RHI Magnesita India Ltd

RHI Magnesita India Ltd

₹ 584 2.27%
01 Mar 2:02 p.m.
About

RHI Magnestia India ltd earlier known as Orient Refractories Limited (ORL) is in the business of manufacturing and marketing special refractory products, systems
and services to the steel industry in India and Globally. It is a market leader for special refractories in India and has many global customers for its international quality products.[1]

Key Points

Revenue Breakup
As of FY22, The company earns 84% of its revenue from India, and 16% from outside[1]

  • Market Cap 12,049 Cr.
  • Current Price 584
  • High / Low 830 / 568
  • Stock P/E 64.1
  • Book Value 198
  • Dividend Yield 0.44 %
  • ROCE 14.6 %
  • ROE 16.0 %
  • Face Value 1.00

Pros

  • Company is almost debt free.

Cons

  • Promoter holding has decreased over last 3 years: -10.4%

* 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.

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
383 406 428 431 542 590 601 599 644 640 677 718 692
317 342 354 366 436 451 485 499 552 586 576 616 603
Operating Profit 66 65 74 65 106 139 115 100 92 54 101 102 90
OPM % 17% 16% 17% 15% 20% 24% 19% 17% 14% 8% 15% 14% 13%
2 5 4 1 3 0 4 4 4 -655 2 2 1
Interest 1 4 3 -1 1 -0 -0 -2 7 15 7 1 3
Depreciation 8 8 8 8 9 9 9 9 10 13 15 17 19
Profit before tax 59 58 67 59 100 130 110 96 79 -630 80 87 69
Tax % 26% 27% 26% 27% 24% 24% 26% 26% 26% -1% 26% 27% 26%
44 42 50 43 76 99 82 71 58 -639 60 64 51
EPS in Rs 3.64 3.53 3.09 2.66 4.72 6.17 5.09 4.44 3.63 -33.97 2.89 3.08 2.49
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
300 361 403 451 459 519 628 748 1,384 1,366 1,995 2,488 2,728
252 293 324 371 374 415 500 619 1,169 1,158 1,607 2,121 2,381
Operating Profit 48 67 79 81 85 104 128 129 215 208 388 367 347
OPM % 16% 19% 20% 18% 19% 20% 20% 17% 16% 15% 19% 15% 13%
4 -1 4 5 5 8 10 18 10 12 5 -649 -650
Interest 4 1 0 0 0 1 1 1 14 7 3 21 26
Depreciation 3 4 4 5 6 6 7 9 26 30 34 42 64
Profit before tax 46 61 80 80 85 105 131 138 185 184 356 -345 -394
Tax % 33% 33% 34% 34% 34% 35% 34% 35% 26% 26% 25% -24%
31 41 53 53 56 69 86 90 136 136 268 -427 -464
EPS in Rs 2.56 3.45 4.40 4.40 4.65 5.74 7.14 7.48 11.34 11.32 16.64 -22.70 -25.51
Dividend Payout % 39% 29% 28% 32% 31% 44% 35% 33% 22% 22% 15% -11%
Compounded Sales Growth
10 Years: 21%
5 Years: 32%
3 Years: 22%
TTM: 12%
Compounded Profit Growth
10 Years: 22%
5 Years: 30%
3 Years: 32%
TTM: -40%
Stock Price CAGR
10 Years: 27%
5 Years: 21%
3 Years: 36%
1 Year: -12%
Return on Equity
10 Years: 23%
5 Years: 21%
3 Years: 20%
Last Year: 16%

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 12 12 12 12 12 12 12 12 12 12 16 19 21
Reserves 63 90 126 158 193 261 311 364 692 793 1,011 2,910 4,059
16 5 6 5 0 0 0 0 71 62 65 618 74
55 63 74 79 101 87 126 132 277 391 580 890 939
Total Liabilities 146 170 218 254 306 360 449 508 1,051 1,259 1,672 4,436 5,092
27 29 30 33 38 37 40 60 223 239 278 1,030 1,005
CWIP 0 0 2 4 2 5 14 3 9 46 34 27 30
Investments 0 6 0 0 0 0 108 103 10 10 10 1,718 2,174
119 135 186 216 266 318 287 342 810 964 1,350 1,661 1,883
Total Assets 146 170 218 254 306 360 449 508 1,051 1,259 1,672 4,436 5,092

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
32 38 29 34 80 60 57 54 173 166 26 351
-6 -12 -2 -10 -4 -6 -121 -5 21 -78 -71 -768
-25 -26 -13 -18 -25 -20 -35 -35 -118 -54 -50 481
Net Cash Flow 1 -1 14 7 51 34 -99 14 76 33 -95 64

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 75 72 90 91 94 80 93 77 88 87 82 75
Inventory Days 97 105 108 104 92 102 96 96 117 151 186 147
Days Payable 73 80 87 75 103 97 105 92 99 149 161 149
Cash Conversion Cycle 100 97 111 120 83 85 84 82 106 90 107 72
Working Capital Days 77 73 85 90 71 81 82 87 105 108 124 94
ROCE % 110% 65% 64% 50% 44% 44% 44% 40% 35% 23% 37% 15%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
66.49% 66.49% 66.49% 70.19% 70.19% 70.19% 70.19% 70.19% 60.11% 55.47% 56.07% 56.07%
1.47% 0.61% 0.60% 0.38% 0.64% 2.20% 2.47% 2.75% 2.28% 3.79% 3.68% 3.67%
11.88% 11.81% 12.09% 9.32% 9.18% 8.29% 8.41% 8.63% 7.91% 14.08% 13.59% 13.76%
20.16% 21.09% 20.82% 20.11% 19.99% 19.32% 18.93% 18.43% 29.70% 26.67% 26.65% 26.51%
No. of Shareholders 18,58130,57133,03436,62851,52857,63164,76368,39068,44065,18473,69871,705

* 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

Concalls