Responsive Industries Ltd
Responsive Industries Limited, incorporated in 1982 is a leading India-based manufacturer of polyvinyl chloride (PVC)-based products. [1]
- Market Cap ₹ 8,421 Cr.
- Current Price ₹ 316
- High / Low ₹ 365 / 153
- Stock P/E 266
- Book Value ₹ 34.6
- Dividend Yield 0.03 %
- ROCE 5.82 %
- ROE 3.93 %
- Face Value ₹ 1.00
Pros
- Company has reduced debt.
- Company's working capital requirements have reduced from 160 days to 120 days
Cons
- Stock is trading at 9.12 times its book value
- Promoter holding has decreased over last quarter: -0.36%
- Company has a low return on equity of 2.63% 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: Plastic products Industry: Plastics Products
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,519 | 1,842 | 1,514 | 1,835 | 1,824 | 1,083 | 629 | 434 | 366 | 491 | 538 | 655 | |
1,350 | 1,659 | 1,338 | 1,665 | 1,689 | 990 | 522 | 346 | 314 | 417 | 473 | 563 | |
Operating Profit | 169 | 183 | 176 | 170 | 135 | 93 | 107 | 88 | 52 | 74 | 65 | 92 |
OPM % | 11% | 10% | 12% | 9% | 7% | 9% | 17% | 20% | 14% | 15% | 12% | 14% |
3 | 15 | 21 | 12 | 17 | 15 | 14 | 17 | 7 | 17 | 17 | 17 | |
Interest | 28 | 29 | 26 | 26 | 23 | 17 | 13 | 21 | 4 | 25 | 35 | 20 |
Depreciation | 92 | 106 | 123 | 128 | 99 | 66 | 62 | 57 | 43 | 44 | 32 | 46 |
Profit before tax | 52 | 62 | 47 | 28 | 30 | 26 | 47 | 27 | 12 | 22 | 14 | 42 |
Tax % | 9% | 19% | 30% | 37% | 35% | 50% | 39% | 8% | 45% | 29% | 24% | 26% |
47 | 51 | 33 | 18 | 19 | 13 | 28 | 25 | 7 | 15 | 11 | 32 | |
EPS in Rs | 1.77 | 1.90 | 1.24 | 0.67 | 0.73 | 0.49 | 1.06 | 0.93 | 0.24 | 0.57 | 0.41 | 1.19 |
Dividend Payout % | 6% | 5% | 8% | 15% | 14% | 20% | 11% | 11% | 41% | 17% | 24% | 8% |
Compounded Sales Growth | |
---|---|
10 Years: | -10% |
5 Years: | 1% |
3 Years: | 21% |
TTM: | 22% |
Compounded Profit Growth | |
---|---|
10 Years: | -4% |
5 Years: | 2% |
3 Years: | 72% |
TTM: | 184% |
Stock Price CAGR | |
---|---|
10 Years: | 13% |
5 Years: | 28% |
3 Years: | 29% |
1 Year: | 78% |
Return on Equity | |
---|---|
10 Years: | 3% |
5 Years: | 3% |
3 Years: | 3% |
Last Year: | 4% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
Reserves | 406 | 455 | 518 | 556 | 578 | 588 | 613 | 633 | 638 | 650 | 659 | 897 |
575 | 719 | 550 | 419 | 382 | 223 | 109 | 167 | 316 | 358 | 349 | 195 | |
88 | 95 | 70 | 224 | 84 | 133 | 48 | 58 | 51 | 111 | 68 | 61 | |
Total Liabilities | 1,095 | 1,295 | 1,165 | 1,226 | 1,070 | 970 | 797 | 885 | 1,033 | 1,145 | 1,102 | 1,180 |
741 | 828 | 733 | 632 | 549 | 493 | 440 | 385 | 342 | 307 | 279 | 479 | |
CWIP | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 73 | 35 | 33 | 39 | 40 | 59 | 210 | 300 | 460 | 488 | 488 | 445 |
281 | 432 | 398 | 547 | 480 | 418 | 146 | 200 | 231 | 351 | 334 | 256 | |
Total Assets | 1,095 | 1,295 | 1,165 | 1,226 | 1,070 | 970 | 797 | 885 | 1,033 | 1,145 | 1,102 | 1,180 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
101 | 88 | 172 | 164 | 78 | 140 | 285 | 60 | 15 | 18 | 49 | 195 | |
-94 | -119 | -26 | 24 | -31 | 19 | -159 | -91 | -158 | -34 | -2 | -146 | |
-5 | 85 | -181 | -160 | -74 | -176 | -129 | 33 | 144 | 13 | -46 | -57 | |
Net Cash Flow | 1 | 54 | -36 | 28 | -27 | -16 | -2 | 2 | 0 | -2 | -0 | -8 |
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 | 32 | 42 | 43 | 84 | 51 | 91 | 33 | 100 | 84 | 116 | 99 | 78 |
Inventory Days | 17 | 10 | 14 | 8 | 25 | 43 | 56 | 67 | 124 | 174 | 162 | 75 |
Days Payable | 8 | 6 | 6 | 44 | 6 | 24 | 3 | 52 | 43 | 88 | 31 | 21 |
Cash Conversion Cycle | 41 | 46 | 51 | 48 | 70 | 111 | 86 | 115 | 165 | 201 | 230 | 132 |
Working Capital Days | 41 | 44 | 49 | 30 | 41 | 74 | 60 | 116 | 146 | 179 | 182 | 120 |
ROCE % | 8% | 8% | 6% | 5% | 5% | 5% | 7% | 6% | 2% | 4% | 5% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
8 Jun - Transcript of Q4 & FY24 results concall
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome 3 Jun
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
30 May - Secretarial Compliance Report for the year ended 31.03.2024
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
30 May - Of Q4 & FY24 results concall
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
29 May - Copies of Newspaper advertisement of Audited financial results for the year ended 31.03.2024
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 nse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Products
The Company’s main products include Vinyl Flooring, Synthetic Leather, and Luxury Vinyl Tile (LVT), having 30+ product categories within. It caters to 25 end-user industries ranging from hospitals, health care, transportation, real estate – offices, and residences.{#https://www.bseindia.com/bseplus/AnnualReport/505509/77145505509.pdf#page=21 #} {#https://www.responsiveindustries.com/ #}
It has a presence in the shipping ropes business through its subsidiary Axiom Cordages Limited. [1]