Raja Bahadur International Ltd

Raja Bahadur Int Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Raja Bahadur International Ltd

₹ 6,809 5.00%
13 Dec - close price
rajabahadur.com BSE: 503127
About

Incorporated in 1926, Raja Bahadur International Ltd is in the business of real estate development and construction[1]

Key Points

Business Overview:[1]
Company used to manufacture textile products, bed sets, pillow cases, drawing office, reprographic equipment, mini drafters and high precision machine tool accessories. At present, company is in Real estate Development, construction of high-end office spaces and power generation by non conventional sources. It has constructed Raja-Shree Business Park, an IT office Building in Pune, and leased it to
Tata Consultancy Services Ltd

Website BSE
  • Market Cap ₹ 170 Cr.
  • Current Price ₹ 6,809
  • High / Low ₹ 10,749 / 3,465
  • Stock P/E 473
  • Book Value ₹ 404
  • Dividend Yield 0.00 %
  • ROCE 7.90 %
  • ROE 12.0 %
  • Face Value ₹ 100
Edit ratios

Pros

  • Company is expected to give good quarter

Cons

  • Stock is trading at 16.8 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of -21.9% over last 3 years.
  • Company might be capitalizing the interest cost
  • Company has high debtors of 170 days.
  • Working capital days have increased from 197 days to 288 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Realty Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
4.36 9.42 13.73 3.78 7.09 4.01 3.99 4.33 4.53 6.58 5.80 7.19 6.71
3.79 8.75 13.50 3.48 6.70 2.93 3.12 2.92 2.94 2.66 1.15 2.62 2.12
Operating Profit 0.57 0.67 0.23 0.30 0.39 1.08 0.87 1.41 1.59 3.92 4.65 4.57 4.59
OPM % 13.07% 7.11% 1.68% 7.94% 5.50% 26.93% 21.80% 32.56% 35.10% 59.57% 80.17% 63.56% 68.41%
0.16 0.12 0.23 0.25 0.12 0.18 0.36 0.29 0.67 0.52 0.30 0.49 0.49
Interest 2.38 2.42 3.09 2.11 2.19 2.05 2.97 2.83 2.31 3.04 1.91 3.93 5.58
Depreciation 0.25 0.27 0.27 0.27 0.28 0.28 0.28 0.31 0.33 0.46 0.52 0.52 0.53
Profit before tax -1.90 -1.90 -2.90 -1.83 -1.96 -1.07 -2.02 -1.44 -0.38 0.94 2.52 0.61 -1.03
Tax % -22.63% -24.74% -94.14% -28.42% 38.27% -51.40% -14.36% -23.61% -44.74% 28.72% 25.00% 373.77% -45.63%
-1.46 -1.43 -0.17 -1.31 -2.71 -0.51 -1.73 -1.11 -0.21 0.68 1.90 -1.66 -0.56
EPS in Rs -58.40 -57.20 -6.80 -52.40 -108.40 -20.40 -69.20 -44.40 -8.40 27.20 76.00 -66.40 -22.40
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
0.23 0.27 38.46 11.12 31.05 10.31 9.46 8.82 93.89 30.69 18.88 21.23 26.28
3.80 0.47 35.01 16.89 38.21 15.97 14.01 10.72 83.87 28.36 16.24 9.66 8.55
Operating Profit -3.57 -0.20 3.45 -5.77 -7.16 -5.66 -4.55 -1.90 10.02 2.33 2.64 11.57 17.73
OPM % -1,552.17% -74.07% 8.97% -51.89% -23.06% -54.90% -48.10% -21.54% 10.67% 7.59% 13.98% 54.50% 67.47%
2.83 0.25 0.06 0.05 0.07 0.04 0.76 47.85 7.01 0.65 0.91 1.79 1.80
Interest 0.61 3.18 0.62 1.24 2.27 7.76 9.92 12.22 11.73 10.30 9.32 10.10 14.46
Depreciation 0.22 0.80 0.20 0.12 0.12 0.49 0.71 0.84 1.08 1.08 1.11 1.61 2.03
Profit before tax -1.57 -3.93 2.69 -7.08 -9.48 -13.87 -14.42 32.89 4.22 -8.40 -6.88 1.65 3.04
Tax % -16.56% -3.05% 12.64% -2.12% -1.69% -1.44% -0.21% 0.88% -321.33% -41.79% -9.01% 23.64%
-1.31 -3.81 2.35 -6.94 -9.32 -13.67 -14.38 32.60 17.78 -4.89 -6.27 1.26 0.36
EPS in Rs -52.40 -152.40 94.00 -277.60 -372.80 -546.80 -575.20 1,304.00 711.20 -195.60 -250.80 50.40 14.40
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 55%
5 Years: 18%
3 Years: -39%
TTM: 56%
Compounded Profit Growth
10 Years: 9%
5 Years: 16%
3 Years: -50%
TTM: 110%
Stock Price CAGR
10 Years: 5%
5 Years: 32%
3 Years: 17%
1 Year: 70%
Return on Equity
10 Years: %
5 Years: %
3 Years: -22%
Last Year: 12%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50
Reserves 14.53 10.72 13.07 6.13 -3.17 -16.79 -31.07 1.95 19.73 14.87 8.62 9.79 7.60
23.84 20.79 28.24 46.13 52.69 58.26 76.73 92.86 74.66 79.80 126.61 152.55 175.57
27.76 56.64 34.78 27.74 15.01 21.36 24.76 50.63 19.08 18.92 20.49 17.62 14.64
Total Liabilities 68.63 90.65 78.59 82.50 67.03 65.33 72.92 147.94 115.97 116.09 158.22 182.46 200.31
29.96 29.30 28.35 27.60 27.15 29.09 39.21 46.45 45.54 45.05 48.49 92.31 92.55
CWIP 0.00 0.00 0.00 0.00 0.06 1.58 0.49 0.11 5.88 19.35 51.86 34.68 49.74
Investments 1.73 1.94 0.30 0.01 0.08 0.03 1.06 2.15 8.20 4.65 3.29 6.60 6.85
36.94 59.41 49.94 54.89 39.74 34.63 32.16 99.23 56.35 47.04 54.58 48.87 51.17
Total Assets 68.63 90.65 78.59 82.50 67.03 65.33 72.92 147.94 115.97 116.09 158.22 182.46 200.31

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-1.06 3.07 -7.67 -17.14 -5.02 7.26 1.97 -40.68 34.62 15.03 9.19 5.05
-1.85 -0.35 1.68 0.27 0.16 -3.92 -10.74 39.04 -5.25 -10.17 -35.01 -30.22
3.44 -3.16 6.50 16.70 4.84 -3.32 8.19 3.81 -29.92 -5.53 37.50 15.84
Net Cash Flow 0.53 -0.44 0.51 -0.17 -0.03 0.02 -0.58 2.17 -0.56 -0.66 11.68 -9.33

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 0.00 0.00 0.00 0.00 0.00 0.00 11.58 30.21 17.53 149.38 126.82 170.21
Inventory Days 2,094.50 708.53 3,281.87 2,926.26 514.57 161.16 49.99
Days Payable 299.59 158.96 1,183.64 759.20 104.77 199.18 1,081.80
Cash Conversion Cycle 0.00 0.00 1,794.91 0.00 549.56 2,098.23 2,178.63 30.21 427.33 111.36 -904.99 170.21
Working Capital Days 12,441.74 2,473.89 81.90 772.67 276.01 424.48 370.79 1,979.77 101.70 139.15 163.17 288.15
ROCE % -9.36% -1.98% 8.51% -11.85% -13.50% -12.73% -9.77% 62.02% 9.67% 1.88% 1.92% 7.90%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00%
0.07% 0.07% 0.07% 0.07% 0.07% 0.07% 0.07% 0.07% 0.07% 0.07% 0.07% 0.07%
24.93% 24.93% 24.93% 24.94% 24.93% 24.94% 24.93% 24.93% 24.94% 24.94% 24.94% 24.94%
No. of Shareholders 1,4251,3571,3151,2881,2671,2451,2081,1851,1581,1931,2201,210

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings