Raja Bahadur International Ltd
Incorporated in 1926, Raja Bahadur International Ltd is in the business of real estate development and construction[1]
- Market Cap ₹ 97.5 Cr.
- Current Price ₹ 3,900
- High / Low ₹ 4,399 / 3,275
- Stock P/E
- Book Value ₹ 390
- Dividend Yield 0.00 %
- ROCE 1.92 %
- ROE -45.3 %
- Face Value ₹ 100
Pros
Cons
- Stock is trading at 10.0 times its book value
- Company has low interest coverage ratio.
- Company has a low return on equity of -0.42% over last 3 years.
* 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
0.24 | 0.23 | 0.27 | 38.46 | 11.12 | 31.05 | 10.31 | 9.46 | 8.82 | 93.89 | 26.12 | 18.88 | 19.43 | |
2.13 | 3.80 | 0.47 | 35.01 | 16.89 | 38.21 | 15.97 | 14.01 | 10.72 | 83.87 | 23.79 | 16.24 | 11.64 | |
Operating Profit | -1.89 | -3.57 | -0.20 | 3.45 | -5.77 | -7.16 | -5.66 | -4.55 | -1.90 | 10.02 | 2.33 | 2.64 | 7.79 |
OPM % | -787.50% | -1,552.17% | -74.07% | 8.97% | -51.89% | -23.06% | -54.90% | -48.10% | -21.54% | 10.67% | 8.92% | 13.98% | 40.09% |
0.55 | 2.83 | 0.25 | 0.06 | 0.05 | 0.07 | 0.04 | 0.76 | 47.85 | 7.01 | 0.65 | 0.91 | 1.84 | |
Interest | 0.59 | 0.61 | 3.18 | 0.62 | 1.24 | 2.27 | 7.76 | 9.92 | 12.22 | 11.73 | 10.30 | 9.32 | 11.15 |
Depreciation | 0.15 | 0.22 | 0.80 | 0.20 | 0.12 | 0.12 | 0.49 | 0.71 | 0.84 | 1.08 | 1.08 | 1.11 | 1.38 |
Profit before tax | -2.08 | -1.57 | -3.93 | 2.69 | -7.08 | -9.48 | -13.87 | -14.42 | 32.89 | 4.22 | -8.40 | -6.88 | -2.90 |
Tax % | -31.25% | 16.56% | 3.05% | 12.64% | 2.12% | 1.69% | 1.44% | 0.21% | 0.88% | -321.33% | 41.79% | 9.01% | |
-2.73 | -1.31 | -3.81 | 2.35 | -6.94 | -9.32 | -13.67 | -14.38 | 32.60 | 17.78 | -4.89 | -6.27 | -2.37 | |
EPS in Rs | -109.20 | -52.40 | -152.40 | 94.00 | -277.60 | -372.80 | -546.80 | -575.20 | 1,304.00 | 711.20 | -195.60 | -250.80 | -94.80 |
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: | 13% |
3 Years: | 29% |
TTM: | -32% |
Compounded Profit Growth | |
---|---|
10 Years: | -9% |
5 Years: | 9% |
3 Years: | % |
TTM: | 50% |
Stock Price CAGR | |
---|---|
10 Years: | 14% |
5 Years: | 31% |
3 Years: | 14% |
1 Year: | 8% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 0% |
Last Year: | -45% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 15.84 | 14.53 | 10.72 | 13.07 | 6.13 | -3.17 | -16.79 | -31.07 | 1.95 | 19.73 | 14.87 | 8.62 | 7.24 |
19.89 | 23.84 | 20.79 | 28.24 | 46.13 | 52.69 | 58.26 | 76.73 | 92.86 | 74.66 | 79.80 | 126.61 | 136.81 | |
7.85 | 27.76 | 56.64 | 34.78 | 27.74 | 15.01 | 21.36 | 24.76 | 50.63 | 19.08 | 18.92 | 20.49 | 19.06 | |
Total Liabilities | 46.08 | 68.63 | 90.65 | 78.59 | 82.50 | 67.03 | 65.33 | 72.92 | 147.94 | 115.97 | 116.09 | 158.22 | 165.61 |
28.99 | 29.96 | 29.30 | 28.35 | 27.60 | 27.15 | 29.09 | 39.21 | 46.45 | 45.54 | 45.05 | 48.49 | 58.14 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 1.58 | 0.49 | 0.11 | 5.88 | 19.35 | 51.86 | 53.38 |
Investments | 1.69 | 1.73 | 1.94 | 0.30 | 0.01 | 0.08 | 0.03 | 1.06 | 2.15 | 8.20 | 4.65 | 3.29 | 6.72 |
15.40 | 36.94 | 59.41 | 49.94 | 54.89 | 39.74 | 34.63 | 32.16 | 99.23 | 56.35 | 47.04 | 54.58 | 47.37 | |
Total Assets | 46.08 | 68.63 | 90.65 | 78.59 | 82.50 | 67.03 | 65.33 | 72.92 | 147.94 | 115.97 | 116.09 | 158.22 | 165.61 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-11.53 | -1.06 | 3.07 | -7.67 | -17.14 | -5.02 | 7.26 | 1.97 | -40.68 | 34.62 | 15.03 | 9.19 | |
-5.09 | -1.85 | -0.35 | 1.68 | 0.27 | 0.16 | -3.92 | -10.74 | 39.04 | -5.25 | -10.17 | -35.01 | |
16.57 | 3.44 | -3.16 | 6.50 | 16.70 | 4.84 | -3.32 | 8.19 | 3.81 | -29.92 | -5.53 | 37.50 | |
Net Cash Flow | -0.05 | 0.53 | -0.44 | 0.51 | -0.17 | -0.03 | 0.02 | -0.58 | 2.17 | -0.56 | -0.66 | 11.68 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 30.42 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 11.58 | 30.21 | 17.53 | 175.51 | 126.82 |
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 | 30.42 | 0.00 | 0.00 | 1,794.91 | 0.00 | 549.56 | 2,098.23 | 2,178.63 | 30.21 | 427.33 | 137.50 | -904.99 |
Working Capital Days | 11,010.83 | 12,441.74 | 2,473.89 | 81.90 | 772.67 | 276.01 | 424.48 | 370.79 | 1,979.77 | 101.70 | 163.50 | 163.17 |
ROCE % | -4.77% | -9.36% | -1.98% | 8.51% | -11.85% | -13.50% | -12.73% | -9.77% | 62.02% | 9.67% | 1.88% | 1.92% |
Documents
Announcements
- Compliance Certificate Under Reg 40 Of SEBI (LODR) 2015 - 31.03.2024 13 Apr
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 11 Apr
- Compliance Certificate For The Quarter 31.03.2024 11 Apr
- Closure of Trading Window 28 Mar
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
15 Feb - Newspaper Clipping for the Results (Standalone & Consolidated) - 31.12.2023
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
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