Rupa & Company Ltd - Stock Valuation and Financial Performance

BSE: 533552 | NSE: RUPA | Textile | Small Cap

Rupa & Co Share Price

242.25 1.10 0.46%
as on 22-Nov'24 16:59

DeciZen - make an informed investing decision on Rupa & Co

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Rupa & Company stock performance -

mw4me loader
P/E Ratio (SA):
26.30
Market Cap:
1,926.5 Cr.
52-wk low:
226.6
52-wk high:
362

Is Rupa & Company Ltd an attractive stock to invest in?

1. Is Rupa & Company Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Rupa & Company Ltd is a good quality company.

2. Is Rupa & Company Ltd undervalued or overvalued?

The key valuation ratios of Rupa & Company Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Rupa & Company Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Rupa & Company 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 Rupa & Co:

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.
Rupa & Company Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 25%25.4%24.9%27%23.6%15.4%30.5%25.1%7.7%9.9%-
Value Creation
Index
0.80.80.80.90.70.11.20.8-0.5-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 9691,0131,0841,0901,1089411,2871,4301,1171,1941,200
Sales YoY Gr.-4.5%7%0.5%1.7%-15.1%36.8%11.1%-21.9%6.9%-
Adj EPS 8.28.79.711.911.79.921.723.86.499.2
YoY Gr.-5.7%10.9%22.8%-1.3%-15.2%119.2%9.5%-73.1%39.9%-
BVPS (₹) 39.54655.764.372.478.891.4110.4114.1119.8123.4
Adj Net
Profit
65.469.276.794.293.178.917318950.971.473
Cash Flow from Ops. 47.314910450.31.295.7210-117185155-
Debt/CF from Ops. 4.510.82.21441.50.7-31.31.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.4%1.5%-2.5%6.9%
Adj EPS 1%-5.2%-25.6%39.9%
BVPS13.1%10.6%9.5%5%
Share Price 0.6% 4.8% -18.1% -11.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
22.320.31919.817.113.125.623.65.77.77.6
Op. Profit
Mgn %
13.8131315.215.313.219.918.77.99.89.9
Net Profit
Mgn %
6.86.87.18.78.48.413.413.24.666.1
Debt to
Equity
0.70.40.20.20.30.20.20.40.30.20
Working Cap
Days
185182164209250301221258365311157
Cash Conv.
Cycle
13212911713817021814518626822698

Recent Performance Summary

Sales growth is good in last 4 quarters at 10.40%

Return on Equity has declined versus last 3 years average to 7.60%

Sales growth has been subdued in last 3 years -2.47%

Net Profit has been subdued in last 3 years -25.55%

Latest Financials - Rupa & Company Ltd.

Standalone Consolidated
TTM EPS (₹) 9.2 9.3
TTM Sales (₹ Cr.) 1,200 1,220
BVPS (₹.) 123.4 124.1
Reserves (₹ Cr.) 973 979
P/BV 1.96 1.95
PE 26.30 26.06
From the Market
52 Week Low / High (₹) 226.55 / 362.00
All Time Low / High (₹) 101.90 / 590.00
Market Cap (₹ Cr.) 1,926
Equity (₹ Cr.) 8
Face Value (₹) 1
Industry PE 27.1

Management X-Ray of Rupa & Co:

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 Rupa & Co

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
Sales9691,0131,0841,0901,1089411,2871,4301,1171,194
Operating Expenses 8358829439249388171,0321,1631,0291,077
Manufacturing Costs363355386402431382404560372423
Material Costs313342350341314244449391448448
Employee Cost 26303539455552685856
Other Costs 134156173141149135126144151150
Operating Profit 13413114116617012525626789117
Operating Profit Margin (%) 13.8%13.0%13.0%15.2%15.3%13.2%19.9%18.7%7.9%9.8%
Other Income 5433587111617
Interest 2319118171513192321
Depreciation 15151514131614141315
Exceptional Items 0120000000-4
Profit Before Tax 1001131191471451022362456894
Tax 35364253522262541525
Profit After Tax 6678779593801741915369
PAT Margin (%) 6.8%7.7%7.1%8.7%8.4%8.5%13.5%13.3%4.8%5.8%
Adjusted EPS (₹)8.39.89.711.911.710.121.924.06.78.7
Dividend Payout Ratio (%)33%28%28%25%26%30%23%13%45%35%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 314366443511576627726878907953
Share Capital 8888888888
Reserves 306358435503568619718870899945
Minority Interest0000000000
Debt20814380110173136140348239218
Long Term Debt84108111416106
Short Term Debt20013980110165125126332229212
Trade Payables1078695157130121162216126149
Others Liabilities 1108393116120105122126124158
Total Liabilities 7396777118949999891,1501,5691,3961,478

Fixed Assets

Gross Block195230172183211231263292326356
Accumulated Depreciation627715294258738496115
Net Fixed Assets133153157154169173190207230241
CWIP 19908361927210
Investments 4481414646666
Inventories361300288313351442387580484421
Trade Receivables183172207329370230361542426484
Cash Equivalents 5610661118122112220
Others Assets3433417086726885117106
Total Assets 7396777118949999891,1501,5691,3961,478

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 4714910450196210-117185155
PBT 1001131191471451022362456894
Adjustment 35203219252324232423
Changes in Working Capital -5855-8-72-10914-6-33410859
Tax Paid -29-39-38-45-60-44-44-52-16-21
Cash Flow From Investing Activity -20-15-25-47-20-18-137-32-24-79
Capex -21-28-10-16-23-14-23-36-27-10
Net Investments 000010-115-4-3-83
Others 113-15-312-418614
Cash Flow From Financing Activity -27-133-75-720-82-72151-158-68
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -10-3-5-410354-7-6
Interest Paid -24-19-11-8-17-14-11-16-22-20
Dividend Paid -23-500-26-29-29-24-40-24-24
Others 30-61-593055-43-42203-106-19
Net Cash Flow 014-41-52138
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)22.3922.9219.0819.8417.1913.3225.723.785.957.43
ROCE (%)24.9725.4124.8827.0123.6215.430.4725.097.689.88
Asset Turnover Ratio1.521.531.671.361.170.951.21.050.750.83
PAT to CFO Conversion(x)0.711.911.350.530.011.21.21-0.613.492.25
Working Capital Days
Receivable Days6060609011511684115158139
Inventory Days11311193101109154118123174138
Payable Days11610394135167188115176140112

Rupa & Company Ltd Stock News

Rupa & Company Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Rupa & Co on 22-Nov-2024 16:59 is ₹242.2.
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 22-Nov-2024 16:59 the market cap of Rupa & Co stood at ₹1,926.5.
The latest P/E ratio of Rupa & Co as of 22-Nov-2024 16:59 is 26.30.
The latest P/B ratio of Rupa & Co as of 22-Nov-2024 16:59 is 1.96.
The 52-week high of Rupa & Co is ₹362.0 and the 52-week low is ₹226.6.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Rupa & Co is ₹1,200 ( Cr.) .

About Rupa & Company Ltd

No data to display
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.