Responsive Industries Ltd

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

Responsive Industries Ltd

₹ 205 -3.92%
05 Dec - close price
responsiveindustries.com BSE: 505509 NSE: RESPONIND
About

Responsive Industries Limited, incorporated in 1982 is a leading India-based manufacturer of polyvinyl chloride (PVC)-based products. [1]

Key Points

Products
The company offers a diverse product range, including luxury vinyl planks, resilient vinyl sheets, synthetic leather, synthetic ropes, and waterproof membranes. Luxury vinyl planks and synthetic leather are used across various industries, such as residential and commercial spaces, healthcare, transportation, and more.[1]

Website BSE NSE
  • Market Cap ₹ 5,463 Cr.
  • Current Price ₹ 205
  • High / Low ₹ 290 / 156
  • Stock P/E 26.7
  • Book Value ₹ 55.2
  • Dividend Yield 0.05 %
  • ROCE 15.8 %
  • ROE 16.0 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has delivered good profit growth of 53.9% CAGR over last 5 years

Cons

  • Stock is trading at 3.71 times its book value
  • Tax rate seems low
  • Company has a low return on equity of 11.8% over last 3 years.
  • Company has high debtors of 150 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 Furniture, Home Furnishing

Part of BSE SmallCap BSE Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
245 264 237 263 268 267 288 320 350 368 381 339 314
231 228 195 215 207 201 221 249 277 295 302 266 237
Operating Profit 14 36 42 48 61 66 67 71 73 72 79 73 77
OPM % 6% 14% 18% 18% 23% 25% 23% 22% 21% 20% 21% 21% 24%
5 3 3 2 5 1 9 2 2 3 2 2 3
Interest 8 7 6 5 8 5 5 5 5 7 7 5 7
Depreciation 16 15 15 14 15 16 21 17 18 18 17 18 18
Profit before tax -5 18 24 32 43 47 50 51 52 51 56 52 55
Tax % 29% 6% 4% 6% 6% 5% 8% 5% 5% 7% 3% 3% 3%
-6 17 23 30 41 45 46 48 49 47 54 50 53
EPS in Rs -0.22 0.63 0.85 1.11 1.52 1.68 1.72 1.81 1.85 1.76 2.03 1.87 2.00
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
2,515 2,106 2,247 2,006 1,247 775 533 756 1,103 974 1,087 1,418 1,401
2,257 1,859 2,041 1,846 1,135 659 436 628 994 863 843 1,123 1,101
Operating Profit 258 248 206 160 112 116 98 128 110 110 244 295 300
OPM % 10% 12% 9% 8% 9% 15% 18% 17% 10% 11% 22% 21% 21%
27 32 24 18 13 24 28 -44 24 16 18 8 9
Interest 31 26 26 23 17 13 21 4 18 28 23 24 26
Depreciation 145 166 173 132 87 82 78 64 105 69 66 70 71
Profit before tax 108 87 31 22 21 45 26 15 10 28 172 210 213
Tax % 24% 29% 39% 66% 56% 35% 8% -64% 98% 14% 6% 5%
82 62 19 8 9 29 24 24 0 24 161 199 204
EPS in Rs 2.72 1.85 0.68 0.40 0.40 1.08 0.91 1.51 0.00 0.91 6.05 7.46 7.66
Dividend Payout % 4% 5% 14% 25% 24% 11% 11% 7% 3,750% 11% 2% 1%
Compounded Sales Growth
10 Years: -4%
5 Years: 22%
3 Years: 9%
TTM: 14%
Compounded Profit Growth
10 Years: 15%
5 Years: 54%
3 Years: 1418%
TTM: 9%
Stock Price CAGR
10 Years: 10%
5 Years: 3%
3 Years: 15%
1 Year: -24%
Return on Equity
10 Years: 6%
5 Years: 9%
3 Years: 12%
Last Year: 16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 26 26 26 26 26 26 26 26 26 27 27 27 27
Reserves 739 817 855 863 871 896 917 941 942 946 1,110 1,319 1,445
799 550 420 382 223 109 167 198 236 260 215 256 205
279 261 402 263 268 220 232 102 174 102 194 136 183
Total Liabilities 1,843 1,654 1,703 1,535 1,389 1,251 1,342 1,268 1,378 1,334 1,546 1,738 1,860
1,150 1,063 919 801 765 692 617 915 820 691 815 797 771
CWIP 0 0 7 0 0 0 0 0 0 0 0 0 0
Investments 10 8 14 15 38 19 13 10 12 13 11 71 72
683 583 763 718 586 540 712 343 546 630 720 870 1,016
Total Assets 1,843 1,654 1,703 1,535 1,389 1,251 1,342 1,268 1,378 1,334 1,546 1,738 1,860

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
105 220 164 107 142 306 90 145 -20 7 225 75
-48 -80 32 -36 -29 -253 -94 -166 -5 -5 -156 -102
90 -263 -160 -58 -177 -62 32 25 18 -10 -77 18
Net Cash Flow 146 -123 37 13 -64 -9 28 4 -7 -7 -8 -9

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 47 53 96 74 115 76 150 79 91 127 186 150
Inventory Days 10 13 8 26 41 51 59 71 81 114 66 73
Days Payable 5 4 36 6 9 4 42 32 48 37 83 37
Cash Conversion Cycle 52 62 68 94 148 123 167 118 124 204 169 186
Working Capital Days -8 29 37 33 72 51 52 29 55 92 108 153
ROCE % 8% 7% 4% 3% 3% 5% 4% 6% 2% 5% 15% 16%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
58.94% 58.94% 58.94% 58.94% 58.94% 58.58% 58.58% 58.58% 58.58% 58.58% 58.58% 58.58%
35.60% 35.67% 35.67% 35.45% 35.12% 35.08% 35.12% 34.77% 32.48% 31.62% 31.41% 30.60%
3.56% 3.56% 3.56% 3.56% 3.57% 3.59% 3.59% 3.56% 3.51% 3.52% 3.35% 3.30%
1.89% 1.82% 1.83% 2.06% 2.36% 2.76% 2.72% 3.08% 5.43% 6.30% 6.67% 7.52%
No. of Shareholders 7,8637,0096,47310,23712,78114,27714,97416,56618,64318,02817,85917,625

* 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

Concalls

  • Feb 2025
    Transcript
    AI Summary
    PPT
  • Jan 2025
    Transcript
    AI Summary
    PPT
  • Jan 2025
    Transcript
    AI Summary
    PPT
  • Jun 2024
    Transcript
    PPT
  • Sep 2023
    Transcript
    AI Summary
    PPT
  • Feb 2020
    Transcript
    AI Summary
    PPT
  • Nov 2019
    Transcript
    AI Summary
    PPT
  • Aug 2019
    Transcript
    AI Summary
    PPT
  • May 2019
    Transcript
    AI Summary
    PPT
  • Aug 2018
    Transcript
    AI Summary
    PPT
  • Aug 2018
    Transcript
    AI Summary
    PPT