RattanIndia Power Ltd - Stock Valuation and Financial Performance

BSE: 533122 | NSE: RTNPOWER | Power Generation/Distribution | Small Cap

RattanIndia Power Share Price

12.48 -0.50 -3.85%
as on 21-Nov'24 15:52

DeciZen - make an informed investing decision on RattanIndia Power

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

RattanIndia Power stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
6,970.4 Cr.
52-wk low:
7.9
52-wk high:
21.1

Is RattanIndia Power Ltd an attractive stock to invest in?

1. Is RattanIndia Power Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that RattanIndia Power Ltd is a average quality company.

2. Is RattanIndia Power Ltd undervalued or overvalued?

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

3. Is RattanIndia Power Ltd a good buy now?

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

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.
RattanIndia Power 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 % 0.2%7%5.4%4.6%-16.2%34.2%7.6%9.6%9.3%-5.5%-
Value Creation
Index
-1.0-0.5-0.6-0.7-2.21.4-0.5-0.3-0.3-1.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 6172,5411,3352,0151,9091,7741,5603,2603,2313,3643,335
Sales YoY Gr.-311.6%-47.5%51%-5.3%-7.1%-12.1%109%-0.9%4.1%-
Adj EPS -1.2-0.4-1.1-1.5-3.80.10.20.70.6-0.3-1.8
YoY Gr.-NANANANANA157.1%261.1%-4.6%-146.8%-
BVPS (₹) 1817.916.815.66.29.69.29.810.48.58.7
Adj Net
Profit
-340-111-317-431-1,12136.596.7348334-156-961
Cash Flow from Ops. 89.32711,2203208546167009401,0241,333-
Debt/CF from Ops. 74.128.76.624.38.28.97.14.73.82.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 20.7%12%29.2%4.1%
Adj EPS NANA-217.2%-146.8%
BVPS-8%6.7%-2.4%-18.3%
Share Price 0.5% 48.1% 47.9% 29.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-6.4-2.1-6.2-9-34.91.126.86.1-3.1-20.8
Op. Profit
Mgn %
18.138.255.429.838.134.823.824.823.618.819
Net Profit
Mgn %
-55.1-4.4-23.8-21.4-58.72.16.210.710.3-4.6-28.8
Debt to
Equity
1.31.51.61.73.81.210.80.70.80.7
Working Cap
Days
903304720475475524680339353329167
Cash Conv.
Cycle
1128824720429239250826428224898

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 29.20%

Debt to equity has declined versus last 3 years average to 0.77

Return on Equity is Poor

Net Profit has been subdued in last 3 years -217.23%

Sales growth is not so good in last 4 quarters at -1.99%

Latest Financials - RattanIndia Power Ltd.

Standalone Consolidated
TTM EPS (₹) -1.8 18.9
TTM Sales (₹ Cr.) 3,335 3,335
BVPS (₹.) 8.7 8.3
Reserves (₹ Cr.) -701 -915
P/BV 1.49 1.56
PE 0.00 0.69
From the Market
52 Week Low / High (₹) 7.90 / 21.13
All Time Low / High (₹) 0.93 / 45.50
Market Cap (₹ Cr.) 6,970
Equity (₹ Cr.) 5,370.1
Face Value (₹) 10
Industry PE 26.7

Management X-Ray of RattanIndia Power:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *88.9588.9588.9588.950.0088.6588.6588.6588.6588.65
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of RattanIndia Power

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
Sales6172,5411,3352,0151,9091,7741,5603,2603,2313,364
Operating Expenses 5061,5696001,4151,2361,1811,1882,4522,4722,732
Manufacturing Costs4131,4915141,2221,0779407732,3222,3022,551
Material Costs0000000000
Employee Cost 21414746465239495660
Other Costs 72373914611318937681115121
Operating Profit 112972735600673593372808759632
Operating Profit Margin (%) 18.1%38.2%55.1%29.8%35.3%33.4%23.8%24.8%23.5%18.8%
Other Income 3499169224180220617353350370
Interest 3629841,0179971,0751,354664586534568
Depreciation 123195208239233228228227222237
Exceptional Items 0000-2,3372,667000-1,245
Profit Before Tax -340-108-321-411-2,7921,89997348353-1,048
Tax 0007000020-20
Profit After Tax -340-108-321-418-2,7921,89997348333-1,028
PAT Margin (%) -55.0%-4.3%-24.0%-20.8%-146.0%107.0%6.2%10.7%10.3%-30.6%
Adjusted EPS (₹)-1.2-0.4-1.1-1.4-9.53.80.20.70.6-1.9
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 5,3155,2784,9574,6071,8184,7504,9295,2765,6084,580
Share Capital 2,9532,9532,9532,9532,9534,9405,3705,3705,3705,370
Reserves 2,3622,3252,0041,654-1,135-190-441-94238-790
Minority Interest0000000000
Debt6,1817,2337,4056,5635,5995,0364,4413,1292,7823,349
Long Term Debt5,6325,7495,3874,6303,9964,5154,4413,1292,5543,099
Short Term Debt5491,4842,0181,9331,60352100229250
Trade Payables31244124514112787129162
Others Liabilities 1,2631,3891,7953,2334,4862,0281,9142,7272,6081,690
Total Liabilities 12,78914,14314,16914,44911,91611,82511,31011,22011,1289,782

Fixed Assets

Gross Block6,9857,7678,0198,2658,2588,2448,2418,2768,3498,566
Accumulated Depreciation2003966038411,0651,2761,5001,7431,9652,185
Net Fixed Assets6,7857,3727,4157,4247,1936,9686,7416,5336,3846,381
CWIP 1,10571573765064699991097767
Investments 2,7583,1413,3723,5291,7601,8311,2271,2631,2410
Inventories7626371142432644268127127238
Trade Receivables2068577891,3291,2331,5351,9512,5092,4922,064
Cash Equivalents 204198215835114241263232462
Others Assets1,6551,7761,7021,217616634782415575569
Total Assets 12,78914,14314,16914,44911,91611,82511,31011,22011,1289,782

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 892711,2203208546167009401,0241,333
PBT -340-108-321-411-2,7921,89997348353-1,048
Adjustment 5001,1471,2021,2153,661-1,0638557377452,018
Changes in Working Capital -70-767337-484-15-220-259-143-76372
Tax Paid 0-111-108-13-8
Cash Flow From Investing Activity -671-553-470244-148-10114459-16-465
Capex -3-311-44800-11-10-31-99
Net Investments -4-254-6660-158-81138589-390
Others -66413-39913610-191811624
Cash Flow From Financing Activity 610104-701-502-812-472-795-963-978-926
Net Proceeds from Shares 360000000000
Net Proceeds from Borrowing 0234-276-110-443-431-480-735-795-567
Interest Paid -743-1,066-959-307-10-228-70-225-176-351
Dividend Paid 0000000000
Others 994935534-85-360187-245-3-8-8
Net Cash Flow 28-1785062-10742493630-58
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-6.41-2.04-6.26-8.75-86.957.8226.826.11-20.18
ROCE (%)0.197.015.354.62-16.2234.177.569.569.27-5.46
Asset Turnover Ratio0.050.190.090.140.140.150.130.290.290.32
PAT to CFO Conversion(x)N/AN/AN/AN/AN/A0.327.222.73.08N/A
Working Capital Days
Receivable Days9776225192245285408250282247
Inventory Days2624461955111107221420
Payable Days0000000000

RattanIndia Power Ltd Stock News

RattanIndia Power Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of RattanIndia Power on 21-Nov-2024 15:52 is ₹12.48.
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 15:52 the market cap of RattanIndia Power stood at ₹6,970.4.
The latest P/E ratio of RattanIndia Power as of 21-Nov-2024 15:52 is 0.00.
The latest P/B ratio of RattanIndia Power as of 21-Nov-2024 15:52 is 1.49.
The 52-week high of RattanIndia Power is ₹21.13 and the 52-week low is ₹7.90.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of RattanIndia Power is ₹3,335 ( Cr.) .

About RattanIndia Power Ltd

Indiabulls Power was established in 2007 to capitalize on emerging opportunities in the Indian power sector. It develops and intends to operate and maintain power projects in India.

The company has entered into Memorandum of Understandings (MoUs) with the governments of Madhya Pradesh and Jharkhand for setting up of 2640 MW and 1320 MW Thermal Power Projects in each of these states respectively.

Thermal Power Projects

2640 MW Amravati Thermal Power Project: (2 Phases of 1320 MW each)
1320 MW Bhaiyathan Thermal Power Project
1335 MW Nasik Thermal Power Project
1320 MW Chhattisgarh Thermal Power Project

Hydro Power Projects

60 MW Phanchung Hydro Electric Project
30 MW Tharang Warang Hydropower Project
46 MW Sepla Hydropower Project
31 MW Pichang Hydroelectric Project

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.