BSE: 0 | NSE: RAJINDLTD | Metal - Non Ferrous | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Rajputana Industries Ltd is a average quality company.
The key valuation ratios of Rajputana Industries Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Rajputana Industries Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|
| ROCE % ⓘ | 16.7% | 23.2% | 21.3% | 26.2% | - |
| Value Creation Index ⓘ | 0.2 | 0.7 | 0.5 | 0.9 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||
| Sales ⓘ | 185 | 244 | 255 | 327 | 327 |
| Sales YoY Gr. | - | 31.9% | 4.2% | 28.2% | - |
| Adj EPS ⓘ | 0.2 | 1.9 | 2 | 3.3 | 2.3 |
| YoY Gr. | - | 830% | 8.6% | 65.4% | - |
| BVPS (₹) ⓘ | 10.2 | 12.1 | 17.9 | 21.3 | 26.4 |
| Adj Net Profit ⓘ | 0.3 | 2.6 | 3.1 | 5.1 | 5 |
| Cash Flow from Ops. ⓘ | 5.5 | 8.8 | -3.4 | 17.6 | - |
| Debt/CF from Ops. ⓘ | 5 | 2.9 | -8.9 | 1.7 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | NA | 20.8% | 28.2% | ||||
| Adj EPS ⓘ | NA | NA | 155.6% | 65.4% | ||||
| BVPSⓘ | NA | NA | 27.6% | 18.7% | ||||
| Share Price | - | - | - | - | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|
| Return on Equity % ⓘ | 2 | 16.6 | 13.9 | 17.1 | 9.7 |
| Op. Profit Mgn % ⓘ | 4.9 | 4.9 | 4.9 | 5.4 | NAN |
| Net Profit Mgn % ⓘ | 0.2 | 1.1 | 1.2 | 1.6 | 1.6 |
| Debt to Equity ⓘ | 1.9 | 1.5 | 1.1 | 0.9 | - |
| Working Cap Days ⓘ | 0 | 76 | 95 | 98 | 0 |
| Cash Conv. Cycle ⓘ | 0 | -7 | 6 | 21 | 0 |
Sales growth is growing at healthy rate in last 3 years 20.80%
Net Profit is growing at healthy rate in last 3 years 155.61%
Debt to equity has declined versus last 3 years average to 0.90
Return on Equity has declined versus last 3 years average to 9.70%
Sales growth is not so good in last 4 quarters at 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 2.3 | - |
| TTM Sales (₹ Cr.) | 327 | - |
| BVPS (₹.) ⓘ | 26.4 | - |
| Reserves (₹ Cr.) ⓘ | 37 | - |
| P/BV ⓘ | 3.15 | - |
| PE ⓘ | 36.05 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 0.00 / 0.00 |
| All Time Low / High (₹) | - / - |
| Market Cap (₹ Cr.) | 185 |
| Equity (₹ Cr.) | 22.2 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 16.1 |
| Pledged * | 0.00 |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|
| Sales | 185 | 244 | 255 | 327 |
| Operating Expenses ⓘ | 176 | 232 | 242 | 309 |
| Manufacturing Costs | 4 | 6 | 8 | 13 |
| Material Costs | 170 | 224 | 232 | 291 |
| Employee Cost | 1 | 1 | 2 | 2 |
| Other Costs ⓘ | 1 | 1 | 1 | 2 |
| Operating Profit ⓘ | 9 | 12 | 12 | 18 |
| Operating Profit Margin (%) | 4.9% | 4.9% | 4.9% | 5.4% |
| Other Income ⓘ | 0 | 0 | 1 | 1 |
| Interest ⓘ | 6 | 6 | 6 | 9 |
| Depreciation ⓘ | 2 | 2 | 2 | 3 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 1 | 4 | 4 | 7 |
| Tax ⓘ | 1 | 1 | 1 | 2 |
| Profit After Tax | 0 | 3 | 3 | 5 |
| PAT Margin (%) | 0.2% | 1.1% | 1.2% | 1.6% |
| Adjusted EPS (₹) | 0.2 | 1.9 | 2.0 | 3.3 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 14 | 17 | 27 | 33 | ||||||
| Share Capital ⓘ | 14 | 14 | 15 | 15 | ||||||
| Reserves ⓘ | 0 | 3 | 12 | 17 | ||||||
| Minority Interest | 0 | 0 | 0 | 0 | ||||||
| Debt | 23 | 20 | 24 | 24 | ||||||
| Long Term Debt | 19 | 19 | 20 | 19 | ||||||
| Short Term Debt | 4 | 2 | 4 | 5 | ||||||
| Trade Payables | 46 | 58 | 57 | 66 | ||||||
| Others Liabilities ⓘ | 6 | 7 | 10 | 27 | ||||||
| Total Liabilities ⓘ | 89 | 102 | 118 | 150 | ||||||
Fixed Assets | ||||||||||
| Gross Block | 51 | 52 | 54 | 58 | ||||||
| Accumulated Depreciation | 6 | 9 | 11 | 14 | ||||||
| Net Fixed Assetsⓘ | 44 | 43 | 43 | 45 | ||||||
| CWIP ⓘ | 0 | 0 | 0 | 2 | ||||||
| Investmentsⓘ | 0 | 0 | 0 | 0 | ||||||
| Inventories | 39 | 56 | 70 | 83 | ||||||
| Trade Receivables | 2 | 0 | 1 | 13 | ||||||
| Cash Equivalents | 1 | 1 | 1 | 2 | ||||||
| Others Assetsⓘ | 2 | 2 | 3 | 5 | ||||||
| Total Assets ⓘ | 89 | 102 | 118 | 150 | ||||||
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 6 | 9 | -3 | 18 |
| PBT ⓘ | 1 | 4 | 4 | 7 |
| Adjustment ⓘ | 8 | 8 | 9 | 11 |
| Changes in Working Capital ⓘ | -3 | -3 | -16 | -0 |
| Tax Paid ⓘ | 0 | 0 | 0 | 0 |
| Cash Flow From Investing Activity ⓘ | 0 | -1 | -2 | -8 |
| Capex | -1 | -1 | -2 | -7 |
| Net Investments | 0 | 0 | 0 | -1 |
| Others ⓘ | 0 | 0 | 0 | -1 |
| Cash Flow From Financing Activityⓘ | -5 | -8 | 5 | -9 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 7 | 0 |
| Net Proceeds from Borrowing ⓘ | -1 | 0 | 1 | 0 |
| Interest Paid ⓘ | -6 | -6 | -6 | -9 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 |
| Others ⓘ | 2 | -2 | 4 | 0 |
| Net Cash Flow ⓘ | 0 | 0 | 0 | 0 |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 1.95 | 16.7 | 13.9 | 17.08 | ||||||
| ROCE (%) | 16.66 | 23.16 | 21.31 | 26.21 | ||||||
| Asset Turnover Ratio | 2.08 | 2.55 | 2.31 | 2.44 | ||||||
| PAT to CFO Conversion(x) | N/A | 3 | -1 | 3.6 | Working Capital Days | |||||
| Receivable Days | 4 | 2 | 1 | 8 | ||||||
| Inventory Days | 78 | 71 | 90 | 85 | ||||||
| Payable Days | 99 | 85 | 90 | 77 | ||||||
Rajputana Industries Limited was originally incorporated as ‘Rajputana Industries Private Limited’ at Jaipur as a private limited company under the Companies Act, 1956, pursuant to a certificate of incorporation dated June 13, 2011, issued by the RoC, Rajasthan. Subsequently, the Company was converted into a public limited company under the Companies Act, 2013, pursuant to the approval accorded by its Shareholders at their extraordinary general meeting held on April 21, 2023. Consequently, the name of the company was changed to ‘Rajputana Industries Limited’ and a fresh certificate of incorporation consequent upon conversion from a private limited company to a public limited company was issued to the company by the RoC, Jaipur on May 04, 2023.
The company is primarily engaged in the business of manufacturing of diverse range of non-ferrous metal products from primarily Copper, Aluminium, Brass and various alloys from recycling of scrap metal. It procures scrap metal from open markets and convert them into billets made of metals like aluminium, copper or brass etc. through recycling in its in-house manufacturing. Once these billets are manufactured from recycled scrap metal, it either sells them to different manufacturing companies or it uses them to produce products like Copper rods, Aluminium rods, Copper mother tube, brass wires, super enameled copper conductor and many more products. These wires, tubes, bars, billets and rods are manufactured in various shapes and sizes as per the requirement of the customers and / or demand in the market.
Business area of the company
The company is primarily engaged in the business of manufacturing of diverse range of non-ferrous metal products from primarily Copper, Aluminium, Brass and various alloys from recycling of scrap metal.
Products of the company
History and milestones
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
