Rishabh Instruments Ltd - Stock Valuation and Financial Performance

BSE: 543977 | NSE: RISHABH | Electric Equipment | Small Cap

Rishabh Instruments Share Price

324 -6.05 -1.83%
as on 21-Nov'24 16:00

DeciZen - make an informed investing decision on Rishabh Instruments

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Rishabh Instruments stock performance -

mw4me loader
P/E Ratio (SA):
53.20
Market Cap:
1,261.4 Cr.
52-wk low:
316.6
52-wk high:
635

Is Rishabh Instruments Ltd an attractive stock to invest in?

1. Is Rishabh Instruments Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Rishabh Instruments Ltd is a below average quality company.

2. Is Rishabh Instruments Ltd undervalued or overvalued?

The key valuation ratios of Rishabh Instruments Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Rishabh Instruments Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Rishabh Instruments 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 Rishabh Instruments:

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.
Rishabh Instruments Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 13.3%9.9%7%2.8%8.5%8.5%8.7%6.9%10.7%13.2%-
Value Creation
Index
-0.1-0.3-0.5-0.8-0.4-0.4-0.4-0.5-0.2-0.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 117111116117143138127152196225216
Sales YoY Gr.--5.7%5%0.4%22.6%-3.8%-7.8%19.7%29%14.6%-
Adj EPS 4.553.71.53.94.24.63.35.98.46.2
YoY Gr.-11.5%-26.2%-59%157.3%8.6%10.3%-29.2%79.8%43.2%-
BVPS (₹) 4954.558.359.86468.266.47076.389.6101.5
Adj Net
Profit
1314.510.74.411.312.313.59.617.232.224
Cash Flow from Ops. 4.119.210.712.8921.219.9-1.3-2.634.4-
Debt/CF from Ops. 3.80.91.91.51.71.41-21.4-8.40.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7.5%9.4%21%14.6%
Adj EPS 7.3%16.9%22.2%43.2%
BVPS6.9%7%10.5%17.3%
Share Price - - - -37.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
8.98.862.45.85.96.54.57.510.56.5
Op. Profit
Mgn %
1915.312.37.214.215.51813.216.220.615.1
Net Profit
Mgn %
11.113.19.23.87.98.910.76.38.814.311
Debt to
Equity
0.10.10.10.10.10.10.10.10.100
Working Cap
Days
169203209225196210211210231243195
Cash Conv.
Cycle
10513412312397114125121128140165

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 20.95%

Net Profit is growing at healthy rate in last 3 years 22.15%

Return on Equity has declined versus last 3 years average to 6.50%

Sales growth is not so good in last 4 quarters at -4.50%

Latest Financials - Rishabh Instruments Ltd.

Standalone Consolidated
TTM EPS (₹) 6.2 4.7
TTM Sales (₹ Cr.) 216 689
BVPS (₹.) 101.5 153.1
Reserves (₹ Cr.) 350 547
P/BV 3.25 2.16
PE 53.20 70.95
From the Market
52 Week Low / High (₹) 316.60 / 635.00
All Time Low / High (₹) 318.10 / 635.00
Market Cap (₹ Cr.) 1,261
Equity (₹ Cr.) 38.2
Face Value (₹) 10
Industry PE 90.2

Management X-Ray of Rishabh Instruments:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Rishabh Instruments

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
Sales117111116117143138127152196225
Operating Expenses 9594102108123116104132164178
Manufacturing Costs77891079121417
Material Costs5549535772655979104106
Employee Cost 24283031293028323542
Other Costs 101012111213891214
Operating Profit 2217148202123203246
Operating Profit Margin (%) 18.9%15.2%12.3%7.2%14.2%15.5%17.9%13.2%16.2%20.5%
Other Income 6865654456
Interest 2222221231
Depreciation 677787781010
Exceptional Items 0000000000
Profit Before Tax 2016124161719142441
Tax 601-1456469
Profit After Tax 1416114121213101932
PAT Margin (%) 11.9%14.5%9.7%3.8%8.5%9.1%10.6%6.8%9.5%14.4%
Adjusted EPS (₹)4.85.53.91.54.14.34.63.56.48.5
Dividend Payout Ratio (%)0%0%0%0%0%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 156172184188200213205215234342
Share Capital 28282828282825254038
Reserves 129145156160172185180190194304
Minority Interest0000000000
Debt1517191815271623180
Long Term Debt111001511740
Short Term Debt141619181512516130
Trade Payables9111618231318232719
Others Liabilities 15121310121519234164
Total Liabilities 195212232234250267258285320426

Fixed Assets

Gross Block75819111011411946566372
Accumulated Depreciation5258647280877142231
Net Fixed Assets24232638343239424141
CWIP 0060010002
Investments 596161636380808188108
Inventories27313331413739617587
Trade Receivables28232823272224203730
Cash Equivalents 466362646682656143124
Others Assets10111514181310203436
Total Assets 195212232234250267258285320426

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 419111392120-1-334
PBT 2016124161719142441
Adjustment 224465471111
Changes in Working Capital -145-46-113-0-16-30-11
Tax Paid -4-4-1-2-2-4-3-7-7-6
Cash Flow From Investing Activity -21-25-10-12-4-254-313-76
Capex -3-6-14-15-4-7-10-9-11-9
Net Investments -23-10-20-249323-65
Others 6-194606532-2
Cash Flow From Financing Activity -201-3-612-315-957
Net Proceeds from Shares 00000000075
Net Proceeds from Borrowing 0000000-4-2-4
Interest Paid -1-1-1-1-2-2-1-1-2-1
Dividend Paid 0000000000
Others 013-1-413-3111-4-13
Net Cash Flow -18-62-1-18-71216
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)10.4310.646.842.536.696.466.855.158.7311.46
ROCE (%)13.259.867.042.788.518.458.686.9210.7213.19
Asset Turnover Ratio0.670.570.550.50.590.530.480.560.650.6
PAT to CFO Conversion(x)0.291.1913.250.751.751.54-0.1-0.161.06
Working Capital Days
Receivable Days73797680646667545455
Inventory Days72919510091104111121127132
Payable Days70719210810410096958880

Rishabh Instruments Ltd Stock News

Rishabh Instruments Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Rishabh Instruments on 21-Nov-2024 16:00 is ₹324.0.
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 16:00 the market cap of Rishabh Instruments stood at ₹1,261.4.
The latest P/E ratio of Rishabh Instruments as of 21-Nov-2024 16:00 is 53.20.
The latest P/B ratio of Rishabh Instruments as of 21-Nov-2024 16:00 is 3.25.
The 52-week high of Rishabh Instruments is ₹635.0 and the 52-week low is ₹316.6.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Rishabh Instruments is ₹216.4 ( Cr.) .

About Rishabh Instruments Ltd

The company was incorporated as ‘Rishabh Instruments Private Limited’, a private limited company, under the Companies Act, 1956, pursuant to a certificate of incorporation dated October 6, 1982, granted by the Registrar of Companies, Maharashtra at Mumbai (ROC). Pursuant to the conversion of the company into a public limited company and as approved by its Board on September 8, 2022, and a special resolution passed by its Shareholders at the extra-ordinary general meeting on September 13, 2022, the name of the company was changed to ‘Rishabh Instruments Limited’ and the RoC issued a fresh certificate of incorporation on September 22, 2022.

Rishabh Instruments is a global energy efficiency solution company focused on electrical automation, metering and measurement, precision engineered products, et al. with diverse applications across industries including power, automotive and industrial sectors. It supplies a wide range of electrical measurement and process optimization equipment, and is engaged in designing, developing and manufacturing, and sale of devices significantly under its own brand across several sectors. It provides comprehensive solutions to its customers looking for cost-effective ways to measure, control, record, analyse and optimise energy and processes through its array of products. It also provide completes aluminium high pressure die casting solutions for customers requiring close tolerance fabrication (such as automotive compressor manufacturers and automation high precision flow meters manufacturing and supply of analog panel meters, and it is among the leading global companies in terms of manufacturing and supply of low voltage current transformers. Lumel is the most popular brand in Poland for meters, controllers, and recorders and Lumel Alucast is one of the leading non-ferrous pressure casting players in Europe.

Business area of the company

The company is a vertically integrated player involved in designing, developing, manufacturing and supplying (a) electrical automation devices; (b) metering, control and protection devices; (c) portable test and measuring instruments; and (d) solar string inverters. In addition, it manufactures and supply aluminium high pressure die casting through its Subsidiary, Lumel Alucast. It also provides certain manufacturing services which include mould design and manufacturing, EMI/EMC testing services, Electronic Manufacturing Services, and software solutions (e.g., MARC). 

Key awards, accreditations and recognitions

  • 2005: Recognized as a star performer (large enterprises) by Engineering Export Promotion Council, India, Western Region for 2004 - 2005.
  • 2005: Received a second runner up trophy at the NIMA (Nashik Industries Manufacturing Association) Excellence Awards 2004 - 2005.
  • 2006: Recognised as a star performer as medium enterprise in the product group of miscellaneous instruments and appliances by Engineering Export Promotion Council, India, Western Region for 2005 - 2006.
  • 2007-2009: Recognised as a star performer (miscellaneous instruments and appliances, large enterprise) by Engineering Export Promotion Council, India for two consecutive years.
  • 2010-2012: Recognised as a star performer (miscellaneous instruments and appliances, large enterprise) by Engineering Export Promotion Council, India for two consecutive years.
  • 2014: Innovation award for N43 power network meter received by Lumel SA.
  • 2014: Best company in Lubuskie Region (Poland) under 25-year-old companies received by Lumel SA.
  • 2014: BLASER Productivity Trophy 2014 awarded to Lumel SA.
  • 2015: Business Leaders Award received by Lumel SA.
  • 2016: Most popular brand in the group of indicators and temperature controllers received by Lumel SA.
  • 2018: Most popular brand in the group of indicators and temperature controllers received by Lumel SA.
  • 2018: Most popular brand in the group of recorders received by Lumel SA.
  • 2019: Good Lubuskie Award for HT22 data logger received by Lumel SA.
  • 2020: Best building in December in Europe received by Lumel SA.
  • 2021: Lubuski Mister Budowy Award (building master) received by Lumel SA.
  • 2022: Received recognition for “digitization and innovation” at the ABB Supplier Meet 2022.

Major events and milestone

  • 1982: Incorporation of the Company.
  • 1983: Entered into an agreement for technical assistance with a Germany based company.
  • 1993: Entered into a distributorship agreement with Larsen & Toubro Limited.
  • 1997: Entered into an agreement for technical assistance with M/s Gossen - Metrawatt GmbH.
  • 1998: Increased the area of Nashik Manufacturing Facility I.
  • 2002: Entered into a technology transfer agreement with a Germany based company.
  • 2008: Entered into an agreement with a company based out of United Kingdom for production of audio / video recording equipment’s.
  • 2011: Entered into a supplier agreement for supply of APM and digital panel meters with a USA based company.
  • 2012: Acquisition of Lubuskie Zaklady Aparatów Elektrycznych “Lumel” Spolka akcyjna in Fiscal 2012.
  • 2012: Lumel started the supply of aluminium die casting to the automotive industry.
  • 2013: Sifam Tinsley Instrumentation Ltd acquired Sifam meter product line from a UK based company.
  • 2014: Incorporated Sifam USA, a Subsidiary of the Company.
  • 2016: Entered into an intellectual property agreement with an Italy based company wherein it assigned intellectual property rights in respect of APV centralised inverters, APV cabinets, APV-S string inverters and string boxes.
  • 2018 Entered into a brand label frame agreement with one of the leading industrial manufacturing company
  • 2020: Lumel SA built a manufacturing facility for electronics manufacturing Lumel acquired a division of product from Relpol S.A.
  • 2021: Received M-SIPs approval from the Government of India.
  • 2023: Received approval for financial incentives under the Maharashtra Electronics Policy, 2016 and Package Scheme of Incentive Policy, 2019. 


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.