Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Rasi Electrodes Ltd.

Electrodes & Welding Equipment

Rating :

N/A

BSE: 531233 | NSE: Not Listed

Watchlist

NSE BSE

32.33

21-Nov-2024

Open
High
Low
Previous Close

34.3
34.3
32.21
34.00

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

42259
1383160
45.24
18.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

100.64
27.89
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

97.69
N/A
2.92

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

13.66
12.77
7.03

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.55
27.52
8.85

PAT CAGR (%)

10 Years
5 Years
3 Years

13.03
44.38
16.00

P:E (Median)

8 Years
5 Years
3 Years

15.88
16.98
19.03

P:BV (Average)

8 Years
5 Years
3 Years

1.41
1.41
1.94

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.47
10.32
13.00

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 20.63 21.55 -4.27% 21.25 18.80 13.03% 22.74 22.87 -0.57% 20.74 20.67 0.34%
Expenses 19.39 20.19 -3.96% 19.92 18.13 9.87% 21.61 22.06 -2.04% 19.82 19.68 0.71%
EBITDA 1.24 1.35 -8.15% 1.33 0.67 98.51% 1.13 0.81 39.51% 0.92 0.99 -7.07%
EBIDTM 6.00% 6.28% 6.26% 3.57% 4.96% 3.57% 4.46% 4.81%
Other Income 0.29 0.06 383.33% 0.07 0.27 -74.07% 0.44 0.54 -18.52% 0.28 0.25 12.00%
Interest 0.03 0.01 200.00% 0.04 0.07 -42.86% 0.03 0.13 -76.92% 0.06 0.09 -33.33%
Depreciation 0.20 0.15 33.33% 0.20 0.15 33.33% 0.33 0.17 94.12% 0.15 0.17 -11.76%
PBT 1.31 1.25 4.80% 1.16 0.72 61.11% 1.20 1.05 14.29% 0.99 0.99 0.00%
Tax 0.51 0.32 59.38% 0.06 0.16 -62.50% 0.23 0.37 -37.84% 0.25 0.00 0
PAT 0.80 0.93 -13.98% 1.09 0.56 94.64% 0.97 0.68 42.65% 0.74 0.99 -25.25%
PATM 3.89% 4.32% 5.14% 2.98% 4.27% 2.97% 3.58% 4.80%
EPS 0.26 0.30 -13.33% 0.35 0.18 94.44% 0.31 0.22 40.91% 0.24 0.32 -25.00%

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 Mar 15
Net Sales 85.36 83.83 87.53 68.38 39.45 45.96 47.43 34.24 26.84 23.08 23.29 Net Sales Growth 1.75% -4.23% 28.01% 73.33% -14.16% -3.10% 38.52% 27.57% 16.29% -0.90% Cost Of Goods Sold 68.72 65.70 70.11 55.37 30.18 33.37 35.81 25.44 18.26 15.30 16.47 Gross Profit 16.64 18.13 17.42 13.01 9.26 12.60 11.62 8.79 8.58 7.78 6.82 GP Margin 19.50% 21.63% 19.90% 19.03% 23.47% 27.42% 24.50% 25.67% 31.97% 33.71% 29.28% Total Expenditure 80.74 79.75 83.67 65.71 37.17 44.75 44.76 32.89 24.73 20.98 21.32 Power & Fuel Cost - 1.74 1.69 1.29 0.96 1.34 1.25 1.01 0.77 0.01 0.01 % Of Sales - 2.08% 1.93% 1.89% 2.43% 2.92% 2.64% 2.95% 2.87% 0.04% 0.04% Employee Cost - 3.92 3.61 3.09 2.34 2.94 2.77 2.52 2.39 1.94 1.79 % Of Sales - 4.68% 4.12% 4.52% 5.93% 6.40% 5.84% 7.36% 8.90% 8.41% 7.69% Manufacturing Exp. - 6.35 6.02 3.77 2.17 3.68 3.11 2.33 1.97 2.44 2.04 % Of Sales - 7.57% 6.88% 5.51% 5.50% 8.01% 6.56% 6.80% 7.34% 10.57% 8.76% General & Admin Exp. - 1.44 1.41 1.40 1.17 1.14 1.07 0.90 0.81 0.82 0.86 % Of Sales - 1.72% 1.61% 2.05% 2.97% 2.48% 2.26% 2.63% 3.02% 3.55% 3.69% Selling & Distn. Exp. - 0.54 0.63 0.43 0.21 0.52 0.50 0.40 0.47 0.34 0.13 % Of Sales - 0.64% 0.72% 0.63% 0.53% 1.13% 1.05% 1.17% 1.75% 1.47% 0.56% Miscellaneous Exp. - 0.06 0.20 0.36 0.14 1.76 0.26 0.29 0.05 0.13 0.13 % Of Sales - 0.07% 0.23% 0.53% 0.35% 3.83% 0.55% 0.85% 0.19% 0.56% 0.09% EBITDA 4.62 4.08 3.86 2.67 2.28 1.21 2.67 1.35 2.11 2.10 1.97 EBITDA Margin 5.41% 4.87% 4.41% 3.90% 5.78% 2.63% 5.63% 3.94% 7.86% 9.10% 8.46% Other Income 1.08 1.05 1.45 1.25 0.85 0.92 0.60 0.88 0.62 0.79 0.55 Interest 0.16 0.18 0.46 0.46 0.37 0.46 0.68 0.71 0.49 0.38 0.44 Depreciation 0.88 0.78 0.68 0.68 0.75 0.88 0.82 0.68 0.82 0.80 0.60 PBT 4.66 4.16 4.17 2.79 2.01 0.78 1.77 0.84 1.42 1.70 1.48 Tax 1.05 0.95 1.16 0.74 0.66 0.27 0.75 -0.01 0.56 0.69 0.54 Tax Rate 22.53% 22.84% 27.82% 26.52% 32.84% 34.62% 42.37% -1.19% 39.44% 40.59% 36.49% PAT 3.60 3.20 3.01 2.05 1.36 0.51 1.02 0.85 0.85 1.01 0.94 PAT before Minority Interest 3.60 3.20 3.01 2.05 1.36 0.51 1.02 0.85 0.85 1.01 0.94 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 4.22% 3.82% 3.44% 3.00% 3.45% 1.11% 2.15% 2.48% 3.17% 4.38% 4.04% PAT Growth 13.92% 6.31% 46.83% 50.74% 166.67% -50.00% 20.00% 0.00% -15.84% 7.45% EPS 1.16 1.03 0.97 0.66 0.44 0.16 0.33 0.27 0.27 0.32 0.30

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 Mar 15
Shareholder's Funds 32.59 29.42 26.43 24.47 23.27 22.81 21.84 21.02 20.66 19.74 Share Capital 6.23 6.23 6.23 6.23 6.23 6.23 6.23 6.23 6.23 6.16 Total Reserves 26.36 23.20 20.21 18.24 17.05 16.58 15.61 14.80 14.42 12.23 Non-Current Liabilities 0.83 0.97 0.92 0.80 0.44 0.40 0.24 0.53 0.33 0.23 Secured Loans 0.00 0.00 0.00 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 1.00 0.95 0.93 0.82 0.60 0.54 0.47 0.43 0.26 0.24 Current Liabilities 3.71 4.24 10.93 7.38 4.70 7.59 7.15 5.86 6.78 5.29 Trade Payables 0.97 0.02 0.14 0.73 1.29 1.28 0.94 0.44 0.17 0.76 Other Current Liabilities 1.11 0.68 0.53 0.72 0.67 0.54 0.45 0.45 0.29 0.48 Short Term Borrowings 1.30 3.18 9.56 5.47 2.46 5.66 5.47 4.47 5.34 3.17 Short Term Provisions 0.33 0.36 0.70 0.46 0.28 0.11 0.29 0.50 0.98 0.89 Total Liabilities 37.13 34.63 38.28 32.65 28.41 30.80 29.23 27.41 27.77 25.26 Net Block 6.88 6.74 6.29 6.47 7.12 6.87 5.85 5.99 6.50 6.29 Gross Block 17.04 16.31 15.18 14.87 14.87 13.76 11.93 11.49 11.18 10.16 Accumulated Depreciation 10.16 9.58 8.89 8.40 7.76 6.88 6.08 5.50 4.68 3.88 Non Current Assets 6.88 6.74 6.30 6.47 7.16 6.87 5.85 6.03 7.30 6.44 Capital Work in Progress 0.00 0.00 0.01 0.00 0.04 0.00 0.00 0.04 0.00 0.13 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.79 0.02 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 30.25 27.89 31.98 26.18 21.26 23.93 23.37 21.38 20.47 18.82 Current Investments 0.75 0.51 0.54 0.32 0.21 0.44 0.47 0.76 0.00 0.00 Inventories 7.56 9.25 11.60 8.70 6.35 6.34 5.67 5.21 4.86 3.93 Sundry Debtors 14.44 14.49 15.21 11.91 10.10 10.39 9.44 7.98 6.24 6.28 Cash & Bank 2.08 0.33 0.51 1.11 0.51 0.60 0.98 0.73 2.97 2.67 Other Current Assets 5.42 0.29 0.58 0.63 4.09 6.16 6.82 6.69 6.40 5.95 Short Term Loans & Adv. 3.43 3.03 3.54 3.52 3.45 3.58 3.32 3.26 6.40 5.95 Net Current Assets 26.53 23.65 21.05 18.80 16.56 16.34 16.23 15.52 13.69 13.53 Total Assets 37.13 34.63 38.28 32.65 28.42 30.80 29.22 27.41 27.77 25.26

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 Mar 15
Cash From Operating Activity 4.40 7.50 -3.90 -2.42 4.38 1.54 -0.25 -0.50 0.02 -3.25 PBT 4.16 4.17 2.79 2.01 0.78 1.77 0.84 1.42 1.70 1.48 Adjustment 0.38 0.90 0.73 0.56 1.22 1.12 0.98 1.04 0.67 0.63 Changes in Working Capital 1.00 3.57 -6.72 -4.54 2.66 -0.71 -1.75 -2.43 -2.02 -4.99 Cash after chg. in Working capital 5.53 8.64 -3.20 -1.96 4.66 2.18 0.06 0.03 0.34 -2.88 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.33 -0.37 Tax Paid -1.13 -1.14 -0.70 -0.46 -0.28 -0.64 -0.31 -0.53 0.00 0.00 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 -0.58 -0.85 -0.34 0.39 -0.81 -1.43 0.20 -0.36 -1.34 -2.83 Net Fixed Assets -0.73 -1.12 -0.32 0.04 -1.15 -1.83 -0.40 -0.35 -0.89 -3.34 Net Investments -0.24 0.03 -0.22 -0.11 0.23 0.03 0.29 0.03 -0.77 0.16 Others 0.39 0.24 0.20 0.46 0.11 0.37 0.31 -0.04 0.32 0.35 Cash from Financing Activity -2.06 -6.84 3.63 2.63 -3.66 -0.49 0.29 -1.38 1.63 5.98 Net Cash Inflow / Outflow 1.76 -0.18 -0.61 0.60 -0.09 -0.38 0.25 -2.24 0.31 -0.09 Opening Cash & Equivalents 0.33 0.51 1.11 0.51 0.60 0.98 0.73 2.97 2.67 2.76 Closing Cash & Equivalent 2.08 0.33 0.51 1.11 0.51 0.60 0.98 0.73 2.97 2.67

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 Mar 15
Book Value (Rs.) 10.47 9.45 8.49 7.86 7.48 7.33 7.02 6.75 6.63 5.97 ROA 8.93% 8.25% 5.77% 4.44% 1.74% 3.40% 2.99% 3.09% 3.80% 4.40% ROE 10.33% 10.76% 8.04% 5.68% 2.23% 4.57% 3.95% 4.09% 5.16% 6.21% ROCE 13.06% 13.49% 9.85% 8.56% 4.61% 8.79% 5.87% 7.40% 8.49% 9.81% Fixed Asset Turnover 5.03 5.56 4.55 2.65 3.21 3.69 2.92 2.37 2.39 3.00 Receivable days 62.98 61.93 72.37 101.81 81.37 76.28 92.87 96.70 89.44 81.54 Inventory Days 36.58 43.47 54.17 69.59 50.40 46.22 57.98 68.44 62.75 49.80 Payable days 2.77 0.42 2.86 12.21 14.04 9.04 7.94 4.34 7.77 9.85 Cash Conversion Cycle 96.80 104.98 123.68 159.18 117.72 113.46 142.90 160.79 144.41 121.49 Total Debt/Equity 0.04 0.11 0.36 0.22 0.11 0.25 0.25 0.21 0.26 0.17 Interest Cover 23.59 10.15 7.08 6.45 2.69 3.61 2.18 3.89 5.43 4.39

Top Investors:

b ranjeet kothari

chandrakala kothari

uttam kumar kothari

jalpa hitesh dharamshi

salim sadruddin rupani

pankaj kothari t

aadrik distributors p ltd

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