Rajshree Polypack Ltd

Rajshree Polypack Ltd

₹ 92.5 -3.95%
28 Feb - 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 318 Cr.
  • Current Price 92.5
  • High / Low 108 / 46.3
  • Stock P/E 32.8
  • Book Value 39.1
  • Dividend Yield 0.18 %
  • ROCE 11.2 %
  • ROE 8.84 %
  • Face Value 10.0

Pros

  • Company's median sales growth is 17.8% of last 10 years

Cons

  • Promoter holding has decreased over last quarter: -3.64%
  • Company has a low return on equity of 8.64% 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

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
30.54 46.18 48.67 50.22 48.18 51.49 68.30 65.17 53.90 64.83 72.69 67.50 64.82
26.14 40.18 41.87 43.88 41.64 45.28 57.77 57.30 47.48 56.44 64.69 59.19 56.16
Operating Profit 4.40 6.00 6.80 6.34 6.54 6.21 10.53 7.87 6.42 8.39 8.00 8.31 8.66
OPM % 14.41% 12.99% 13.97% 12.62% 13.57% 12.06% 15.42% 12.08% 11.91% 12.94% 11.01% 12.31% 13.36%
0.76 1.32 0.42 0.42 0.08 0.18 0.28 0.46 0.60 0.93 0.73 0.80 0.85
Interest 0.30 0.48 0.76 0.71 0.69 0.94 1.28 1.67 1.94 2.12 2.13 2.10 1.93
Depreciation 1.96 2.18 2.95 3.02 2.59 2.48 3.16 3.27 3.64 3.85 3.81 3.89 3.92
Profit before tax 2.90 4.66 3.51 3.03 3.34 2.97 6.37 3.39 1.44 3.35 2.79 3.12 3.66
Tax % 17.93% 29.83% 25.64% 25.74% 24.85% 25.93% 25.43% 27.14% 27.08% 22.69% 25.09% 26.28% 25.14%
2.38 3.27 2.60 2.26 2.51 2.20 4.76 2.47 1.06 2.58 2.09 2.29 2.74
EPS in Rs 0.71 0.97 0.77 0.67 0.74 0.65 1.41 0.72 0.31 0.75 0.61 0.67 0.80
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
12 30 39 65 95 95 112 125 126 127 199 252 270
10 27 35 56 75 75 92 106 108 109 173 219 236
Operating Profit 2 3 4 9 20 20 21 19 18 18 26 33 33
OPM % 14% 9% 10% 13% 21% 21% 18% 15% 14% 14% 13% 13% 12%
0 1 0 0 0 1 1 2 2 3 1 2 3
Interest 0 0 1 4 4 3 2 2 1 1 3 7 8
Depreciation 0 1 3 4 4 5 5 6 7 8 11 14 15
Profit before tax 1 2 -0 1 12 14 14 14 12 12 13 15 13
Tax % 23% 21% 85% 34% 34% 36% 29% 22% 19% 27% 26% 25%
1 2 -0 1 8 9 10 11 9 9 10 11 10
EPS in Rs 1.96 2.40 -0.04 0.90 9.92 3.71 4.00 3.12 2.75 2.61 2.84 3.17 2.83
Dividend Payout % 0% 0% 0% 0% 17% 13% 15% 11% 12% 13% 6% 5%
Compounded Sales Growth
10 Years: 24%
5 Years: 18%
3 Years: 26%
TTM: 13%
Compounded Profit Growth
10 Years: 19%
5 Years: 3%
3 Years: 6%
TTM: -8%
Stock Price CAGR
10 Years: %
5 Years: 21%
3 Years: 38%
1 Year: 75%
Return on Equity
10 Years: 12%
5 Years: 10%
3 Years: 9%
Last Year: 9%

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 2 2 2 2 3 8 8 11 11 11 11 11 11
Reserves 20 21 21 22 29 31 39 81 89 96 105 119 123
Preference Capital 1 0 0 0 0 0 0 0 0 0 0 0
1 12 25 30 29 25 21 15 8 21 50 88 81
4 4 9 10 15 17 18 17 15 41 26 45 43
Total Liabilities 27 40 57 65 76 82 86 124 124 169 192 263 258
4 7 34 37 38 47 45 44 46 87 105 126 123
CWIP 0 3 4 0 0 0 0 0 4 2 2 0 0
Investments 1 3 0 0 0 0 0 0 0 0 0 2 6
21 27 18 27 38 35 41 80 74 79 85 135 130
Total Assets 27 40 57 65 76 82 86 124 124 169 192 263 258

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
0 17 14 13 12 12 9 0 14
0 -7 -13 -3 -37 6 -25 -19 -39
0 -5 -8 -10 27 -9 6 18 33
Net Cash Flow 0 5 -8 0 2 8 -10 -1 8

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 138 69 53 53 54 49 66 61 66 76 54 59
Inventory Days 169 63 98 76 52 95 62 65 66 105 131 170
Days Payable 141 55 72 58 51 53 64 48 47 70 50 54
Cash Conversion Cycle 167 76 79 70 55 91 65 77 85 111 135 175
Working Capital Days 159 66 68 51 31 43 47 66 78 36 103 109
ROCE % 9% 3% 10% 28% 27% 24% 18% 12% 11% 11% 11%

Shareholding Pattern

Numbers in percentages

20 Recently
Sep 2020Mar 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
51.93% 52.10% 52.17% 52.17% 52.24% 52.24% 52.48% 52.48% 52.48% 52.48% 52.48% 48.84%
8.76% 8.79% 8.23% 7.72% 7.81% 7.79% 7.62% 7.62% 7.57% 6.23% 4.28% 0.00%
39.31% 39.11% 39.60% 40.11% 39.95% 39.97% 39.90% 39.90% 39.95% 41.29% 43.25% 51.16%
No. of Shareholders 6806277552,0792,7723,0945,1265,3515,2705,3245,9445,713

* 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