Rajshree Polypack Ltd

Rajshree Polypack Ltd

₹ 72.2 0.11%
16 Jul - close price
About

Incorporated in 2011, Rajshree Polypack Ltd
deals in manufacturing and trading of Plastic Packaging Product[1]

Key Points

Business Overview:[1]
Company manufactures barrier plastic rigid sheets, semi-rigid sheets for FFS application and thermoformed primary packaging products, and injection molded products for the dairy, food & beverages industry

  • Market Cap 265 Cr.
  • Current Price 72.2
  • High / Low 130 / 49.7
  • Stock P/E 27.9
  • Book Value 43.5
  • Dividend Yield 0.23 %
  • ROCE 9.21 %
  • ROE 6.67 %
  • Face Value 10.0

Pros

Cons

  • Promoter holding has decreased over last quarter: -3.66%
  • Company has a low return on equity of 7.95% over last 3 years.

* 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: Packaging Industry: Packaging

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
46.18 48.67 50.22 48.18 51.49 68.30 65.17 53.90 64.83 72.69 67.50 64.82 69.37
40.18 41.87 43.88 41.64 45.28 57.77 57.30 47.48 56.44 64.69 59.19 56.16 61.18
Operating Profit 6.00 6.80 6.34 6.54 6.21 10.53 7.87 6.42 8.39 8.00 8.31 8.66 8.19
OPM % 12.99% 13.97% 12.62% 13.57% 12.06% 15.42% 12.08% 11.91% 12.94% 11.01% 12.31% 13.36% 11.81%
1.32 0.42 0.42 0.08 0.18 0.28 0.46 0.60 0.93 0.73 0.80 0.85 1.17
Interest 0.48 0.76 0.71 0.69 0.94 1.28 1.67 1.94 2.12 2.13 2.10 1.93 2.22
Depreciation 2.18 2.95 3.02 2.59 2.48 3.16 3.27 3.64 3.85 3.81 3.89 3.92 3.93
Profit before tax 4.66 3.51 3.03 3.34 2.97 6.37 3.39 1.44 3.35 2.79 3.12 3.66 3.21
Tax % 29.83% 25.64% 25.74% 24.85% 25.93% 25.43% 27.14% 27.08% 22.69% 25.09% 26.28% 25.14% 25.86%
3.27 2.60 2.26 2.51 2.20 4.76 2.47 1.06 2.58 2.09 2.29 2.74 2.38
EPS in Rs 0.97 0.77 0.67 0.74 0.65 1.41 0.72 0.31 0.75 0.61 0.67 0.80 0.68
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
30 39 65 95 95 112 125 126 127 199 252 274
27 35 56 75 75 92 106 108 109 173 219 241
Operating Profit 3 4 9 20 20 21 19 18 18 26 33 33
OPM % 9% 10% 13% 21% 21% 18% 15% 14% 14% 13% 13% 12%
1 0 0 0 1 1 2 2 3 1 2 4
Interest 0 1 4 4 3 2 2 1 1 3 7 8
Depreciation 1 3 4 4 5 5 6 7 8 11 14 16
Profit before tax 2 -0 1 12 14 14 14 12 12 13 15 13
Tax % 21% 85% 34% 34% 36% 29% 22% 19% 27% 26% 25% 26%
2 -0 1 8 9 10 11 9 9 10 11 10
EPS in Rs 2.40 -0.04 0.90 9.92 3.71 4.00 3.12 2.75 2.61 2.84 3.17 2.70
Dividend Payout % 0% 0% 0% 17% 13% 15% 11% 12% 13% 6% 5% 0%
Compounded Sales Growth
10 Years: 22%
5 Years: 17%
3 Years: 29%
TTM: 9%
Compounded Profit Growth
10 Years: 78%
5 Years: -2%
3 Years: 3%
TTM: -13%
Stock Price CAGR
10 Years: %
5 Years: 17%
3 Years: 11%
1 Year: 37%
Return on Equity
10 Years: 11%
5 Years: 8%
3 Years: 8%
Last Year: 7%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 2 2 2 3 8 8 11 11 11 11 11 37
Reserves 21 21 22 29 31 39 81 89 96 105 119 116
12 25 30 29 25 21 15 8 21 50 88 87
4 9 10 15 17 18 17 15 41 26 45 42
Total Liabilities 40 57 65 76 82 86 124 124 169 192 263 282
7 34 37 38 47 45 44 46 87 105 126 122
CWIP 3 4 0 0 0 0 0 4 2 2 0 0
Investments 3 0 0 0 0 0 0 0 0 0 2 7
27 18 27 38 35 41 80 74 79 85 135 152
Total Assets 40 57 65 76 82 86 124 124 169 192 263 282

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
17 14 13 12 12 9 0 14 21
-7 -13 -3 -37 6 -25 -19 -39 -34
-5 -8 -10 27 -9 6 18 33 7
Net Cash Flow 5 -8 0 2 8 -10 -1 8 -6

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 69 53 53 54 49 66 61 66 76 54 59 54
Inventory Days 63 98 76 52 95 62 65 66 105 131 170 155
Days Payable 55 72 58 51 53 64 48 47 70 50 54 33
Cash Conversion Cycle 76 79 70 55 91 65 77 85 111 135 175 177
Working Capital Days 66 68 51 31 43 47 66 78 36 103 109 111
ROCE % 9% 3% 10% 28% 27% 24% 18% 12% 11% 11% 11% 9%

Shareholding Pattern

Numbers in percentages

Mar 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
52.10% 52.17% 52.17% 52.24% 52.24% 52.48% 52.48% 52.48% 52.48% 52.48% 48.84% 45.18%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.04%
8.79% 8.23% 7.72% 7.81% 7.79% 7.62% 7.62% 7.57% 6.23% 4.28% 0.00% 0.00%
39.11% 39.60% 40.11% 39.95% 39.97% 39.90% 39.90% 39.95% 41.29% 43.25% 51.16% 54.78%
No. of Shareholders 6277552,0792,7723,0945,1265,3515,2705,3245,9445,71310,309

* 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