La Opala RG Ltd

₹ 262 6.31%

10 Jun 4:01 p.m.

About

La Opala RG is a leading manufacturer and marketer of tablewares (opal and glass) in India.

Key Points

Product Portfolio
The product portfolio includes Opal glassware such as plates, bowls, dinner sets, cup-saucer sets, coffee mugs, coffee cups, tea sets, soup sets, pudding, dessert sets, etc, and crystalware which includes barware, vases, bowls, stemware, etc. ^[1]

Website BSE NSE

Market Cap ₹ 2,905 Cr.
Current Price ₹ 262
High / Low ₹ 386 / 187
Stock P/E 30.1
Book Value ₹ 74.3
Dividend Yield 1.90 %
ROCE 16.2 %
ROE 11.5 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.

Cons

The company has delivered a poor sales growth of 4.21% over past five years.
Earnings include an other income of Rs.47.7 Cr.
Working capital days have increased from 264 days to 646 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 Glass - Consumer

Part of BSE SmallCap BSE Allcap BSE Consumer Discretionary

Edit Columns

Loading peers table ...

Detailed Comparison with:

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
	90	82	135	126	109	86	89	107	83	73	91	91	77
	57	49	82	80	69	51	55	67	57	46	61	66	50
Operating Profit	32	33	53	46	40	35	34	41	26	27	29	26	27
OPM %	36%	40%	39%	36%	37%	41%	39%	38%	31%	37%	32%	28%	35%
	-3	1	6	8	7	11	10	12	11	11	15	10	12
Interest	1	1	1	2	2	2	1	2	1	1	1	2	1
Depreciation	4	5	6	6	6	6	6	5	5	5	4	5	5
Profit before tax	25	28	52	47	39	39	38	45	31	32	39	29	33
Tax %	25%	27%	24%	26%	25%	26%	17%	2%	23%	25%	39%	20%	21%
	19	20	39	35	29	29	31	44	24	24	24	23	26
EPS in Rs	1.68	1.81	3.52	3.12	2.63	2.59	2.81	3.98	2.13	2.13	2.17	2.09	2.31
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
	176	222	248	235	259	278	270	211	323	452	365	332
	126	156	161	146	150	165	166	143	200	280	229	224
Operating Profit	50	66	86	89	109	113	104	69	122	172	136	108
OPM %	28%	30%	35%	38%	42%	40%	39%	32%	38%	38%	37%	33%
	1	1	1	11	11	17	17	8	12	22	44	48
Interest	3	1	1	1	1	1	1	0	4	7	6	5
Depreciation	7	10	9	12	14	16	16	12	14	22	22	18
Profit before tax	41	56	78	86	105	113	105	64	117	165	152	132
Tax %	27%	25%	25%	28%	30%	34%	19%	23%	25%	25%	16%	27%
	30	42	59	62	73	74	84	50	87	123	128	97
EPS in Rs	2.83	3.76	5.29	5.60	6.62	6.67	7.59	4.47	7.87	11.08	11.51	8.70
Dividend Payout %	18%	17%	17%	18%	17%	18%	16%	34%	29%	45%	87%	0%

Compounded Sales Growth
10 Years:	4%
5 Years:	4%
3 Years:	1%
TTM:	-9%

Compounded Profit Growth
10 Years:	9%
5 Years:	3%
3 Years:	2%
TTM:	-22%

Stock Price CAGR
10 Years:	4%
5 Years:	9%
3 Years:	0%
1 Year:	-18%

Return on Equity
10 Years:	14%
5 Years:	13%
3 Years:	14%
Last Year:	12%

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	11	11	11	11	22	22	22	22	22	22	22	22
Reserves	87	174	221	424	481	507	523	644	718	753	829	802
	14	8	6	0	4	1	5	2	15	13	9	11
	33	36	46	60	69	71	61	74	91	109	66	66
Total Liabilities	145	229	284	495	577	601	611	742	846	897	927	901
	73	65	107	108	131	121	122	114	119	217	197	187
CWIP	2	6	1	1	0	2	25	81	108	0	6	6
Investments	0	90	95	305	361	356	340	461	535	554	588	599
	69	68	80	82	84	122	124	86	84	126	137	110
Total Assets	145	229	284	495	577	601	611	742	846	897	927	901

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
	39	47	61	72	80	51	73	83	99	109	68	112
	-8	-97	-49	-52	-69	-32	-45	-79	-75	-69	-25	3
	-23	42	-11	-19	-10	-18	-29	-4	-24	-40	-43	-115
Net Cash Flow	8	-9	0	1	1	0	-1	-0	-0	0	0	-0

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	45	38	38	51	58	63	59	65	37	29	25	32
Inventory Days	364	385	370	336	362	807	757	255	353	596	1,280	324
Days Payable	45	60	42	65	114	215	167	111	185	206	111	11
Cash Conversion Cycle	364	363	367	322	305	655	650	209	205	419	1,193	344
Working Capital Days	69	52	54	73	62	83	91	46	15	44	102	646
ROCE %	40%	37%	37%	26%	23%	21%	19%	10%	17%	22%	19%	16%

Shareholding Pattern

Numbers in percentages

5 Recently

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.84%
	5.28%	4.67%	4.31%	3.96%	1.75%	1.68%	1.47%	1.58%	1.54%	1.76%	1.84%	0.92%
	15.03%	15.21%	15.26%	15.88%	18.90%	19.44%	19.25%	20.43%	19.95%	19.39%	19.38%	19.59%
	14.04%	14.46%	14.79%	14.51%	13.69%	13.22%	13.63%	12.33%	12.86%	13.21%	13.14%	13.67%
No. of Shareholders	65,686	67,449	70,074	70,984	69,297	68,069	72,458	77,590	68,437	65,912	62,289	62,800

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	65.02%	65.02%	65.33%	65.64%	65.64%	65.64%	65.64%	65.64%	65.84%
	19.55%	19.42%	11.67%	6.50%	6.20%	6.00%	3.96%	1.58%	0.92%
	1.49%	1.86%	6.96%	14.98%	15.86%	14.52%	15.88%	20.43%	19.59%
	13.94%	13.69%	16.04%	12.88%	12.29%	13.83%	14.51%	12.33%	13.67%
No. of Shareholders	9,866	12,515	16,366	17,280	31,065	62,594	70,984	77,590	62,800

* 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

All

Annual reports

Credit ratings

Concalls

May 2025

Transcript

Notes
PPT
Feb 2025

Transcript

Notes
PPT
Nov 2024

Transcript

Notes
PPT
Aug 2024

Transcript

Notes
PPT
May 2024

Transcript

Notes
PPT