Raj Oil Mills Ltd

About [ edit ]

Raj Oil Mills is one of the front runners when it comes to offering a wide variety of pure quality oils to meet every need of the discerning customer. The company offers wide range of branded oils, ranging from pure coconut oil to a variety of cooking oils ensuring the satisfaction of its ever-expanding customer base.

  • Market Cap 152 Cr.
  • Current Price 102
  • High / Low 201 / 3.45
  • Stock P/E 61.2
  • Book Value -8.58
  • Dividend Yield 0.00 %
  • ROCE 4.77 %
  • ROE %
  • Face Value 10.0

Pros

  • Company has reduced debt.

Cons

  • Contingent liabilities of Rs.340.23 Cr.

Peer comparison

Sector: Edible Oil Industry: Solvent Extraction

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
13.01 16.60 17.28 19.76 17.75 19.88 20.47 21.94 20.56 24.71 24.33 26.90
55.07 15.53 15.28 17.89 78.83 18.05 18.88 20.68 23.14 22.89 22.29 25.41
Operating Profit -42.06 1.07 2.00 1.87 -61.08 1.83 1.59 1.26 -2.58 1.82 2.04 1.49
OPM % -323.29% 6.45% 11.57% 9.46% -344.11% 9.21% 7.77% 5.74% -12.55% 7.37% 8.38% 5.54%
Other Income 0.01 0.00 0.00 0.00 22.62 0.01 0.01 0.01 0.03 0.01 0.03 0.00
Interest -0.01 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.01 0.00 0.00 0.03
Depreciation 0.46 0.29 0.77 0.54 -0.31 0.35 0.35 0.35 0.07 0.28 0.29 0.29
Profit before tax -42.50 0.78 1.23 1.33 -38.16 1.49 1.25 0.92 -2.63 1.55 1.78 1.17
Tax % 14.89% 0.00% 0.00% 0.00% 4.22% 12.08% 6.40% 8.70% 28.52% -7.10% 5.06% 11.97%
Net Profit -36.16 0.78 1.23 1.34 -36.55 1.31 1.17 0.84 -1.88 1.65 1.69 1.03
EPS in Rs -4.82 0.52 0.82 0.89 -24.39 0.87 0.78 0.56 -1.25 1.10 1.13 0.69

Profit & Loss

Figures in Rs. Crores

Dec 2006 Dec 2007 Dec 2008 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2018 Mar 2019 Mar 2020 TTM
119.99 239.10 317.75 461.97 494.27 341.37 127.39 67.99 62.63 59.72 71.39 82.84 96.50
107.18 206.46 265.55 397.50 447.40 333.53 135.75 86.56 63.86 56.11 133.50 80.69 93.73
Operating Profit 12.81 32.64 52.20 64.47 46.87 7.84 -8.36 -18.57 -1.23 3.61 -62.11 2.15 2.77
OPM % 10.68% 13.65% 16.43% 13.96% 9.48% 2.30% -6.56% -27.31% -1.96% 6.04% -87.00% 2.60% 2.87%
Other Income 0.06 -0.52 0.08 0.94 1.08 1.02 1.09 -264.06 0.02 -43.22 28.61 0.05 0.07
Interest 1.69 2.93 5.96 11.17 10.42 14.61 6.26 3.47 0.74 0.03 0.02 0.01 0.04
Depreciation 0.73 0.79 1.03 1.89 2.41 4.16 4.44 4.39 5.64 2.12 1.29 1.12 0.93
Profit before tax 10.45 28.40 45.29 52.35 35.12 -9.91 -17.97 -290.49 -7.59 -41.76 -34.81 1.07 1.87
Tax % 35.60% 36.09% 34.60% 31.44% 42.14% -19.17% -15.36% 0.00% -12.12% 15.16% 4.63% -39.25%
Net Profit 6.73 18.15 29.62 35.89 20.32 -11.81 -20.72 -290.50 -8.50 -35.43 -33.21 1.48 2.49
EPS in Rs 7.90 9.82 11.17 9.97 5.64 -3.28 -2.92 -40.91 -1.13 -4.73 -22.16 0.99 1.67
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:-16%
5 Years:6%
3 Years:%
TTM:21%
Compounded Profit Growth
10 Years:-27%
5 Years:17%
3 Years:%
TTM:104%
Stock Price CAGR
10 Years:12%
5 Years:139%
3 Years:252%
1 Year:5909%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Balance Sheet

Figures in Rs. Crores

Dec 2006 Dec 2007 Dec 2008 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2018 Mar 2019 Mar 2020 Sep 2020
8.52 18.49 26.51 36.01 36.01 36.01 71.01 71.01 74.94 74.94 14.99 14.99 14.99
Reserves 9.78 24.96 73.82 203.32 223.64 211.82 198.20 -92.30 -96.73 -154.13 -32.66 -31.18 -27.84
Borrowings 7.88 21.10 22.25 58.65 102.24 130.19 128.29 129.72 128.85 120.12 42.19 36.16 27.85
19.79 29.11 39.90 56.80 94.59 66.31 53.33 63.88 63.25 53.57 5.21 9.22 13.81
Total Liabilities 45.97 93.66 162.48 354.78 456.48 444.33 450.83 172.31 170.31 94.50 29.73 29.19 28.81
12.95 18.47 19.62 42.33 92.59 91.06 87.97 83.82 78.20 26.59 20.92 19.96 19.43
CWIP 0.00 2.29 11.72 48.15 22.61 21.11 19.96 19.96 19.96 0.00 0.00 0.00 0.76
Investments 0.18 0.03 0.03 0.03 0.03 0.03 0.02 0.02 0.02 0.02 0.02 0.02 0.02
32.84 72.87 131.11 264.27 341.25 332.13 342.88 68.51 72.13 67.89 8.79 9.21 8.60
Total Assets 45.97 93.66 162.48 354.78 456.48 444.33 450.83 172.31 170.31 94.50 29.73 29.19 28.81

Cash Flows

Figures in Rs. Crores

Dec 2006 Dec 2007 Dec 2008 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2018 Mar 2019 Mar 2020
-10.01 -37.29 -39.59 -16.91 -42.71 1.33 1.58 0.48 -11.19 -2.44
-13.22 -60.09 -27.51 -0.11 0.85 0.82 0.00 0.00 -0.13 -0.11
22.14 132.03 35.64 13.37 42.15 -2.46 -1.63 -0.04 10.97 3.07
Net Cash Flow -1.09 34.65 -31.46 -3.65 0.29 -0.31 -0.05 0.45 -0.35 0.52

Ratios

Figures in Rs. Crores

Dec 2006 Dec 2007 Dec 2008 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2018 Mar 2019 Mar 2020
ROCE % 53.00% 70.38% 54.77% 30.21% 13.80% 1.27% -3.02% -8.65% -6.36% -175.40% 4.77%
Debtor Days 69.26 81.59 97.74 134.67 170.02 277.79 817.73 67.75 95.69 76.70 22.70 14.10
Inventory Turnover 28.40 27.84 21.80 14.72 10.38 10.16 10.83 21.91 29.68 26.34 23.14

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Jun 2020 Sep 2020 Dec 2020 Mar 2021
0.18 75.00 0.18 0.18 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00
0.01 0.00 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
99.81 25.00 99.81 99.81 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00

Documents