RSWM Ltd

RSWM Ltd Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

RSWM Ltd

₹ 179 -4.18%
30 May - close price
rswm.in BSE: 500350 NSE : RSWM
About

RSWM Ltd. is a textile manufacturer and exporter of Synthetic, Blended, Mélange, Cotton, Specialty value added yarns and also manufactures Fabrics, Denim and Green Polyester Fiber. [1]

Key Points

Products
The co primarily produces different varieties of yarns like synthetic, blended, mélange, cotton, specialty, and value-added yarns suitable for suitings, shirtings, hosiery, carpet, denim, and technical textiles, and industrial applications and denim fabric, synthetic fabric for renowned brands. [1]

Website BSE NSE
  • Market Cap ₹ 843 Cr.
  • Current Price ₹ 179
  • High / Low ₹ 281 / 144
  • Stock P/E 6.86
  • Book Value ₹ 280
  • Dividend Yield 14.0 %
  • ROCE 9.78 %
  • ROE 10.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.64 times its book value
  • Stock is providing a good dividend yield of 14.0%.
  • Company has delivered good profit growth of 46.1% CAGR over last 5 years
  • Promoter holding has increased by 2.39% over last quarter.

Cons

  • The company has delivered a poor sales growth of 5.21% over past five years.
  • Company has a low return on equity of 12.9% over last 3 years.
  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.105 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: Textiles Industry: Textiles - Cotton/Blended

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
612 216 554 721 836 742 953 1,001 1,121 1,024 954 855 956
566 266 533 629 726 661 849 886 990 914 882 837 908
Operating Profit 46 -50 20 92 110 81 104 116 131 109 72 18 48
OPM % 7% -23% 4% 13% 13% 11% 11% 12% 12% 11% 8% 2% 5%
5 4 9 7 24 8 9 7 14 35 16 10 43
Interest 24 24 22 19 19 18 17 15 17 19 19 21 16
Depreciation 32 32 32 31 32 31 29 26 27 27 35 33 32
Profit before tax -6 -102 -25 48 83 40 68 81 101 99 35 -24 42
Tax % 18% 35% 41% 36% 14% 7% 34% 37% -12% 28% 42% 45% -6%
Net Profit -5 -66 -15 31 71 37 45 52 113 71 20 -13 45
EPS in Rs -1.09 -14.04 -3.18 6.49 15.15 7.84 9.50 10.97 23.97 15.15 4.27 -2.83 9.49
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
2,123 2,637 3,111 2,983 2,933 2,987 2,940 2,962 2,771 2,326 3,817 3,789
1,991 2,284 2,724 2,637 2,535 2,660 2,713 2,798 2,587 2,151 3,385 3,541
Operating Profit 132 353 387 346 398 326 227 164 184 175 432 248
OPM % 6% 13% 12% 12% 14% 11% 8% 6% 7% 8% 11% 7%
19 2 27 32 30 35 43 32 43 39 38 105
Interest 117 133 136 125 126 110 117 120 109 83 68 74
Depreciation 98 115 118 135 149 132 124 124 132 128 113 127
Profit before tax -64 107 160 117 153 118 28 -47 -13 3 290 152
Tax % 16% 31% 36% 27% 27% 12% 25% 19% -7% -499% 15% 19%
Net Profit -53 73 102 86 112 104 21 -38 -13 21 246 123
EPS in Rs -9.23 15.49 21.74 18.65 24.24 22.10 4.45 -8.13 -2.85 4.42 52.28 26.08
Dividend Payout % 0% 32% 29% 27% 26% 28% 22% 0% 0% 0% 24% 19%
Compounded Sales Growth
10 Years: 4%
5 Years: 5%
3 Years: 11%
TTM: -1%
Compounded Profit Growth
10 Years: 4%
5 Years: 46%
3 Years: 123%
TTM: -49%
Stock Price CAGR
10 Years: 8%
5 Years: 0%
3 Years: 66%
1 Year: -34%
Return on Equity
10 Years: 10%
5 Years: 7%
3 Years: 13%
Last Year: 10%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
23 23 23 33 23 24 24 24 24 24 24 47
Reserves 226 271 341 410 601 685 959 827 714 768 1,012 1,270
1,364 1,386 1,296 1,292 1,398 1,464 1,520 1,441 1,164 926 1,103 1,157
175 243 289 315 262 293 293 321 312 351 435 416
Total Liabilities 1,788 1,923 1,949 2,040 2,285 2,466 2,795 2,612 2,214 2,069 2,574 2,890
859 1,044 1,007 1,035 1,100 1,175 1,099 1,150 1,027 921 943 1,115
CWIP 251 12 14 126 37 15 39 5 7 7 143 183
Investments 21 55 71 91 180 185 465 325 91 122 126 124
657 812 856 788 968 1,090 1,191 1,133 1,088 1,018 1,361 1,468
Total Assets 1,788 1,923 1,949 2,040 2,285 2,466 2,795 2,612 2,214 2,069 2,574 2,890

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
307 230 348 438 339 222 166 263 231 320 210 89
-317 -125 -95 -276 -124 -154 -61 -58 150 7 -318 -239
5 -105 -253 -161 -215 -68 -97 -205 -390 -326 111 147
Net Cash Flow -5 0 0 0 0 0 8 -0 -9 1 3 -3

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 33 31 30 24 46 46 54 56 45 59 51 44
Inventory Days 87 99 78 81 96 117 113 89 120 126 87 107
Days Payable 11 15 13 18 11 17 16 21 26 39 28 21
Cash Conversion Cycle 108 115 96 87 131 146 151 124 139 147 110 129
Working Capital Days 69 66 55 45 72 77 101 83 92 109 88 103
ROCE % 3% 16% 18% 14% 15% 11% 6% 3% 4% 4% 18% 10%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
53.16 53.16 53.16 53.16 53.16 53.16 53.16 53.16 53.16 53.15 53.15 55.54
0.51 0.51 0.38 0.32 0.38 2.02 3.15 3.63 2.87 1.49 1.36 1.66
0.94 0.63 0.21 0.19 0.35 0.14 0.14 0.14 0.14 0.15 0.14 0.07
0.41 0.41 0.41 0.41 0.41 0.41 0.41 0.41 0.41 0.41 0.41 0.20
44.98 45.29 45.84 45.92 45.70 44.27 43.14 42.66 43.42 44.81 44.91 42.53

* 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

Announcements

Annual reports

Right Issue

Credit ratings

Concalls