Rainbow Denim Ltd
₹ 3.44
4.88%
18 May 2023
About
Incorporated in 1999, Rainbow Denim Limited is engaged in the manufacturing of denim fabrics.
Key Points
- Market Cap ₹ 4.57 Cr.
- Current Price ₹ 3.44
- High / Low ₹ /
- Stock P/E 0.20
- Book Value ₹ 37.2
- Dividend Yield 0.00 %
- ROCE 16.4 %
- ROE 45.5 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.09 times its book value
- Company has delivered good profit growth of 23.4% CAGR over last 5 years
- Debtor days have improved from 189 to 81.1 days.
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Tax rate seems low
- Company might be capitalizing the interest cost
* 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 Textiles Textiles & Apparels Other Textile Products
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 119 | 166 | 219 | 179 | 146 | 70 | 5 | 0 | 1 | 0 | 15 | 164 | 240 | |
| 129 | 164 | 218 | 184 | 160 | 92 | 20 | 7 | 2 | 1 | 11 | 143 | 206 | |
| Operating Profit | -10 | 2 | 1 | -5 | -14 | -22 | -15 | -6 | -2 | -1 | 3 | 22 | 34 |
| OPM % | -8% | 1% | 1% | -3% | -9% | -32% | -283% | -1,413% | -211% | -1,750% | 23% | 13% | 14% |
| 0 | 1 | 0 | 11 | 25 | 25 | 12 | 11 | 11 | 7 | 0 | 0 | 0 | |
| Interest | 10 | 11 | 7 | 12 | 14 | 12 | 11 | 11 | 10 | 7 | 0 | 6 | 9 |
| Depreciation | 9 | 11 | 5 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 |
| Profit before tax | -28 | -20 | -10 | -9 | -5 | -11 | -16 | -7 | -2 | -2 | 2 | 14 | 23 |
| Tax % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | |
| -28 | -20 | -10 | -9 | -5 | -11 | -16 | -7 | -2 | -2 | 2 | 14 | 23 | |
| EPS in Rs | -21.36 | -14.69 | -7.32 | -6.74 | -3.85 | -8.53 | -12.17 | -5.62 | -1.69 | -1.64 | 1.78 | 10.50 | 17.30 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 0% |
| 5 Years: | 100% |
| 3 Years: | 500% |
| TTM: | 1001% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 11% |
| 5 Years: | 23% |
| 3 Years: | 102% |
| TTM: | 491% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | -7% |
| 5 Years: | 17% |
| 3 Years: | 1% |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | 46% |
Balance Sheet
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | -54 | -117 | -126 | -135 | -141 | -152 | -167 | -175 | -177 | 10 | 24 | 36 |
| 143 | 151 | 168 | 99 | 113 | 105 | 118 | 128 | 139 | 70 | 116 | 138 | |
| 34 | 45 | 48 | 114 | 108 | 87 | 70 | 63 | 54 | 5 | 12 | 58 | |
| Total Liabilities | 136 | 93 | 102 | 91 | 94 | 53 | 34 | 30 | 29 | 99 | 165 | 245 |
| 93 | 39 | 35 | 33 | 29 | 26 | 24 | 23 | 22 | 55 | 67 | 76 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 10 | 10 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 44 | 54 | 67 | 58 | 64 | 27 | 10 | 7 | 7 | 40 | 88 | 158 | |
| Total Assets | 136 | 93 | 102 | 91 | 94 | 53 | 34 | 30 | 29 | 99 | 165 | 245 |
Cash Flows
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | -0 | 3 | 9 | -16 | 4 | -2 | -0 | -0 | 4 | -76 | -18 | |
| 3 | 0 | -1 | -1 | 15 | 16 | 1 | 0 | 0 | 0 | -10 | -19 | |
| -3 | -1 | -2 | -8 | 1 | -21 | 2 | 0 | 0 | 0 | 82 | 39 | |
| Net Cash Flow | 0 | -1 | 0 | 0 | -1 | -0 | 0 | 0 | 0 | 4 | -4 | 2 |
Ratios
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 69 | 68 | 56 | 77 | 101 | 62 | 115 | 1,032 | 624 | 297 | 81 | |
| Inventory Days | 72 | 61 | 60 | 48 | 59 | 79 | 302 | 508 | 1,624 | 530 | 112 | |
| Days Payable | 92 | 109 | 125 | 166 | 207 | 342 | 2,306 | 6,678 | 26,354 | 169 | 27 | |
| Cash Conversion Cycle | 49 | 20 | -10 | -41 | -46 | -201 | -1,888 | -5,139 | -24,106 | 658 | 166 | |
| Working Capital Days | -151 | -77 | -12 | -161 | -164 | -455 | -7,340 | -105,009 | -73,038 | 50 | -1 | |
| ROCE % | -16% | -12% | -6% | 20% | 16% |
Documents
Announcements
-
INTIMATION OF NEWSPAPER PUBLISHMENT OF UNAUDITED FINANCIAL RESULTS FOR 02ND QUARTER AND HALF YEAR ENDED SEPTEMBER 30 2025
17 Nov - Submitted newspaper clippings of unaudited Q2 and H1 results (Sep 30, 2025); board approved Nov 14; published Nov 16.
- Results- Financial Results For Quarter And Half Year Ended 30/09/2025 14 Nov
-
Board Meeting Outcome for APPROVAL OF UNAUDITED FINANCIAL RESULTS FOR QUARTER AND HALF YEAR ENDED 30TH SEPTEMBER 2025
14 Nov - Approved unaudited financial results for Q2 and half-year ended September 30, 2025; auditor's limited review noted.
-
Board Meeting Intimation for PRIOR INTIMATION OF BOARD MEETING FOR HALF YEAR ENDED SEPTEMBER 30, 2025
11 Nov - Board meeting on 14 Nov 2025 to approve Q2 and H1 unaudited financial results.
- UNAUDITED RESULTS-FOR QUARTER ENDED JUNE 30, 2025 14 Aug
Annual reports
-
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
Product Profile:[1]
Company's collection includes denims in weights ranging from 4.5 to 14.5 oz.
a) Weaves: 1/1 Plain weave, 2/1 and 3/1 Twills, Broken Twills, 4/1 Satins, Herringbone Twills
b) Special finishes: Scoured Finish, Mercerized Denims (Flat Finish), Different types of coating (PU based, Acrylic), with different color casts
c) Shades: Normal Indigo Blue, Super Dark Indigo Blue, Sulphur Bottom Indigo Top Shades, Indigo Bottom Sulphur Top Shades, Sulphur Shades, Sandwich shades, with combinations of Indigo and Sulphur layers of dyeing, Tinting and Over Dyeing in different colors – Yellow, Brown, etc.
d) Product range: OE x OE – Basic Denim, OE x Elastane, Ring x OE, Ring x Ring, Ring x Elastane, Crosshatch denims, Stubby Denims, Structured (Dobby) Denims, Different weaves – 1/1 Plain, 2/1, 3/1, Broken Twills, Satins, Polyester filament weft denims, Poly Stretch fabrics, Multi-count denim fabrics, Overdyed and Tinted denims, Silky Denims, Light weight (5 Oz to 6.5 Oz) denims, Doubled yarn warp denims.