Redington Ltd

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

Redington Ltd

₹ 223 -0.45%
26 Apr - close price
redingtongroup.com BSE: 532805 NSE : REDINGTON
About

Established in the year 1993, Redington India Limited have evolved from very humble beginnings of one brand, one product category into a major player in distribution and supply chain solutions with 235+ International brands in IT and Mobility spaces serving 37 emerging markets.[1]

Key Points

Leading distributor of technology
Redington is a leading distributor of products and integrated supply chain solution provider in the field of technology and communications in India as well as across the globe. Being the second largest distributor of IT products in India, it is a premier distributor of products for 200 + global technology vendors. It also leverage its presence in the field of Repairs and maintenance of technology products & Infrastructure. [1] [2]

Website BSE NSE
  • Market Cap ₹ 17,437 Cr.
  • Current Price ₹ 223
  • High / Low ₹ 238 / 136
  • Stock P/E 16.7
  • Book Value ₹ 42.3
  • Dividend Yield 3.23 %
  • ROCE 37.0 %
  • ROE 37.9 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Stock is providing a good dividend yield of 3.23%.
  • Company has delivered good profit growth of 42.5% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 32.0%
  • Company has been maintaining a healthy dividend payout of 93.0%

Cons

  • Earnings include an other income of Rs.499 Cr.

* 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: Trading Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
7,714 6,352 5,360 6,791 7,089 7,779 7,612 8,580 9,438 9,712 9,705 9,928 11,104
7,549 6,202 5,224 6,618 6,905 7,617 7,405 8,350 9,225 9,502 9,465 9,666 10,854
Operating Profit 165 150 136 174 183 162 207 230 213 210 240 262 250
OPM % 2% 2% 3% 3% 3% 2% 3% 3% 2% 2% 2% 3% 2%
8 15 7 459 9 12 5 499 10 7 54 423 16
Interest 2 2 3 2 1 1 3 11 25 38 40 44 47
Depreciation 7 7 9 9 6 6 6 7 7 7 8 9 10
Profit before tax 165 157 130 622 186 166 203 712 190 172 245 632 209
Tax % 80% 26% 27% 7% 26% 26% 26% 8% 26% 27% 21% 9% 27%
33 115 96 579 137 123 150 656 141 125 194 573 154
EPS in Rs 0.43 1.48 1.22 7.41 1.76 1.58 1.92 8.39 1.81 1.60 2.48 7.33 1.96
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
9,810 10,410 11,262 12,021 12,638 15,759 14,844 16,851 18,633 22,721 27,019 35,341 40,449
9,516 10,105 10,967 11,717 12,292 15,395 14,504 16,529 18,236 22,250 26,361 34,477 39,487
Operating Profit 294 305 296 304 346 364 341 323 396 471 658 864 962
OPM % 3% 3% 3% 3% 3% 2% 2% 2% 2% 2% 2% 2% 2%
31 45 114 49 36 46 46 58 374 71 488 521 499
Interest 81 91 83 70 86 86 101 143 118 46 11 82 170
Depreciation 11 10 11 11 10 12 14 12 26 28 30 26 33
Profit before tax 233 249 315 273 285 313 271 226 626 468 1,104 1,276 1,259
Tax % 33% 31% 24% 33% 34% 33% 32% 33% 22% 44% 15% 16%
157 171 240 182 189 208 184 152 490 263 935 1,072 1,046
EPS in Rs 1.97 2.15 3.00 2.28 2.36 2.61 2.30 1.96 6.29 3.38 11.97 13.71 13.37
Dividend Payout % 10% 9% 15% 42% 44% 83% 52% 61% 34% 171% 55% 52%
Compounded Sales Growth
10 Years: 13%
5 Years: 19%
3 Years: 24%
TTM: 21%
Compounded Profit Growth
10 Years: 20%
5 Years: 43%
3 Years: 30%
TTM: -2%
Stock Price CAGR
10 Years: 18%
5 Years: 36%
3 Years: 35%
1 Year: 34%
Return on Equity
10 Years: 22%
5 Years: 28%
3 Years: 32%
Last Year: 38%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 80 80 80 80 80 80 80 78 78 78 156 156 156
Reserves 829 986 1,187 1,281 1,458 1,530 1,609 1,526 1,724 1,990 2,393 2,950 3,153
621 619 357 284 478 707 766 831 1,200 22 21 1,652 2,146
1,112 1,147 1,407 1,387 1,891 2,216 1,993 2,772 2,712 3,171 5,297 5,017 6,471
Total Liabilities 2,642 2,831 3,031 3,031 3,907 4,533 4,449 5,206 5,714 5,261 7,867 9,776 11,926
72 67 94 96 91 97 92 85 140 120 106 172 186
CWIP 9 15 4 4 14 0 15 33 0 0 85 10 1
Investments 590 659 484 546 594 603 605 638 645 640 668 750 750
1,970 2,090 2,449 2,385 3,208 3,832 3,737 4,450 4,929 4,501 7,008 8,844 10,988
Total Assets 2,642 2,831 3,031 3,031 3,907 4,533 4,449 5,206 5,714 5,261 7,867 9,776 11,926

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
171 148 44 195 29 96 142 323 240 870 670 -2,087
-243 23 262 -70 -54 -20 61 -28 349 33 367 351
-16 -82 -362 -194 48 -88 -90 -296 -88 -1,217 -468 1,048
Net Cash Flow -89 88 -55 -69 24 -12 113 -1 501 -314 570 -688

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 31 33 40 38 42 46 55 52 55 45 52 58
Inventory Days 32 29 29 27 45 38 28 35 23 18 26 27
Days Payable 40 34 39 35 51 48 43 54 47 46 68 48
Cash Conversion Cycle 23 27 30 31 37 36 40 32 31 17 10 37
Working Capital Days 28 25 28 28 34 34 37 30 27 14 9 36
ROCE % 22% 21% 20% 20% 20% 18% 16% 15% 27% 20% 48% 37%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
41.22% 39.01% 40.05% 39.40% 38.74% 37.94% 60.78% 60.50% 59.22% 56.26% 56.99% 58.09%
15.93% 15.47% 16.24% 16.14% 16.51% 16.50% 16.66% 16.68% 17.40% 17.38% 17.92% 18.57%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.03% 0.03% 0.03% 0.03%
42.85% 45.52% 43.71% 44.46% 44.75% 45.56% 22.56% 22.82% 23.36% 26.34% 25.05% 23.29%
No. of Shareholders 62,3131,71,4912,04,0172,42,6152,55,9312,66,3662,54,1172,52,3362,41,8852,59,1722,38,8062,27,423

* 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

Credit ratings

Concalls