Raja Bahadur International Ltd

Raja Bahadur International Ltd

₹ 3,930 1.91%
12 Apr 4:01 p.m.
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

  • Market Cap 98.2 Cr.
  • Current Price 3,930
  • High / Low 4,399 / 3,185
  • Stock P/E
  • Book Value 405
  • Dividend Yield 0.00 %
  • ROCE 3.46 %
  • ROE -33.6 %
  • Face Value 100

Pros

Cons

  • Stock is trading at 9.52 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of 2.67% 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

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
34.70 1.69 3.17 4.36 9.42 13.73 3.78 7.09 4.01 3.99 4.33 4.53 6.58
36.11 2.94 2.37 3.87 8.82 13.50 3.50 6.72 2.95 1.28 2.95 2.98 2.66
Operating Profit -1.41 -1.25 0.80 0.49 0.60 0.23 0.28 0.37 1.06 2.71 1.38 1.55 3.92
OPM % -4.06% -73.96% 25.24% 11.24% 6.37% 1.68% 7.41% 5.22% 26.43% 67.92% 31.87% 34.22% 59.57%
6.57 0.23 0.14 0.16 0.14 0.25 0.25 0.14 0.19 0.37 0.29 0.67 0.52
Interest 2.69 2.37 2.42 2.38 2.42 3.09 2.11 2.19 2.05 2.97 2.84 2.31 3.04
Depreciation 0.26 0.30 0.29 0.25 0.28 0.28 0.28 0.29 0.29 0.29 0.31 0.34 0.46
Profit before tax 2.21 -3.69 -1.77 -1.98 -1.96 -2.89 -1.86 -1.97 -1.09 -0.18 -1.48 -0.43 0.94
Tax % 0.90% 365.31% 27.12% 23.74% 25.00% 73.36% 28.49% -37.56% 51.38% 166.67% 22.97% 41.86% 28.72%
2.19 9.79 -1.30 -1.51 -1.47 -0.75 -1.33 -2.71 -0.52 0.12 -1.14 -0.24 0.68
EPS in Rs 87.60 391.60 -52.00 -60.40 -58.80 -30.00 -53.20 -108.40 -20.80 4.80 -45.60 -9.60 27.20
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
31.05 10.31 9.46 8.82 93.89 26.12 18.88 19.43
38.21 16.02 14.30 10.99 84.13 23.99 14.45 9.87
Operating Profit -7.16 -5.71 -4.84 -2.17 9.76 2.13 4.43 9.56
OPM % -23.06% -55.38% -51.16% -24.60% 10.40% 8.15% 23.46% 49.20%
0.07 0.04 0.76 47.85 7.01 0.69 0.94 1.85
Interest 2.27 7.76 9.95 12.23 11.73 10.31 9.32 11.16
Depreciation 0.12 0.50 0.72 0.87 1.11 1.10 1.14 1.40
Profit before tax -9.48 -13.93 -14.75 32.58 3.93 -8.59 -5.09 -1.15
Tax % 1.69% 1.44% 0.20% 1.10% -340.97% 41.56% 12.57%
-9.32 -13.72 -14.72 32.22 17.33 -5.03 -4.45 -0.58
EPS in Rs -372.80 -548.80 -588.80 1,288.80 693.20 -201.20 -178.00 -23.20
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: 13%
3 Years: 29%
TTM: -32%
Compounded Profit Growth
10 Years: %
5 Years: 11%
3 Years: %
TTM: 89%
Stock Price CAGR
10 Years: 13%
5 Years: 29%
3 Years: 17%
1 Year: 22%
Return on Equity
10 Years: %
5 Years: %
3 Years: 3%
Last Year: -34%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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
Reserves -3.17 -16.84 -31.47 1.17 18.50 13.51 9.08 7.63
54.89 66.94 90.12 99.60 74.74 79.85 126.63 136.81
14.16 18.85 24.29 51.33 19.08 18.92 20.57 19.20
Total Liabilities 68.38 71.45 85.44 154.60 114.82 114.78 158.78 166.14
27.15 29.10 39.45 46.74 45.68 45.17 48.58 58.21
CWIP 0.06 1.58 0.49 0.11 5.88 19.35 51.86 53.38
Investments 0.06 0.00 1.03 2.13 8.18 4.63 3.26 6.69
41.11 40.77 44.47 105.62 55.08 45.63 55.08 47.86
Total Assets 68.38 71.45 85.44 154.60 114.82 114.78 158.78 166.14

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-6.97 0.62 -2.21 -34.11 41.13 14.59 9.24
0.11 -3.92 -10.99 38.95 -5.14 -10.13 -35.01
7.04 3.16 12.84 -2.86 -36.59 -5.20 37.47
Net Cash Flow 0.18 -0.14 -0.36 1.99 -0.60 -0.74 11.69

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 0.00 0.00 11.58 30.21 17.53 175.51 126.82
Inventory Days 729.79 350.83 117.94 96.24
Days Payable 140.38 100.00 198.35 2,097.39
Cash Conversion Cycle 589.41 0.00 11.58 30.21 268.37 95.10 -1,874.32
Working Capital Days 298.82 726.46 855.78 2,113.85 88.56 142.81 168.58
ROCE % -11.55% -8.44% 54.51% 9.15% 1.71% 3.46%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 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% 24.93% 24.93% 24.94% 24.93% 24.94% 24.93% 24.93% 24.94% 24.94%
No. of Shareholders 8441,1401,4251,3571,3151,2881,2671,2451,2081,1851,1581,193

* 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