Rainbow Foundations Ltd
Incorporated in 1994, Rainbow Foundations Limited is in the business of Real estate sales and development.
- Market Cap ₹ 80.2 Cr.
- Current Price ₹ 16.2
- High / Low ₹ 19.6 / 8.60
- Stock P/E 138
- Book Value ₹ 14.0
- Dividend Yield 0.00 %
- ROCE 4.05 %
- ROE 3.06 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 1.17 times its book value
- Company is expected to give good quarter
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- Company has a low return on equity of 3.48% over last 3 years.
- Company might be capitalizing the interest cost
- Company has high debtors of 403 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
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
13.19 | 14.01 | 14.57 | 31.21 | 29.71 | 46.40 | 55.38 | 37.76 | 25.85 | 34.62 | 36.02 | 40.24 | 76.09 | |
11.18 | 11.96 | 12.05 | 26.72 | 23.19 | 34.85 | 41.06 | 32.64 | 20.82 | 28.23 | 31.76 | 30.10 | 57.99 | |
Operating Profit | 2.01 | 2.05 | 2.52 | 4.49 | 6.52 | 11.55 | 14.32 | 5.12 | 5.03 | 6.39 | 4.26 | 10.14 | 18.10 |
OPM % | 15.24% | 14.63% | 17.30% | 14.39% | 21.95% | 24.89% | 25.86% | 13.56% | 19.46% | 18.46% | 11.83% | 25.20% | 23.79% |
0.23 | 0.29 | 1.40 | 1.10 | 1.20 | 0.71 | 0.95 | 1.90 | 3.31 | 3.06 | 3.37 | 5.33 | 4.98 | |
Interest | 1.63 | 1.50 | 2.60 | 4.58 | 5.66 | 9.74 | 12.93 | 5.74 | 5.92 | 7.78 | 6.27 | 13.52 | 21.48 |
Depreciation | 0.10 | 0.08 | 0.06 | 0.04 | 0.03 | 0.08 | 0.09 | 0.12 | 0.09 | 0.14 | 0.11 | 0.11 | 0.43 |
Profit before tax | 0.51 | 0.76 | 1.26 | 0.97 | 2.03 | 2.44 | 2.25 | 1.16 | 2.33 | 1.53 | 1.25 | 1.84 | 1.17 |
Tax % | 31.37% | 34.21% | 32.54% | 36.08% | 35.47% | 34.84% | 33.33% | 44.83% | 26.61% | 24.84% | 76.00% | 26.63% | |
0.35 | 0.50 | 0.84 | 0.61 | 1.30 | 1.59 | 1.50 | 0.64 | 1.70 | 1.14 | 0.30 | 1.35 | 0.58 | |
EPS in Rs | 0.07 | 0.10 | 0.17 | 0.12 | 0.26 | 0.32 | 0.30 | 0.13 | 0.34 | 0.23 | 0.06 | 0.27 | 0.11 |
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: | 11% |
5 Years: | -6% |
3 Years: | 16% |
TTM: | 187% |
Compounded Profit Growth | |
---|---|
10 Years: | 10% |
5 Years: | -2% |
3 Years: | -7% |
TTM: | -63% |
Stock Price CAGR | |
---|---|
10 Years: | 13% |
5 Years: | 18% |
3 Years: | 61% |
1 Year: | 73% |
Return on Equity | |
---|---|
10 Years: | 6% |
5 Years: | 5% |
3 Years: | 3% |
Last Year: | 3% |
Balance Sheet
Figures in Rs. Crores
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 | 5.51 | 5.51 | 5.51 | 5.51 | 5.51 | 5.51 | 5.51 | 5.51 | 5.51 | 5.51 | 5.51 | 49.62 | 49.62 |
Reserves | 3.50 | 4.00 | 4.84 | 5.44 | 6.74 | 8.34 | 9.84 | 10.48 | 12.19 | 13.32 | 13.62 | 19.38 | 20.08 |
Preference Capital | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 45.50 | 45.50 | 45.50 | 0.00 | 0.00 | |
17.61 | 13.68 | 54.77 | 90.90 | 152.12 | 126.83 | 116.18 | 87.75 | 83.32 | 185.99 | 287.89 | 382.75 | 418.00 | |
29.37 | 54.82 | 44.17 | 27.20 | 15.10 | 25.55 | 21.57 | 147.47 | 176.89 | 98.04 | 38.93 | 78.86 | 95.18 | |
Total Liabilities | 55.99 | 78.01 | 109.29 | 129.05 | 179.47 | 166.23 | 153.10 | 251.21 | 277.91 | 302.86 | 345.95 | 530.61 | 582.88 |
0.48 | 0.38 | 0.33 | 0.29 | 0.49 | 0.83 | 1.16 | 1.05 | 1.59 | 1.47 | 1.43 | 1.34 | 1.31 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.43 | 0.51 | 0.51 | 1.38 |
55.51 | 77.63 | 108.96 | 128.76 | 178.98 | 165.39 | 151.93 | 250.15 | 276.32 | 300.96 | 344.01 | 528.76 | 580.19 | |
Total Assets | 55.99 | 78.01 | 109.29 | 129.05 | 179.47 | 166.23 | 153.10 | 251.21 | 277.91 | 302.86 | 345.95 | 530.61 | 582.88 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1.58 | 0.00 | -0.03 | -33.16 | -0.05 | 0.03 | 19.15 | -53.43 | 13.92 | 25.22 | -39.15 | -111.60 | |
0.20 | 0.00 | 0.00 | 0.76 | 0.00 | 0.00 | 0.47 | -40.06 | -3.92 | -1.86 | -10.48 | -10.20 | |
-1.70 | 0.00 | 0.03 | 31.58 | 0.06 | -0.04 | -23.42 | 93.50 | -10.33 | -23.32 | 49.65 | 129.86 | |
Net Cash Flow | 0.08 | 0.00 | 0.00 | -0.83 | 0.00 | 0.00 | -3.79 | 0.00 | -0.33 | 0.05 | 0.02 | 8.06 |
Ratios
Figures in Rs. Crores
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 | 111.80 | 82.85 | 75.91 | 76.60 | 192.14 | 157.80 | 34.73 | 56.64 | 102.09 | 33.32 | 16.42 | 402.55 |
Inventory Days | 1,619.22 | 1,926.19 | 2,429.71 | 1,624.68 | 2,434.42 | 1,450.40 | 1,282.64 | 2,285.23 | 4,184.45 | 3,252.96 | 3,288.59 | 5,096.15 |
Days Payable | 815.94 | 1,364.40 | 1,102.99 | 312.31 | 142.28 | 208.22 | 143.12 | 196.44 | 558.41 | 684.68 | 421.07 | 937.07 |
Cash Conversion Cycle | 915.07 | 644.64 | 1,402.63 | 1,388.97 | 2,484.29 | 1,399.99 | 1,174.25 | 2,145.44 | 3,728.13 | 2,601.60 | 2,883.94 | 4,561.63 |
Working Capital Days | 863.66 | 898.04 | 1,790.68 | 1,219.90 | 1,994.42 | 1,101.37 | 883.76 | 1,425.97 | 2,040.05 | 2,605.29 | 2,580.84 | 3,647.28 |
ROCE % | 8.36% | 9.07% | 8.52% | 6.65% | 5.78% | 7.98% | 11.15% | 4.90% | 5.58% | 4.69% | 2.75% | 4.05% |
Documents
Announcements
-
Submission Of Compliance Certificate- Regulation 7(3) Of SEBI (LODR) Regulations 2015.
2d - Listing Obligations and Disclosure Requirement) Regulation 2015, submitting herewith the Compliance Certificate from the Company and Cameo Corporate services Limited ( Share Transfer Agent) for …
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
2d - Confirmation certificate under regulation 74(5) of the SEBI( Depositors and participants) Regulation, 2018 for the Quarter ended 31st March 2024 Received from Cameo Corporate Service …
- Closure of Trading Window 30 Mar
-
Announcement under Regulation 30 (LODR)-Resignation of Company Secretary / Compliance Officer
25 Mar - Clarification of Resignation of CS Niroshaa Kathiravan form the company as Company Secretary and Compliance Officer
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
16 Feb - Listing Obligations and Disclosure Requirement) Regulations 2015, We enclose herewith the public notice of the extract of unaudited financial Results for the quarter ended 31st …
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][2]
Company undertakes Engineering, Procurement and Construction business. Type of work in the contracts with customers involve construction, engineering, designing, supply of materials, development of system, installation, project management, operations and maintenance. At present, company is engaged in building of Flats, Commercial Complexes and Resorts. Company is also engaged in the development and marketing of plots and pieces of land.