RDB Rasayans Ltd

RDB Rasayans Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

RDB Rasayans Ltd

₹ 172 -1.63%
11 Dec 4:00 p.m.
rdbgroup.in BSE: 533608
About

Incorporated in 1995, RDB Rasayans Ltd manufactures Polymer-based Woven Bags & Flexible Intermediate Bulk Container (Jumbo Bags)[1]

Key Points

Business Overview:[1][2]
RDBRL is an ISO 9001 certified company which is a manufacturer, supplier, importer and exporter of polymer-based woven bags & FIBC Jumbo Bag, Bulk Container Liner, Woven Sack Bag, Textile Fabric. It also trades in raw materials

Website BSE
  • Market Cap ₹ 300 Cr.
  • Current Price ₹ 172
  • High / Low ₹ 205 / 98.0
  • Stock P/E 11.6
  • Book Value ₹ 113
  • Dividend Yield 0.00 %
  • ROCE 17.1 %
  • ROE 12.9 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company is expected to give good quarter

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of 2.93% over past five years.
  • Earnings include an other income of Rs.21.1 Cr.
  • Working capital days have increased from 348 days to 534 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: Packaging Industry: Packaging

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
28.76 32.97 32.54 30.16 28.56 23.62 27.01 26.18 25.57 25.32 26.13 61.28 30.51
24.80 27.91 30.30 20.88 22.68 19.80 26.67 20.25 22.29 21.03 23.15 56.51 27.82
Operating Profit 3.96 5.06 2.24 9.28 5.88 3.82 0.34 5.93 3.28 4.29 2.98 4.77 2.69
OPM % 13.77% 15.35% 6.88% 30.77% 20.59% 16.17% 1.26% 22.65% 12.83% 16.94% 11.40% 7.78% 8.82%
2.85 3.04 3.33 3.47 3.73 4.32 3.28 3.29 4.01 4.92 4.95 5.56 5.71
Interest 0.03 0.05 0.06 0.03 0.04 0.02 0.01 0.01 0.02 0.04 0.07 0.04 0.02
Depreciation 0.31 0.31 0.33 0.33 0.33 0.32 0.32 0.32 0.31 0.32 0.31 0.30 0.29
Profit before tax 6.47 7.74 5.18 12.39 9.24 7.80 3.29 8.89 6.96 8.85 7.55 9.99 8.09
Tax % 29.83% 14.21% 5.60% 28.25% 20.67% 26.15% 27.66% 25.20% 25.14% 24.63% 24.37% 26.73% 25.22%
4.53 6.64 4.90 8.90 7.34 5.76 2.38 6.65 5.21 6.67 5.70 7.33 6.04
EPS in Rs 2.56 3.75 2.77 5.02 4.14 3.25 1.34 3.75 2.94 3.77 3.22 4.14 3.41
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
58 71 65 61 68 78 89 90 92 123 109 103 143
54 65 63 59 63 72 84 80 74 106 90 87 129
Operating Profit 4 6 3 2 4 5 5 10 19 17 19 16 15
OPM % 6% 8% 4% 4% 6% 7% 6% 11% 20% 14% 18% 16% 10%
1 0 9 6 6 9 10 10 10 12 15 17 21
Interest 2 2 1 1 1 2 1 1 0 0 0 0 0
Depreciation 2 2 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 1 2 9 7 9 12 12 18 27 28 33 32 34
Tax % 32% 33% 30% 39% 34% 36% 27% 35% 29% 20% 26% 25%
1 2 6 4 6 7 9 12 19 22 24 24 26
EPS in Rs 0.43 0.93 3.66 2.35 3.26 4.14 5.09 6.50 10.73 12.45 13.76 13.68 14.54
Dividend Payout % 115% 54% 14% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 4%
5 Years: 3%
3 Years: 4%
TTM: 40%
Compounded Profit Growth
10 Years: 30%
5 Years: 24%
3 Years: 6%
TTM: 29%
Stock Price CAGR
10 Years: 27%
5 Years: 33%
3 Years: 28%
1 Year: 55%
Return on Equity
10 Years: 13%
5 Years: 15%
3 Years: 15%
Last Year: 13%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 18 18 18 18 18 18 18 18 18 18 18 18 18
Reserves 35 36 42 46 51 59 68 79 98 120 145 169 182
12 9 13 7 13 19 13 3 10 5 0 1 1
6 6 10 6 8 10 14 14 14 14 6 7 8
Total Liabilities 71 70 81 77 90 106 112 114 140 157 168 194 209
14 12 12 11 14 14 13 13 13 14 13 13 12
CWIP 0 0 0 0 0 0 0 0 1 0 0 0 0
Investments 0 0 0 0 26 26 0 22 22 16 59 5 25
57 57 69 66 50 67 99 79 104 127 96 176 172
Total Assets 71 70 81 77 90 106 112 114 140 157 168 194 209

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-5 9 4 2 -4 -12 -1 2 -3 -6 45 -76
8 -3 -5 5 -0 8 8 8 3 6 -39 74
-2 -6 1 -7 5 3 -7 -11 6 -6 -5 1
Net Cash Flow 0 0 0 -0 1 -0 -0 0 6 -6 1 -1

Ratios

Figures in Rs. Crores

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 60 51 50 57 57 53 49 53 62 58 61 51
Inventory Days 106 69 67 38 14 20 39 12 16 16 19 23
Days Payable 25 23 34 17 22 25 42 34 20 20 17 26
Cash Conversion Cycle 141 98 82 77 49 48 46 32 58 55 63 48
Working Capital Days 119 92 177 192 225 260 247 260 325 315 195 534
ROCE % 4% 7% 16% 11% 12% 13% 12% 19% 24% 20% 21% 17%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
69.83% 69.83% 69.83% 69.83% 69.83% 69.83% 69.83% 69.83% 69.83% 69.83% 69.83% 69.83%
0.00% 0.00% 0.08% 0.14% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
30.17% 30.17% 30.09% 30.02% 30.16% 30.15% 30.16% 30.17% 30.16% 30.16% 30.16% 30.16%
No. of Shareholders 5,7956,4776,5706,3096,1037,2587,1646,9596,8276,8996,8836,842

* 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

DRHP