La Opala RG Ltd

₹ 352 -1.00%

12 Dec 1:58 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 ₹ 3,908 Cr.
Current Price ₹ 352
High / Low ₹ 406 / 290
Stock P/E 33.9
Book Value ₹ 73.6
Dividend Yield 1.42 %
ROCE 18.7 %
ROE 15.3 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is almost debt free.
Company has been maintaining a healthy dividend payout of 53.8%

Cons

Earnings include an other income of Rs.49.2 Cr.
Working capital days have increased from 53.9 days to 102 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: Glass & Glass Products Industry: Glass & Glass Products

Part of BSE SmallCap BSE Allcap BSE Consumer Discretionary

Edit Columns

Loading peers table ...

Detailed Comparison with:

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
	92	109	90	82	135	126	109	86	89	107	83	73	91
	57	64	57	49	82	80	69	51	55	67	57	46	61
Operating Profit	36	45	32	33	53	46	40	35	34	41	26	27	29
OPM %	38%	41%	36%	40%	39%	36%	37%	41%	39%	38%	31%	37%	32%
	5	4	-3	1	6	8	7	11	10	12	11	11	15
Interest	1	2	1	1	1	2	2	2	1	2	1	1	1
Depreciation	3	4	4	5	6	6	6	6	6	5	5	5	4
Profit before tax	36	44	25	28	52	47	39	39	38	45	31	32	39
Tax %	25%	26%	25%	27%	24%	26%	25%	26%	17%	2%	23%	25%	39%
	27	32	19	20	39	35	29	29	31	44	24	24	24
EPS in Rs	2.46	2.93	1.68	1.81	3.52	3.12	2.63	2.59	2.81	3.98	2.13	2.13	2.17
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
	153	176	222	248	235	259	278	270	211	323	452	365	353
	109	126	156	161	146	150	165	166	143	200	280	229	231
Operating Profit	44	50	66	86	89	109	113	104	69	122	172	136	122
OPM %	29%	28%	30%	35%	38%	42%	40%	39%	32%	38%	38%	37%	35%
	-2	1	1	1	11	11	17	17	8	12	22	44	49
Interest	4	3	1	1	1	1	1	1	0	4	7	6	6
Depreciation	6	7	10	9	12	14	16	16	12	14	22	22	19
Profit before tax	32	41	56	78	86	105	113	105	64	117	165	152	147
Tax %	30%	27%	25%	25%	28%	30%	34%	19%	23%	25%	25%	16%
	23	30	42	59	62	73	74	84	50	87	123	128	116
EPS in Rs	2.16	2.83	3.76	5.29	5.60	6.62	6.67	7.59	4.47	7.87	11.08	11.51	10.41
Dividend Payout %	16%	18%	17%	17%	18%	17%	18%	16%	34%	29%	45%	87%

Compounded Sales Growth
10 Years:	8%
5 Years:	6%
3 Years:	20%
TTM:	-14%

Compounded Profit Growth
10 Years:	15%
5 Years:	12%
3 Years:	36%
TTM:	-7%

Stock Price CAGR
10 Years:	6%
5 Years:	21%
3 Years:	-6%
1 Year:	-1%

Return on Equity
10 Years:	15%
5 Years:	14%
3 Years:	15%
Last Year:	15%

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	11	11	11	11	11	22	22	22	22	22	22	22	22
Reserves	63	87	174	221	424	481	507	523	644	718	753	829	794
	30	14	8	6	0	4	1	5	2	15	13	9	7
	28	33	36	46	60	69	71	61	74	91	109	66	185
Total Liabilities	132	145	229	284	495	577	601	611	742	846	897	927	1,008
	64	73	65	107	108	131	121	122	114	119	217	197	182
CWIP	1	2	6	1	1	0	2	25	81	108	0	6	13
Investments	8	0	90	95	305	361	356	340	461	535	554	588	666
	59	69	68	80	82	84	122	124	86	84	126	137	148
Total Assets	132	145	229	284	495	577	601	611	742	846	897	927	1,008

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
	31	39	47	61	72	80	51	73	83	99	109	68
	-29	-8	-97	-49	-52	-69	-32	-45	-79	-75	-69	-25
	-2	-23	42	-11	-19	-10	-18	-29	-4	-24	-40	-43
Net Cash Flow	0	8	-9	0	1	1	0	-1	-0	-0	0	0

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	44	45	38	38	51	58	63	59	65	37	29	25
Inventory Days	513	364	385	370	336	362	807	757	255	353	596	1,280
Days Payable	66	45	60	42	65	114	215	167	111	185	206	111
Cash Conversion Cycle	492	364	363	367	322	305	655	650	209	205	419	1,193
Working Capital Days	67	69	52	54	73	62	83	91	46	15	44	102
ROCE %	43%	40%	37%	37%	26%	23%	21%	19%	10%	17%	22%	19%

Shareholding Pattern

Numbers in percentages

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%
	6.39%	6.00%	5.28%	4.67%	4.31%	3.96%	1.75%	1.68%	1.47%	1.58%	1.54%	1.76%
	14.58%	14.52%	15.03%	15.21%	15.26%	15.88%	18.90%	19.44%	19.25%	20.43%	19.95%	19.39%
	13.39%	13.83%	14.04%	14.46%	14.79%	14.51%	13.69%	13.22%	13.63%	12.33%	12.86%	13.21%
No. of Shareholders	54,525	62,594	65,686	67,449	70,074	70,984	69,297	68,069	72,458	77,590	68,437	65,912

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	65.02%	65.02%	65.33%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%
	19.55%	19.42%	11.67%	6.50%	6.20%	6.00%	3.96%	1.58%	1.76%
	1.49%	1.86%	6.96%	14.98%	15.86%	14.52%	15.88%	20.43%	19.39%
	13.94%	13.69%	16.04%	12.88%	12.29%	13.83%	14.51%	12.33%	13.21%
No. of Shareholders	9,866	12,515	16,366	17,280	31,065	62,594	70,984	77,590	65,912

* 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.

La Opala RG Ltd

La Opala RG Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls