Responsive Industries Ltd

AI
Responsive Ind Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Responsive Industries Ltd

₹ 145 -2.20%
30 Oct - close price
responsiveindustries.com BSE: 505509 NSE: RESPONIND
About

Responsive Industries Limited, incorporated in 1982 is a leading India-based manufacturer of polyvinyl chloride (PVC)-based products. [1]

Key Points

Products
The company offers a diverse product range, including luxury vinyl planks, resilient vinyl sheets, synthetic leather, synthetic ropes, and waterproof membranes. Luxury vinyl planks and synthetic leather are used across various industries, such as residential and commercial spaces, healthcare, transportation, and more.[1]

Website BSE NSE
  • Market Cap ₹ 3,864 Cr.
  • Current Price ₹ 145
  • High / Low ₹ 242 / 117
  • Stock P/E 292
  • Book Value ₹ 36.4
  • Dividend Yield 0.07 %
  • ROCE 3.90 %
  • ROE 1.51 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Debtor days have improved from 66.0 to 49.3 days.

Cons

  • Stock is trading at 3.98 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 8.12% over past five years.
  • Company has a low return on equity of 2.80% over last 3 years.
  • Dividend payout has been low at 11.9% of profits over last 3 years
  • Company's cost of borrowing seems high
  • Working capital days have increased from 79.6 days to 130 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

Consumer Discretionary Consumer Durables Consumer Durables Furniture, Home Furnishing

Part of Nifty Total Market Nifty Microcap 250 Nifty Smallcap 500 BSE Consumer Discretionary BSE 1000

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
170.01 138.38 152.30 128.80 146.64 128.84 151.46 149.12 130.38 133.12 128.53 148.28 170.44
145.13 111.63 133.35 103.44 119.93 97.75 125.88 124.40 107.59 109.96 107.08 129.24 147.24
Operating Profit 24.88 26.75 18.95 25.36 26.71 31.09 25.58 24.72 22.79 23.16 21.45 19.04 23.20
OPM % 14.63% 19.33% 12.44% 19.69% 18.21% 24.13% 16.89% 16.58% 17.48% 17.40% 16.69% 12.84% 13.61%
3.89 1.46 9.01 1.99 2.23 2.66 1.52 1.20 2.04 0.69 1.74 1.03 0.89
Interest 7.29 4.72 4.26 4.88 4.74 6.28 6.88 5.26 7.02 5.62 7.61 3.95 4.18
Depreciation 11.61 11.72 11.23 12.73 13.05 13.08 12.85 13.22 13.19 13.20 12.65 12.68 12.82
Profit before tax 9.87 11.77 12.47 9.74 11.15 14.39 7.37 7.44 4.62 5.03 2.93 3.44 7.09
Tax % 25.23% 20.48% 31.92% 24.64% 25.38% 26.06% 26.05% 23.66% 29.87% 35.39% 34.81% 26.16% 26.80%
7.38 9.36 8.50 7.33 8.32 10.64 5.44 5.67 3.24 3.25 1.91 2.54 5.18
EPS in Rs 0.28 0.35 0.32 0.27 0.31 0.40 0.20 0.21 0.12 0.12 0.07 0.10 0.19
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
1,514 1,835 1,824 1,083 629 434 366 491 667 655 556 541 580
1,338 1,665 1,689 990 522 346 314 417 596 562 447 449 494
Operating Profit 176 170 135 93 107 88 52 74 70 93 109 92 87
OPM % 12% 9% 7% 9% 17% 20% 14% 15% 11% 14% 20% 17% 15%
21 12 17 15 14 17 7 17 16 16 8 6 4
Interest 26 26 23 17 13 21 4 25 26 20 23 26 21
Depreciation 123 128 99 66 62 57 43 44 43 46 52 52 51
Profit before tax 47 28 30 26 47 27 12 22 17 42 43 20 18
Tax % 30% 37% 35% 50% 39% 8% 45% 29% 24% 26% 26% 30%
33 18 19 13 28 25 7 15 13 32 32 14 13
EPS in Rs 1.24 0.67 0.73 0.49 1.06 0.93 0.24 0.57 0.48 1.19 1.19 0.53 0.48
Dividend Payout % 8% 15% 14% 20% 11% 11% 41% 17% 21% 8% 8% 19%
Compounded Sales Growth
10 Years: -11%
5 Years: 8%
3 Years: -7%
TTM: 4%
Compounded Profit Growth
10 Years: -2%
5 Years: 18%
3 Years: 4%
TTM: -47%
Stock Price CAGR
10 Years: 7%
5 Years: 4%
3 Years: -24%
1 Year: -26%
Return on Equity
10 Years: 3%
5 Years: 2%
3 Years: 3%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 Sep 2026
Equity Capital 27 27 27 27 27 27 27 27 27 27 27 27 27
Reserves 518 556 578 588 613 633 638 650 868 897 926 938 943
550 419 382 223 109 167 316 358 229 195 251 192 139
70 224 84 133 48 58 51 111 57 61 70 64 85
Total Liabilities 1,165 1,226 1,070 970 797 885 1,033 1,145 1,181 1,180 1,274 1,221 1,194
733 632 549 493 440 385 342 307 350 479 477 436 416
CWIP 0 7 0 0 0 0 0 0 0 0 0 0 0
Investments 33 39 40 59 210 300 460 488 448 445 446 444 444
398 547 480 418 146 200 231 351 383 256 351 341 334
Total Assets 1,165 1,226 1,070 970 797 885 1,033 1,145 1,181 1,180 1,274 1,221 1,194

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
172 164 78 140 285 60 15 18 55 195 10 96
-26 24 -31 19 -159 -91 -158 -34 -18 -146 -43 -9
-181 -160 -74 -176 -129 33 144 13 -35 -57 31 -87
Net Cash Flow -36 28 -27 -16 -2 2 0 -2 3 -8 -2 0
Free Cash Flow 148 160 69 152 277 59 15 12 50 20 -39 85
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit 105% 100% 64% 163% 283% 79% 34% 31% 87% 215% 18% 110%

Ratios

Standalone / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 43 84 51 91 33 100 84 116 84 78 70 49
Inventory Days 14 8 25 43 56 67 124 174 138 75 185 222
Days Payable 6 44 6 24 3 52 43 88 20 21 36 25
Cash Conversion Cycle 51 48 70 111 86 115 165 201 201 132 220 246
Working Capital Days 3 7 4 22 -3 -23 -21 26 48 10 98 130
ROCE % 6% 5% 5% 5% 7% 6% 2% 4% 4% 6% 6% 4%

Insights

In beta
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Number of Countries Exported To
count

Log in to view insights

Please log in to see hidden values.

Login
Installed Capacity
MT per month
Number of Distributors (Domestic + International)
count
Number of SKUs
count
Export Share of Revenue
%
Railways Share of Revenue
%
Capacity Utilization
%
Vinyl Planks Share of Revenue
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

4 Recently
Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
59.50% 59.14% 59.14% 59.14% 59.14% 59.14% 59.14% 59.14% 59.14% 59.14% 59.14% 59.14%
35.12% 35.08% 35.12% 34.77% 32.48% 31.62% 31.41% 30.60% 31.23% 32.20% 7.48% 7.57%
3.57% 3.59% 3.59% 3.56% 3.51% 3.52% 3.35% 3.30% 3.28% 3.22% 3.22% 3.02%
1.80% 2.20% 2.16% 2.52% 4.87% 5.74% 6.11% 6.96% 6.35% 5.44% 30.15% 30.26%
No. of Shareholders 12,78114,27714,97416,56618,64318,02817,85917,62517,10616,31615,77317,864

* 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

Concalls

  • Feb 2026
    Transcript
    AI Summary
    PPT
  • Dec 2025
    Transcript
    AI Summary
    PPT
  • Feb 2025
    Transcript
    AI Summary
    PPT
  • Jan 2025
    Transcript
    AI Summary
    PPT
  • Jan 2025
    Transcript
    AI Summary
    PPT
  • Jun 2024
    Transcript
    PPT
  • Sep 2023
    Transcript
    AI Summary
    PPT
  • Feb 2020
    Transcript
    AI Summary
    PPT
  • Nov 2019
    Transcript
    AI Summary
    PPT
  • Aug 2019
    Transcript
    AI Summary
    PPT
  • May 2019
    Transcript
    AI Summary
    PPT
  • Aug 2018
    Transcript
    AI Summary
    PPT
  • Aug 2018
    Transcript
    AI Summary
    PPT