Rane (Madras) Ltd - Stock Valuation and Financial Performance

BSE: 532661 | NSE: RML | Auto Ancillary | Small Cap

Rane Madras Share Price

795.70 -8.80 -1.09%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Rane Madras

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Rane (Madras) stock performance -

mw4me loader
P/E Ratio (SA):
86.83
Market Cap:
1,308.5 Cr.
52-wk low:
623.6
52-wk high:
1,525.8

Is Rane (Madras) Ltd an attractive stock to invest in?

1. Is Rane (Madras) Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Rane (Madras) Ltd is a average quality company.

2. Is Rane (Madras) Ltd undervalued or overvalued?

The key valuation ratios of Rane (Madras) Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Rane (Madras) Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Rane (Madras) Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Rane Madras:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Rane (Madras) Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 9.7%9.4%12%18%17%1.4%-3.3%10.2%-8.7%-4.6%-
Value Creation
Index
-0.3-0.3-0.20.30.2-0.9-1.2-0.3-1.6-1.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7798619891,2141,3701,1011,1471,5552,1242,1422,090
Sales YoY Gr.-10.5%14.9%22.7%12.9%-19.7%4.2%35.6%36.6%0.9%-
Adj EPS 14.917.322.434.740.2-5.7-4.222.415.677.19.3
YoY Gr.-16.3%29.6%55%15.8%-114.2%NANA-30.4%394.2%-
BVPS (₹) 138.4145162.7225.2260233.2204.7230.4151.9160.6166.5
Adj Net
Profit
15.618.223.640.348.2-7.2-6.236.525.412515
Cash Flow from Ops. 67.136.989.573.370.511610729.4130130-
Debt/CF from Ops. 3.17.63.33.74.53.12.915.24.15.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.9%9.4%23.1%0.9%
Adj EPS 20.1%13.9%NA394.2%
BVPS1.7%-9.2%-7.8%5.8%
Share Price 5.4% 26.8% 29.9% -3.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
10.311.614.218.416.7-2.3-210.78.249.35.7
Op. Profit
Mgn %
99.410.111.110.577.98.210.29.27.6
Net Profit
Mgn %
22.12.43.33.5-0.7-0.52.31.25.90.7
Debt to
Equity
1.41.71.7111.211.22.12.70.9
Working Cap
Days
12212410611713416014913311812663
Cash Conv.
Cycle
31272032465636343744-12

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 23.14%

Return on Equity has declined versus last 3 years average to 5.70%

Net Profit has been subdued in last 3 years 0.00%

Debt to equity has increased versus last 3 years average to 2.68

Sales growth is not so good in last 4 quarters at -4.45%

Latest Financials - Rane (Madras) Ltd.

Standalone Consolidated
TTM EPS (₹) 9.3 1.5
TTM Sales (₹ Cr.) 2,090 2,090
BVPS (₹.) 166.5 158.2
Reserves (₹ Cr.) 255 241
P/BV 4.83 5.09
PE 86.83 534.10
From the Market
52 Week Low / High (₹) 623.55 / 1525.75
All Time Low / High (₹) 24.90 / 1525.75
Market Cap (₹ Cr.) 1,309
Equity (₹ Cr.) 16.3
Face Value (₹) 10
Industry PE 51.1

Management X-Ray of Rane Madras:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Rane Madras

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales7798619891,2141,3701,1011,1471,5552,1242,142
Operating Expenses 7107838931,0791,2281,0241,0571,4271,9061,961
Manufacturing Costs113123158190202164181239306330
Material Costs4304735436818016456759331,2821,265
Employee Cost 8798115136149142134167193210
Other Costs 8088787277726788125156
Operating Profit 6978961351427790128218181
Operating Profit Margin (%) 8.8%9.1%9.7%11.1%10.3%7.0%7.8%8.2%10.2%8.4%
Other Income 1236112247123
Interest 16192830293324222951
Depreciation 33394550535252617381
Exceptional Items -3-3000-38-630-226-142
Profit Before Tax 1719266070-23-4551-98-91
Tax 4561823161528-106
Profit After Tax 1214214247-24-5137-12715
PAT Margin (%) 1.6%1.6%2.1%3.4%3.4%-2.2%-4.4%2.4%-6.0%0.7%
Adjusted EPS (₹)11.312.919.736.039.5-19.5-34.822.5-77.89.2
Dividend Payout Ratio (%)40%35%31%33%22%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 154161171261311293298375247261
Share Capital 19191112121315161616
Reserves 135142160250299280284359231245
Minority Interest0000000000
Debt160235270257283299262388452601
Long Term Debt5112412911911214089152170262
Short Term Debt109111141139171159173236282338
Trade Payables133137173234191154263292325285
Others Liabilities 128125797711812413015418495
Total Liabilities 5756586938309048709531,2091,2081,242

Fixed Assets

Gross Block426526365438490535569680776891
Accumulated Depreciation1842204595148201253312384460
Net Fixed Assets242306320343342334316368393431
CWIP 2972714121015161613
Investments 00001801071744029
Inventories8693110136155133132191232240
Trade Receivables115122151213219163242313381340
Cash Equivalents 33361117781419
Others Assets9912682118165132133139132169
Total Assets 5756586938309048709531,2091,2081,242

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 673790737111610729130130
PBT 1719266070-23-4551-98-91
Adjustment 526072778010613684315272
Changes in Working Capital 3-36-5-51-594225-92-52-26
Tax Paid -4-6-4-13-21-8-9-15-35-25
Cash Flow From Investing Activity -85-75-60-70-87-134-95-176-173-250
Capex -85-75-68-68-49-37-46-82-98-121
Net Investments 0000-1-980-1-76-129
Others 007-1-370-49-9410
Cash Flow From Financing Activity 1838-28-12124-2314950125
Net Proceeds from Shares 000602017533000
Net Proceeds from Borrowing 2672-22-211750-657831118
Interest Paid -16-19-28-31-28-31-23-21-26-48
Dividend Paid -6-10-2-9-13-50000
Others 14-625025-612624655
Net Cash Flow 001356-12275
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)8.719.4612.7819.3416.5-8.09-17.1610.88-40.695.85
ROCE (%)9.749.3911.9518.02171.44-3.3110.22-8.72-4.57
Asset Turnover Ratio1.591.531.741.661.581.241.261.461.781.77
PAT to CFO Conversion(x)5.582.644.291.741.51N/AN/A0.78N/A8.67
Working Capital Days
Receivable Days48464253586364645961
Inventory Days36353236394842373640
Payable Days8689899178881131088888

Rane (Madras) Ltd Stock News

Rane (Madras) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Rane Madras on 21-Nov-2024 16:59 is ₹795.7.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Nov-2024 16:59 the market cap of Rane Madras stood at ₹1,308.5.
The latest P/E ratio of Rane Madras as of 21-Nov-2024 16:59 is 86.83.
The latest P/B ratio of Rane Madras as of 21-Nov-2024 16:59 is 4.83.
The 52-week high of Rane Madras is ₹1,525.8 and the 52-week low is ₹623.5.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Rane Madras is ₹2,090 ( Cr.) .

About Rane (Madras) Ltd

Rane (Madras) Ltd. started with the inception of manufacturing facilities in the year 1960.The company is the manufacturer of steering & suspension systems for every segment of automobile industry, viz Passenger cars, Multi utility vehicles, Light commercial vehicles, Heavy commercial vehicles and Farm tractors. Best in class manufacturing facilities.

It has got Strategic Technical partnerships with M/s TRW Inc, USA for Steering Gear  Products & TRW Ehrenreich GmbH & Co., Germany for Steering Linkage Products Holds major market share in India both in Manual steering gear systems & suspension systems.

The production plants of the company at Chennai (2 plants), Mysore, Puducherry each address a specific industry segment. Independent manufacturing cells produce specialised high end components.

  • Chennai plant - Light Commercial vehicle, Heavy Commercial vehicle and Utility vehicles segments.
  • Mysore plant - Tractor and Commercial vehicle segments.
  • Puducherry plant - Passenger car segments.
  • Varanavasi (Chennai) plant - Exports market. 
  • Uttarakhand plant - Caters specifically to the customers in the North of India.

Product range of the company includes:

Manual Steering Gears  

  • Re - circulating ball type
  • Rack and Pinion 

Steering Linkages 

  • Tie rod assemblies  
  • Drag link assemblies  
  • Centre link assemblies  
  • Gear shift ball joints  

Suspension Linkages 

  • Lower control arms  
  • Lower & Upper
  • Suspension ball joints 
  • Inner & Outer ball joints   
  • Axle ball joints

Achievements/ recognition:

  • IS0/TS 16949:2002 certifications for each of its manufacturing locations
  • IS0 14001 certified plants
  • OHSAS 18001 certified
  • Deming Application Prize winner in the year 2007

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.