Rajnandini Metal Live BSE/NSE | Rajnandini Metal Fundamenta data | Rajnandini Metal Balance sheet | Rajnandini Metal Quarterly Results | Rajnandini Metal Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

37.85
32.65
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

77.27
N/A
1.83

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

EBITDA CAGR (%)

10 Years
5 Years
3 Years

PAT CAGR (%)

10 Years
5 Years
3 Years

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

EV:EBITDA (Average)

8 Years
5 Years
3 Years

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales - 148.42 136.77 140.87 126.95 136.39 109.68 104.21 89.97 Net Sales Growth - 8.52% -2.91% 10.96% -6.92% 24.35% 5.25% 15.83% Cost Of Goods Sold - 140.82 130.89 136.39 122.53 128.94 105.72 99.98 86.13 Gross Profit - 7.59 5.88 4.48 4.43 7.44 3.96 4.23 3.84 GP Margin - 5.11% 4.30% 3.18% 3.49% 5.45% 3.61% 4.06% 4.27% Total Expenditure - 144.47 133.38 137.79 124.20 133.68 106.86 101.02 87.41 Power & Fuel Cost - 0.40 0.03 0.02 0.02 0.02 0.01 0.01 0.01 % Of Sales - 0.27% 0.02% 0.01% 0.02% 0.01% 0.01% 0.01% 0.01% Employee Cost - 0.80 0.28 0.26 0.17 0.18 0.21 0.15 0.18 % Of Sales - 0.54% 0.20% 0.18% 0.13% 0.13% 0.19% 0.14% 0.20% Manufacturing Exp. - 0.10 0.00 0.00 0.50 0.51 0.39 0.23 0.24 % Of Sales - 0.07% 0% 0% 0.39% 0.37% 0.36% 0.22% 0.27% General & Admin Exp. - 2.33 2.08 1.12 0.59 3.11 0.40 0.51 0.65 % Of Sales - 1.57% 1.52% 0.80% 0.46% 2.28% 0.36% 0.49% 0.72% Selling & Distn. Exp. - 0.01 0.01 0.00 0.37 0.63 0.12 0.12 0.16 % Of Sales - 0.01% 0.01% 0% 0.29% 0.46% 0.11% 0.12% 0.18% Miscellaneous Exp. - 0.00 0.08 0.00 0.02 0.29 0.01 0.01 0.05 % Of Sales - 0% 0.06% 0% 0.02% 0.21% 0.01% 0.01% 0.06% EBITDA - 3.95 3.39 3.08 2.75 2.71 2.82 3.19 2.56 EBITDA Margin - 2.66% 2.48% 2.19% 2.17% 1.99% 2.57% 3.06% 2.85% Other Income - 0.43 0.10 0.28 0.36 0.16 0.16 0.16 0.14 Interest - 2.46 1.81 1.82 2.18 2.12 2.31 2.71 2.07 Depreciation - 0.31 0.14 0.13 0.13 0.08 0.07 0.05 0.05 PBT - 1.62 1.54 1.41 0.80 0.66 0.60 0.59 0.57 Tax - 0.46 0.49 0.47 0.25 0.34 0.05 0.18 0.18 Tax Rate - 28.40% 31.82% 33.33% 31.25% 51.52% 8.33% 30.51% 31.58% PAT - 1.16 1.05 0.94 0.55 0.32 0.55 0.41 0.39 PAT before Minority Interest - 1.16 1.05 0.94 0.55 0.32 0.55 0.41 0.39 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 0.78% 0.77% 0.67% 0.43% 0.23% 0.50% 0.39% 0.43% PAT Growth - 10.48% 11.70% 70.91% 71.88% -41.82% 34.15% 5.13% Unadjusted EPS - 0.94 0.85 0.76 0.45 0.26 0.45 0.33 0.32

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Net Sales

148.42

136.77

140.87

126.95

136.39

109.68

104.21

89.97

Net Sales Growth

8.52%

-2.91%

10.96%

-6.92%

24.35%

5.25%

15.83%

Cost Of Goods Sold

140.82

130.89

136.39

122.53

128.94

105.72

99.98

86.13

Gross Profit

7.59

5.88

4.48

4.43

7.44

3.96

4.23

3.84

GP Margin

5.11%

4.30%

3.18%

3.49%

5.45%

3.61%

4.06%

4.27%

Total Expenditure

144.47

133.38

137.79

124.20

133.68

106.86

101.02

87.41

Power & Fuel Cost

0.40

0.03

0.02

0.01

% Of Sales

0.27%

0.02%

0.01%

0.02%

0.01%

Employee Cost

0.80

0.28

0.26

0.17

0.18

0.21

0.15

0.18

% Of Sales

0.54%

0.20%

0.18%

0.13%

0.19%

0.14%

0.20%

Manufacturing Exp.

0.10

0.00

0.50

0.51

0.39

0.23

0.24

% Of Sales

0.07%

0.39%

0.37%

0.36%

0.22%

0.27%

General & Admin Exp.

2.33

2.08

1.12

0.59

3.11

0.40

0.51

0.65

% Of Sales

1.57%

1.52%

0.80%

0.46%

2.28%

0.36%

0.49%

0.72%

Selling & Distn. Exp.

0.01

0.00

0.37

0.63

0.12

0.16

% Of Sales

0.01%

0.29%

0.46%

0.11%

0.12%

0.18%

Miscellaneous Exp.

0.00

0.08

0.00

0.02

0.29

0.01

0.05

% Of Sales

0.06%

0.02%

0.21%

0.01%

0.06%

EBITDA

3.95

3.39

3.08

2.75

2.71

2.82

3.19

2.56

EBITDA Margin

2.66%

2.48%

2.19%

2.17%

1.99%

2.57%

3.06%

2.85%

Other Income

0.43

0.10

0.28

0.36

0.16

0.14

Interest

2.46

1.81

1.82

2.18

2.12

2.31

2.71

2.07

Depreciation

0.31

0.14

0.13

0.08

0.07

0.05

PBT

1.62

1.54

1.41

0.80

0.66

0.60

0.59

0.57

Tax

0.46

0.49

0.47

0.25

0.34

0.05

0.18

Tax Rate

28.40%

31.82%

33.33%

31.25%

51.52%

8.33%

30.51%

31.58%

PAT

1.16

1.05

0.94

0.55

0.32

0.55

0.41

0.39

PAT before Minority Interest

1.16

1.05

0.94

0.55

0.32

0.55

0.41

0.39

Minority Interest

0.00

PAT Margin

0.78%

0.77%

0.67%

0.43%

0.23%

0.50%

0.39%

0.43%

PAT Growth

10.48%

11.70%

70.91%

71.88%

-41.82%

34.15%

5.13%

Unadjusted EPS

0.94

0.85

0.76

0.45

0.26

0.45

0.33

0.32

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 14.51 13.35 8.03 7.09 6.53 6.22 5.66 5.26 Share Capital 6.14 6.14 4.50 4.50 4.50 4.50 4.50 4.50 Total Reserves 8.36 7.20 3.53 2.59 2.03 1.72 1.16 0.76 Non-Current Liabilities 12.59 1.94 0.09 0.16 0.01 0.01 0.03 0.09 Secured Loans 12.28 0.08 0.00 0.15 0.00 0.00 0.01 0.08 Unsecured Loans 0.00 1.73 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.16 0.14 0.13 0.00 0.00 0.00 0.00 0.00 Current Liabilities 35.71 24.83 30.09 35.26 27.83 26.94 40.21 32.96 Trade Payables 7.86 1.21 7.92 12.80 5.56 8.52 20.89 14.15 Other Current Liabilities 0.08 0.05 0.19 0.18 0.02 0.29 2.74 0.62 Short Term Borrowings 27.78 23.57 21.98 22.13 22.13 18.12 16.40 18.03 Short Term Provisions 0.00 0.00 0.01 0.15 0.11 0.00 0.17 0.16 Total Liabilities 62.81 40.12 38.21 42.51 34.37 33.17 45.90 38.31 Net Block 16.92 6.59 0.57 0.70 0.38 0.28 0.42 0.45 Gross Block 16.92 6.59 1.18 1.17 0.74 0.56 0.55 0.53 Accumulated Depreciation 0.00 0.00 0.60 0.47 0.36 0.27 0.13 0.08 Non Current Assets 21.90 7.63 0.57 0.70 0.39 0.29 4.14 3.34 Capital Work in Progress 4.58 0.95 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.40 0.10 0.00 0.00 0.00 0.01 3.72 2.88 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 40.91 32.49 37.63 41.81 33.98 32.87 41.77 34.97 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 17.14 7.55 5.18 6.01 8.14 8.56 15.43 4.26 Sundry Debtors 18.46 20.19 24.80 33.91 22.88 22.60 24.69 29.28 Cash & Bank 0.63 1.44 1.38 0.03 0.11 0.21 0.39 0.06 Other Current Assets 4.68 0.74 0.29 0.00 2.85 1.51 1.26 1.36 Short Term Loans & Adv. 0.34 2.56 5.98 1.86 2.85 1.51 1.26 1.36 Net Current Assets 5.19 7.66 7.54 6.55 6.16 5.94 1.56 2.01 Total Assets 62.81 40.12 38.20 42.51 34.37 33.16 45.91 38.31

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Shareholder's Funds

14.51

13.35

8.03

7.09

6.53

6.22

5.66

5.26

Share Capital

6.14

4.50

Total Reserves

8.36

7.20

3.53

2.59

2.03

1.72

1.16

0.76

Non-Current Liabilities

12.59

1.94

0.09

0.16

0.01

0.03

0.09

Secured Loans

12.28

0.08

0.00

0.15

0.00

0.01

0.08

Unsecured Loans

0.00

1.73

0.00

Long Term Provisions

0.16

0.14

0.13

0.00

Current Liabilities

35.71

24.83

30.09

35.26

27.83

26.94

40.21

32.96

Trade Payables

7.86

1.21

7.92

12.80

5.56

8.52

20.89

14.15

Other Current Liabilities

0.08

0.05

0.19

0.18

0.02

0.29

2.74

0.62

Short Term Borrowings

27.78

23.57

21.98

22.13

18.12

16.40

18.03

Short Term Provisions

0.00

0.01

0.15

0.11

0.00

0.17

0.16

Total Liabilities

62.81

40.12

38.21

42.51

34.37

33.17

45.90

38.31

Net Block

16.92

6.59

0.57

0.70

0.38

0.28

0.42

0.45

Gross Block

16.92

6.59

1.18

1.17

0.74

0.56

0.55

0.53

Accumulated Depreciation

0.00

0.60

0.47

0.36

0.27

0.13

0.08

Non Current Assets

21.90

7.63

0.57

0.70

0.39

0.29

4.14

3.34

Capital Work in Progress

4.58

0.95

0.00

Non Current Investment

0.00

Long Term Loans & Adv.

0.40

0.10

0.00

0.01

3.72

2.88

Other Non Current Assets

0.00

Current Assets

40.91

32.49

37.63

41.81

33.98

32.87

41.77

34.97

Current Investments

0.00

Inventories

17.14

7.55

5.18

6.01

8.14

8.56

15.43

4.26

Sundry Debtors

18.46

20.19

24.80

33.91

22.88

22.60

24.69

29.28

Cash & Bank

0.63

1.44

1.38

0.03

0.11

0.21

0.39

0.06

Other Current Assets

4.68

0.74

0.29

0.00

2.85

1.51

1.26

1.36

Short Term Loans & Adv.

0.34

2.56

5.98

1.86

2.85

1.51

1.26

1.36

Net Current Assets

5.19

7.66

7.54

6.55

6.16

5.94

1.56

2.01

Total Assets

62.81

40.12

38.20

42.51

34.37

33.16

45.91

38.31

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 1.06 1.51 1.89 2.09 -1.90 2.88 2.37 -2.74 PBT 1.62 1.54 1.41 0.80 0.66 0.60 0.59 0.57 Adjustment 2.74 1.86 1.67 2.13 2.10 2.28 2.67 2.08 Changes in Working Capital -2.80 -1.42 -0.73 -0.60 -4.31 0.06 -0.71 -5.23 Cash after chg. in Working capital 1.56 1.98 2.36 2.34 -1.56 2.93 2.55 -2.58 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.49 -0.47 -0.47 -0.25 -0.35 -0.05 -0.17 -0.16 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -7.08 0.08 0.27 -0.26 -0.08 0.17 0.08 -0.09 Net Fixed Assets -13.96 -6.36 -0.01 -0.43 -0.18 -0.01 -0.02 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 6.88 6.44 0.28 0.17 0.10 0.18 0.10 Cash from Financing Activity 5.27 1.44 -2.11 -1.90 1.88 -3.23 -2.12 2.77 Net Cash Inflow / Outflow -0.75 3.03 0.05 -0.08 -0.10 -0.18 0.33 -0.05 Opening Cash & Equivalents 1.38 1.38 1.33 0.11 0.21 0.39 0.06 0.11 Closing Cash & Equivalent 0.63 1.44 1.38 0.03 0.11 0.21 0.39 0.06

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Cash From Operating Activity

1.06

1.51

1.89

2.09

-1.90

2.88

2.37

-2.74

PBT

1.62

1.54

1.41

0.80

0.66

0.60

0.59

0.57

Adjustment

2.74

1.86

1.67

2.13

2.10

2.28

2.67

2.08

Changes in Working Capital

-2.80

-1.42

-0.73

-0.60

-4.31

0.06

-0.71

-5.23

Cash after chg. in Working capital

1.56

1.98

2.36

2.34

-1.56

2.93

2.55

-2.58

Interest Paid

0.00

Tax Paid

-0.49

-0.47

-0.25

-0.35

-0.05

-0.17

-0.16

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

-7.08

0.08

0.27

-0.26

-0.08

0.17

0.08

-0.09

Net Fixed Assets

-13.96

-6.36

-0.01

-0.43

-0.18

-0.01

-0.02

Net Investments

0.00

Others

6.88

6.44

0.28

0.17

0.10

0.18

0.10

Cash from Financing Activity

5.27

1.44

-2.11

-1.90

1.88

-3.23

-2.12

2.77

Net Cash Inflow / Outflow

-0.75

3.03

0.05

-0.08

-0.10

-0.18

0.33

-0.05

Opening Cash & Equivalents

1.38

1.33

0.11

0.21

0.39

0.06

0.11

Closing Cash & Equivalent

0.63

1.44

1.38

0.03

0.11

0.21

0.39

0.06

Financial Ratios

Standalone

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 11.81 10.86 17.84 15.75 14.52 13.82 12.59 11.68 ROA 2.25% 2.67% 2.34% 1.44% 0.94% 1.40% 0.97% 1.02% ROE 8.32% 9.78% 12.47% 8.11% 4.96% 9.33% 7.46% 7.43% ROCE 8.73% 9.74% 10.83% 10.26% 10.49% 11.85% 13.63% 11.16% Fixed Asset Turnover 12.62 35.21 120.01 133.03 210.63 198.46 193.04 169.89 Receivable days 47.53 60.04 76.05 81.64 60.86 78.68 94.53 118.80 Inventory Days 30.35 16.98 14.50 20.35 22.34 39.90 34.48 17.30 Payable days 10.86 12.40 27.75 27.49 19.73 53.80 57.12 59.84 Cash Conversion Cycle 67.02 64.61 62.80 74.49 63.47 64.78 71.89 76.26 Total Debt/Equity 2.76 1.90 2.76 3.16 3.39 2.92 3.36 3.51 Interest Cover 1.66 1.85 1.77 1.37 1.31 1.26 1.22 1.28

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Book Value (Rs.)

11.81

10.86

17.84

15.75

14.52

13.82

12.59

11.68

ROA

2.25%

2.67%

2.34%

1.44%

0.94%

1.40%

0.97%

1.02%

ROE

8.32%

9.78%

12.47%

8.11%

4.96%

9.33%

7.46%

7.43%

ROCE

8.73%

9.74%

10.83%

10.26%

10.49%

11.85%

13.63%

11.16%

Fixed Asset Turnover

12.62

35.21

120.01

133.03

210.63

198.46

193.04

169.89

Receivable days

47.53

60.04

76.05

81.64

60.86

78.68

94.53

118.80

Inventory Days

30.35

16.98

14.50

20.35

22.34

39.90

34.48

17.30

Payable days

10.86

12.40

27.75

27.49

19.73

53.80

57.12

59.84

Cash Conversion Cycle

67.02

64.61

62.80

74.49

63.47

64.78

71.89

76.26

Total Debt/Equity

2.76

1.90

2.76

3.16

3.39

2.92

3.36

3.51

Interest Cover

1.66

1.85

1.77

1.37

1.31

1.26

1.22

1.28

Rajnandini Metal Ltd.

Trading

BSE: Not Listed | NSE: RAJMET

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

Rajnandini Metal Ltd.

Trading

BSE: Not Listed | NSE: RAJMET

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update