Rubfila International Ltd

Rubfila International is the largest manufacture of extruded Round Latex Rubber Thread.

Pros:
Company has reduced debt.
Company is virtually debt free.
Company has been maintaining a healthy dividend payout of 24.75%
Cons:
Promoter's stake has decreased

Peer Comparison Sector: Plantation & Plantation Products // Industry: Miscellaneous

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019
46.14 46.10 40.73 43.15 58.27 52.94 45.45 58.04 56.50 52.24 50.14 54.86
43.18 42.63 35.77 35.68 45.85 44.98 40.77 51.03 49.16 46.83 44.93 48.58
Operating Profit 2.96 3.47 4.96 7.47 12.42 7.96 4.68 7.01 7.34 5.41 5.21 6.28
OPM % 6.42% 7.53% 12.18% 17.31% 21.31% 15.04% 10.30% 12.08% 12.99% 10.36% 10.39% 11.45%
Other Income 0.48 0.70 0.70 1.63 0.91 1.02 1.00 1.16 1.29 0.48 0.74 -0.45
Interest -0.02 0.11 -0.05 0.02 -0.04 -0.05 0.15 0.02 -0.17 0.05 0.02 0.02
Depreciation 0.73 0.76 0.73 0.78 0.81 0.95 0.90 0.90 0.73 0.79 0.80 0.81
Profit before tax 2.73 3.30 4.98 8.30 12.56 8.08 4.63 7.25 8.07 5.05 5.13 5.00
Tax % 34.07% 35.76% 35.14% 35.42% 35.35% 36.14% 34.77% 34.07% 22.55% 30.89% 30.60% 25.80%
Net Profit 1.80 2.12 3.23 5.37 8.13 5.16 3.02 4.77 6.26 3.50 3.55 3.71
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 TTM
31.36 24.41 37.32 51.58 79.10 96.47 99.99 125.18 161.24 163.73 176.11 214.70 213.74
30.68 32.23 34.10 47.36 74.33 84.80 85.13 109.45 139.45 148.89 157.28 182.65 189.50
Operating Profit 0.68 -7.82 3.22 4.22 4.77 11.67 14.86 15.73 21.79 14.84 18.83 32.05 24.24
OPM % 2.17% -32.04% 8.63% 8.18% 6.03% 12.10% 14.86% 12.57% 13.51% 9.06% 10.69% 14.93% 11.34%
Other Income 0.82 0.99 -3.23 20.96 0.18 23.96 1.48 1.29 1.44 1.45 3.55 4.26 2.06
Interest 3.36 5.78 6.70 -0.15 0.04 0.09 0.06 -0.03 0.09 0.21 0.06 0.22 -0.08
Depreciation 2.75 2.73 2.73 2.74 2.76 2.77 2.80 3.07 2.73 2.91 3.00 3.56 3.13
Profit before tax -4.61 -15.34 -9.44 22.59 2.15 32.77 13.48 13.98 20.41 13.17 19.32 32.53 23.25
Tax % -0.00% -0.00% -0.00% 0.00% 0.00% 0.00% 1.41% 33.55% 33.46% 39.10% 35.20% 35.20%
Net Profit -4.61 -15.34 -9.44 22.59 2.15 32.77 13.30 9.29 13.59 8.03 12.52 21.08 17.02
EPS in Rs 0.00 0.00 0.00 7.13 0.68 7.58 2.98 2.05 2.99 1.76 2.90 4.66
Dividend Payout % -0.00% -0.00% -0.00% 0.00% 0.00% 0.00% 19.50% 27.91% 23.85% 26.91% 25.89% 21.45%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:24.29%
5 Years:16.51%
3 Years:10.02%
TTM:-0.45%
Compounded Profit Growth
10 Years:%
5 Years:9.63%
3 Years:16.59%
TTM:-19.26%
Return on Equity
10 Years:%
5 Years:17.54%
3 Years:16.67%
Last Year:21.46%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
31.68 31.68 31.68 31.68 31.68 21.61 21.61 21.61 21.61 21.61 21.61 22.61 23.61
Reserves -32.45 -47.89 -57.33 -34.74 -32.59 19.19 29.46 35.71 45.40 50.83 63.36 88.88 108.45
Borrowings 26.94 40.25 46.99 24.33 24.33 0.00 0.00 0.00 0.00 0.04 0.37 0.00 0.00
15.83 14.07 17.47 11.47 13.50 6.61 17.02 15.51 28.23 24.87 20.27 30.62 24.78
Total Liabilities 42.00 38.11 38.81 32.74 36.92 47.41 68.09 72.83 95.24 97.35 105.61 142.11 156.84
29.97 27.43 24.74 22.06 21.02 18.52 16.35 27.90 28.74 27.79 35.85 46.49 61.48
CWIP 0.26 0.00 0.00 0.00 0.00 0.00 8.48 0.00 0.00 0.00 0.33 3.20 7.72
Investments 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.00
11.76 10.68 14.07 10.68 15.90 28.89 43.26 44.93 66.50 69.56 69.43 92.42 71.64
Total Assets 42.00 38.11 38.81 32.74 36.92 47.41 68.09 72.83 95.24 97.35 105.61 142.11 156.84

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
-2.74 -14.23 -6.17 22.03 2.36 15.78 6.73 10.67 5.93 5.58 11.34 2.87
0.44 0.83 0.41 0.54 -1.57 0.42 -7.68 -4.93 -2.84 -0.56 -10.85 -10.96
2.50 13.20 6.74 -22.51 -0.04 -15.48 -0.06 -3.00 -3.12 -4.11 -2.31 7.58
Net Cash Flow 0.20 -0.20 0.98 0.06 0.75 0.72 -1.01 2.74 -0.03 0.90 -1.82 -0.51

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
ROCE % -4.89% -38.12% 5.73% 12.30% 9.80% 30.92% 29.50% 25.70% 32.27% 19.17% 23.56% 33.28%
Debtor Days 16.18 22.13 33.74 40.55 39.04 41.24 51.03 51.32 53.36 59.57 42.74 52.31
Inventory Turnover 30.01 30.32 42.41 40.14 46.26 40.28 33.72 36.55 23.69 19.19 25.09 24.86