Gujarat Raffia Industries Ltd

Guj. Raffia Inds Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Gujarat Raffia Industries Ltd

₹ 42.1 0.10%
13 Jun - close price
griltarp.com BSE: 523836 NSE: GUJRAFFIA
About

Incorporated in 1984, Gujarat Raffia Industries Limited manufactures PE / HDPE Tarpaulins, PP Bags, Geomembrane, Agro Vermibed etc.

Key Points

Product Portfolio:[1]
a) Industrial Products:
HDPE Tarpaulin
PP Woven Bags
Railway Wagon Covers
Fumigation Covers
b) Agricultural Products:
Sharkmat (Pond Liner)
Agricultural Vermibed
Azolla Bed
HDPE Grow Bags
HDPE Weed Mats
c) Camping & Relief Products:
Tarpaulin Tents
Plastic Sheeting / PE Tarpaulin
GRIL PP Ropes

Website BSE NSE - BE
  • Market Cap ₹ 22.8 Cr.
  • Current Price ₹ 42.1
  • High / Low ₹ 106 / 34.7
  • Stock P/E 43.8
  • Book Value ₹ 39.2
  • Dividend Yield 0.00 %
  • ROCE 3.97 %
  • ROE 2.49 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Stock is trading at 1.07 times its book value
  • Debtor days have improved from 36.4 to 26.4 days.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of -2.31% over past five years.
  • Promoter holding is low: 39.6%
  • Company has a low return on equity of 3.05% 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

Industrials Capital Goods Industrial Products Packaging

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
12.86 12.82 7.33 8.26 10.83 9.03 7.63 7.15 7.11 10.52 5.47 6.10 7.96
12.48 11.64 7.60 7.80 10.81 8.55 7.98 6.91 6.54 9.90 4.97 5.56 7.83
Operating Profit 0.38 1.18 -0.27 0.46 0.02 0.48 -0.35 0.24 0.57 0.62 0.50 0.54 0.13
OPM % 2.95% 9.20% -3.68% 5.57% 0.18% 5.32% -4.59% 3.36% 8.02% 5.89% 9.14% 8.85% 1.63%
0.19 0.03 1.01 0.38 0.82 0.24 0.85 0.39 0.04 0.12 0.01 0.01 0.40
Interest 0.15 0.40 0.18 0.23 0.26 0.21 0.10 0.09 0.08 0.08 0.08 0.11 0.06
Depreciation 0.25 0.32 0.32 0.33 0.31 0.33 0.33 0.33 0.33 0.33 0.35 0.35 0.35
Profit before tax 0.17 0.49 0.24 0.28 0.27 0.18 0.07 0.21 0.20 0.33 0.08 0.09 0.12
Tax % 5.88% 16.33% 16.67% 28.57% 22.22% 16.67% 14.29% 14.29% 25.00% 15.15% 12.50% 11.11% 16.67%
0.16 0.42 0.20 0.20 0.22 0.15 0.06 0.18 0.15 0.28 0.07 0.08 0.10
EPS in Rs 0.30 0.78 0.37 0.37 0.41 0.28 0.11 0.33 0.28 0.52 0.13 0.15 0.19
Raw PDF

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
36.50 38.74 37.03 36.50 38.62 47.56 33.76 38.79 37.98 39.24 30.91 30.04
33.46 34.42 33.63 32.45 35.44 45.05 32.21 36.22 35.94 37.76 29.33 28.24
Operating Profit 3.04 4.32 3.40 4.05 3.18 2.51 1.55 2.57 2.04 1.48 1.58 1.80
OPM % 8.33% 11.15% 9.18% 11.10% 8.23% 5.28% 4.59% 6.63% 5.37% 3.77% 5.11% 5.99%
0.31 0.10 0.72 0.04 0.01 0.43 0.51 0.31 0.56 2.14 0.89 0.53
Interest 1.18 1.38 1.11 1.36 0.91 0.72 0.30 0.19 0.32 1.06 0.48 0.33
Depreciation 1.22 2.06 2.01 1.71 1.21 1.07 1.21 1.44 0.97 1.28 1.32 1.38
Profit before tax 0.95 0.98 1.00 1.02 1.07 1.15 0.55 1.25 1.31 1.28 0.67 0.62
Tax % 20.00% 19.39% 21.00% 23.53% 20.56% 20.00% 41.82% 4.80% 14.50% 19.53% 19.40% 16.13%
0.77 0.80 0.79 0.78 0.85 0.92 0.33 1.19 1.12 1.03 0.54 0.52
EPS in Rs 1.54 1.60 1.58 1.56 1.70 1.70 0.61 2.20 2.07 1.91 1.00 0.96
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: -3%
5 Years: -2%
3 Years: -8%
TTM: -3%
Compounded Profit Growth
10 Years: -4%
5 Years: 10%
3 Years: -21%
TTM: -4%
Stock Price CAGR
10 Years: 17%
5 Years: 30%
3 Years: 12%
1 Year: -6%
Return on Equity
10 Years: 5%
5 Years: 4%
3 Years: 3%
Last Year: 2%

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 2023 Mar 2024 Mar 2025
Equity Capital 4.99 4.99 4.99 4.99 4.99 5.40 5.40 5.40 5.40 5.40 5.40 5.40
Reserves 5.74 6.68 7.47 8.25 9.10 11.05 11.38 12.57 13.69 14.71 15.25 15.77
20.58 17.90 18.26 10.85 10.23 11.61 1.20 3.22 8.22 12.55 3.52 2.50
6.00 5.40 3.95 9.23 8.10 9.02 7.67 3.27 5.49 3.06 1.87 1.70
Total Liabilities 37.31 34.97 34.67 33.32 32.42 37.08 25.65 24.46 32.80 35.72 26.04 25.37
16.52 14.86 13.01 11.31 10.19 9.57 9.03 7.64 9.15 12.13 10.75 11.09
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
Investments 0.05 0.05 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.00 5.60
20.74 20.06 21.61 22.01 22.23 27.51 16.62 16.82 23.65 23.59 13.29 8.68
Total Assets 37.31 34.97 34.67 33.32 32.42 37.08 25.65 24.46 32.80 35.72 26.04 25.37

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
6.22 3.98 0.95 8.37 3.47 -0.56 9.07 -0.76 -5.88 7.38 5.02 7.70
-10.31 -0.21 -0.05 0.08 -0.08 -0.40 -0.61 0.17 -2.40 -4.23 -1.91 -5.32
4.09 -4.08 -0.76 -8.77 -1.03 3.62 -10.35 1.70 4.62 3.29 -9.48 -1.31
Net Cash Flow 0.00 -0.30 0.14 -0.32 2.36 2.66 -1.89 1.11 -3.66 6.44 -6.37 1.07

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 88.10 57.76 88.51 105.90 92.43 82.58 58.38 59.94 101.10 40.93 41.92 26.37
Inventory Days 133.67 151.61 144.01 134.33 106.92 97.65 92.87 58.42 120.98 111.68 105.75 52.63
Days Payable 18.27 25.20 23.67 26.73 21.51 46.77 37.99 11.68 39.96 16.06 5.03 2.24
Cash Conversion Cycle 203.50 184.16 208.85 213.51 177.84 133.46 113.26 106.68 182.12 136.54 142.64 76.76
Working Capital Days 119.00 114.66 148.35 105.10 94.79 101.76 61.41 86.66 167.32 124.46 126.00 129.65
ROCE % 7.81% 7.75% 7.03% 8.68% 8.18% 7.14% 3.69% 6.48% 6.47% 6.90% 4.05% 3.97%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
39.27% 39.55% 39.55% 39.55% 39.55% 39.56% 39.56% 39.65% 39.56% 39.56% 39.56% 39.56%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.44% 0.44%
60.73% 60.46% 60.45% 60.46% 60.45% 60.44% 60.45% 60.35% 60.44% 60.44% 60.00% 60.00%
No. of Shareholders 28,53028,46028,32928,33128,25928,29628,40228,40329,38029,54929,62129,621

* 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