Raj Oil Mills Ltd

₹ 61.2 0.25%
19 Aug - close price
About

Raj Oil Mills Limited is an edible oil manufacturing company. It is engaged in the business of manufacturing and trading of edible oils, edible oilseeds and other related products.
[1]

Key Points

Company History
The co. was established in 2001. It acquired the running business of Raj Oil Mills( founded in the year 1943) partnership firm in 2002. [1]
In 2018 the control and management of the Company were taken over by Rubberwala Housing & Infrastructure Limited and Mukhi Industries Limited through the CIRP process. [2]

  • Market Cap 92.8 Cr.
  • Current Price 61.2
  • High / Low 151 / 51.1
  • Stock P/E 31.6
  • Book Value -6.24
  • Dividend Yield 0.00 %
  • ROCE 15.4 %
  • ROE %
  • Face Value 10.0

Pros

Cons

  • Contingent liabilities of Rs.455 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: Edible Oil Industry: Solvent Extraction

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
19.88 20.47 21.94 20.56 24.71 24.33 26.90 27.56 23.90 29.07 28.84 36.75 28.50
18.05 18.88 20.68 23.14 22.89 22.29 25.41 27.10 23.39 27.82 27.55 35.66 27.81
Operating Profit 1.83 1.59 1.26 -2.58 1.82 2.04 1.49 0.46 0.51 1.25 1.29 1.09 0.69
OPM % 9.21% 7.77% 5.74% -12.55% 7.37% 8.38% 5.54% 1.67% 2.13% 4.30% 4.47% 2.97% 2.42%
0.01 0.01 0.01 0.03 0.01 0.03 0.00 0.01 0.00 0.04 0.01 0.01 0.00
Interest 0.00 0.00 0.00 0.01 0.00 0.00 0.03 0.00 0.01 0.02 0.01 0.00 0.00
Depreciation 0.35 0.35 0.35 0.07 0.28 0.29 0.29 0.29 0.30 0.32 0.32 0.30 0.31
Profit before tax 1.49 1.25 0.92 -2.63 1.55 1.78 1.17 0.18 0.20 0.95 0.97 0.80 0.38
Tax % 12.08% 6.40% 8.70% 28.52% -7.10% 5.06% 11.97% 261.11% -25.00% -7.37% 13.40% 8.75% 10.53%
Net Profit 1.31 1.17 0.84 -1.88 1.65 1.69 1.03 -0.29 0.25 1.02 0.85 0.73 0.34
EPS in Rs 0.87 0.78 0.56 -1.25 1.10 1.13 0.69 -0.19 0.17 0.68 0.57 0.49 0.23

Profit & Loss

Figures in Rs. Crores

Dec 2008 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
318 462 494 341 127 68 63 60 71 83 104 119 123
266 398 447 334 136 87 64 56 128 81 98 114 119
Operating Profit 52 64 47 8 -8 -19 -1 4 -56 2 6 4 4
OPM % 16% 14% 9% 2% -7% -27% -2% 6% -79% 3% 6% 4% 4%
0 1 1 1 1 -264 0 -43 23 0 0 0 0
Interest 6 11 10 15 6 3 1 0 0 0 0 0 0
Depreciation 1 2 2 4 4 4 6 2 1 1 1 1 1
Profit before tax 45 52 35 -10 -18 -290 -8 -42 -35 1 5 3 3
Tax % 35% 31% 42% -19% -15% 0% -12% 15% 5% -39% 13% 11%
Net Profit 30 36 20 -12 -21 -290 -8 -35 -33 1 4 3 3
EPS in Rs 11.17 9.97 5.64 -3.28 -2.92 -40.91 -1.13 -4.73 -22.16 0.99 2.72 1.73 1.97
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -10%
5 Years: %
3 Years: 18%
TTM: 20%
Compounded Profit Growth
10 Years: 8%
5 Years: %
3 Years: 27%
TTM: 10%
Stock Price CAGR
10 Years: 22%
5 Years: 116%
3 Years: %
1 Year: -4%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Figures in Rs. Crores

Dec 2008 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
27 36 36 36 71 71 75 75 15 15 15 15
Reserves 74 203 224 212 198 -92 -97 -154 -33 -31 -27 -24
22 59 102 130 128 130 129 120 42 36 31 29
40 57 95 66 53 64 63 54 5 9 13 16
Total Liabilities 162 355 456 444 451 172 170 94 30 29 32 36
20 42 93 91 88 84 78 27 21 20 20 19
CWIP 12 48 23 21 20 20 20 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0
131 264 341 332 343 69 72 68 9 9 12 16
Total Assets 162 355 456 444 451 172 170 94 30 29 32 36

Cash Flows

Figures in Rs. Crores

Dec 2008 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
-10 -37 -40 -17 -43 1 2 0 -11 -2 5 -1
-13 -60 -28 -0 1 1 0 0 -0 -0 -1 -1
22 132 36 13 42 -2 -2 -0 11 3 -4 2
Net Cash Flow -1 35 -31 -4 0 -0 -0 0 -0 1 -1 -0

Ratios

Figures in Rs. Crores

Dec 2008 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 98 135 170 278 818 68 96 77 23 14 18 20
Inventory Days 21 36 40 19 12 10 14 13 17 18 20 25
Days Payable 14 25 63 45 21 76 130 163 9 28 40 50
Cash Conversion Cycle 105 145 147 251 809 2 -21 -73 31 4 -2 -5
Working Capital Days 105 136 183 291 764 -96 -121 83 -61 -32 -27 -7
ROCE % 55% 30% 14% 1% -3% -9% -6% -175% 5% 24% 15%

Shareholding Pattern

Numbers in percentages

Jun 2019 Sep 2019 Dec 2019 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00
25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00

Documents