.40 0.82 0.91 0.91 0.78 0.88 1.46 1.68 5.24 5.19 Interest Cover 1.70 0.56 0.68 0.25 -0.67 1.52 1.09 1.18 0.90 1.35

Description Mar 10 Mar 09 Mar 08 Mar 07
Book Value (Rs.) 72.50 59.34 63.00 52.16 ROA 2.11% 0.13% 2.58% 1.58% ROE 20.29% 1.26% 21.88% 13.23% ROCE 11.30% 9.41% 11.77% 6.79% Fixed Asset Turnover 1.25 1.25 1.51 1.71 Receivable days 34.31 35.55 38.33 43.51 Inventory Days 50.74 49.06 38.79 35.53 Payable days 96.52 101.89 95.55 94.58 Cash Conversion Cycle -11.47 -17.28 -18.43 -15.54 Total Debt/Equity 4.45 6.35 5.29 4.95 Interest Cover 1.65 1.27 2.41 2.21

Top Investors:

hitesh ramji javeri

harsha hitesh javeri

mahendra girdharilal

coeus global opportunities fund

sharad kanayalal shah

Annual Reports:

News Update:

No Latest News!

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