RayBan Sun Optics India Ltd - Stock Valuation and Financial Performance

BSE: 500044 | NSE: BAUSCHLOMB | Household & Personal Products | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Rayban

M-Cap below 100cr DeciZen not available

RayBan Sun Optics India stock performance -

mw4me loader
P/E Ratio (SA):
11.21
Market Cap:
333.7 Cr.
52-wk low:
134.5
52-wk high:
136.8

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Rayban:

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.

Value Creation

Value Creation Index Colour Code Guide

Dec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Dec'13TTM
ROCE % 7.6%12.5%13.6%16.5%13.8%12.1%13.2%13.8%16.4%13.2%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 39.448.76386.77073.458.546.477.584.384
Sales YoY Gr.-23.6%29.3%37.6%-19.2%4.7%-20.2%-20.8%67%8.9%-
Adj EPS 2.24.157.16.86.88.41013.91312.2
YoY Gr.-82.1%23.4%41.3%-3.5%-1%24%18.7%39.2%-5.9%-
BVPS (₹) 30.834.939.746.852.859.768.177.991.799.850.5
Adj Net
Profit
5.59.912.317.316.716.520.524.333.929.830
Cash Flow from Ops. 7.65.63.914.57.410.717.1198.519.3-
Debt/CF from Ops. 0000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 8.8%3.8%12.9%8.9%
Adj EPS 21.7%13.8%15.9%-5.9%
BVPS14%13.6%13.6%8.8%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Dec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Dec'13TTM
Return on
Equity %
7.512.413.416.413.71213.113.616.313.216.2
Op. Profit
Mgn %
18.825.520.823.326.720.541.244.368.657.121.5
Net Profit
Mgn %
13.820.419.52023.922.63552.543.835.335.3
Debt to
Equity
0000000000-
Working Cap
Days
1911671491431862915134561942240
Cash Conv.
Cycle
81656330011-172721500

Recent Performance Summary

No data to display

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

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

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

Latest Financials - RayBan Sun Optics India Ltd.

Standalone Consolidated
TTM EPS (₹) 12.2 -
TTM Sales (₹ Cr.) 84.3 -
BVPS (₹.) 50.5 -
Reserves (₹ Cr.) 99 -
P/BV 2.70 -
PE 11.21 -
From the Market
52 Week Low / High (₹) 134.50 / 136.80
All Time Low / High (₹) 21.65 / 188.00
Market Cap (₹ Cr.) 334
Equity (₹ Cr.) 24.5
Face Value (₹) 10
Industry PE 56.1

Management X-Ray of Rayban:

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

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Dec'13
Sales39.4148.7162.9886.6870.0373.3558.5446.3977.4584.32
Operating Expenses 32.2536.3350.3366.5554.2858.3634.6626.5324.3536.20
Manufacturing Costs0.881.031.211.141.041.291.841.831.031.02
Material Costs15.4018.7326.6637.4226.1430.0115.1514.8112.3316.97
Employee Cost 4.124.306.066.695.186.125.525.376.886.83
Other Costs 11.8512.2716.4021.3021.9220.9412.164.524.1111.37
Operating Profit 7.1612.3812.6420.1315.7414.9923.8819.8653.1048.13
Operating Profit Margin (%) 18.2%25.4%20.1%23.2%22.5%20.4%40.8%42.8%68.6%57.1%
Other Income 2.454.687.087.779.0313.5711.0518.3900
Interest 0.120.140.170.200.170.150.250.310.210.25
Depreciation 1.531.491.251.202.152.622.682.632.603.46
Exceptional Items 0000000000
Profit Before Tax 7.9615.4318.3126.5022.4625.783235.3150.2944.41
Tax 2.695.286.379.207.828.8811.3411.4516.4014.66
Profit After Tax 5.2710.1511.9517.3014.6416.8920.6623.8733.8829.76
PAT Margin (%) 13.4%20.8%19.0%20.0%20.9%23.0%35.3%51.4%43.7%35.3%
Adjusted EPS (₹)2.24.24.97.16.06.98.49.813.913.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSDec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Dec'13

Equity and Liabilities

Shareholders Fund 75.2985.4497.21114.46129.11146166.66190.52224.41227.95
Share Capital 24.4824.4824.4824.4824.4824.4824.4824.4824.4822.84
Reserves 50.8260.9772.7489.99104.63121.52142.18166.05199.93205.11
Minority Interest0000000000
Debt0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Trade Payables6.455.9210.7820.2716.1716.1210.287.614.5510.74
Others Liabilities 8.134.341.352.651.3351.7167.8713.7814.5428.92
Total Liabilities 89.8895.71109.35137.38146.60213.83244.81211.92243.51267.60

Fixed Assets

Gross Block22.2721.6622.1622.7429.4030.3629.5731.2231.8435.49
Accumulated Depreciation11.3412.1913.4014.4715.6918.1419.6021.3023.9019.01
Net Fixed Assets10.939.478.768.2713.7012.229.979.917.9416.48
CWIP 0.050.040.010.070.010.012.040.030.010.03
Investments 9000000000
Inventories5.175.137.1910.027.777.5610.168.9314.4117.87
Trade Receivables11.5814.5318.6023.2118.7822.2917.0611.4120.9624.99
Cash Equivalents 45.9662.9569.8288.7797.43115.07137.46164.44180.63187.61
Others Assets7.183.584.967.038.9156.6868.1217.1819.5520.63
Total Assets 89.8895.71109.35137.38146.60213.83244.81211.92243.51267.60

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Dec'13
Cash Flow From Operating Activity 7.645.573.9114.547.3810.6717.0918.958.4619.28
PBT 7.9615.4318.3126.5022.4625.783235.3150.2944.41
Adjustment 1.04-2.06-4.16-5.72-3.71-8.71-1.99-11.11-10.79-9.05
Changes in Working Capital 0.94-3.68-2.752.35-1.423.64-0.847.76-14.36-4.2
Tax Paid -2.30-4.13-7.50-8.61-9.94-10.04-12.08-13.01-14.06-15.59
Cash Flow From Investing Activity 6.5111.422.964.401.286.985.308.04-5.956.12
Capex 0-0.29-0.56-0.82-7.61-1.20-2.72-0.66-0.62-3.01
Net Investments 50.5700000000
Others 1.5011.153.525.228.888.188.018.70-5.339.13
Cash Flow From Financing Activity 00000000-0.18-26.42
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 00000000-0.18-0.20
Dividend Paid 0000000000
Others 000000000-26.22
Net Cash Flow 14.1516.996.8718.948.6617.6422.3926.982.33-1.02
PARTICULARSDec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Dec'13
Ratios
ROE (%)7.2512.6313.0816.3512.0212.2813.2213.3616.3313.16
ROCE (%)11.1219.3820.2325.2318.5818.8520.6319.9524.3419.75
Asset Turnover Ratio0.50.560.650.730.520.420.280.230.380.38
PAT to CFO Conversion(x)1.450.550.330.840.50.630.830.790.250.65
Working Capital Days
Receivable Days10392918410398111986887
Inventory Days42363435443750654961
Payable Days129121114151254196318221180164

RayBan Sun Optics India Ltd Stock News

RayBan Sun Optics India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Rayban on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Rayban stood at ₹333.7.
The latest P/E ratio of Rayban as of 01-Jan-1970 05:30 is 11.21.
The latest P/B ratio of Rayban as of 01-Jan-1970 05:30 is 2.70.
The 52-week high of Rayban is ₹136.8 and the 52-week low is ₹134.5.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Rayban is ₹84.32 ( Cr.) .

About RayBan Sun Optics India Ltd

RayBan Sun Optics India Ltd.(RSIL) was incorporated as Bausch & Lomb India Private Limited under the Companies Act, 1956 on May 28, 1990. The word ‘Private’ was deleted from the company's name under 44(2)(b) of the Companies Act, 1956 with effect from March 25, 1991. The name of the company was changed to its present name i.e. RayBan Sun Optics India Limited with effect from March 30, 2001. RSIL has its Registered Office at SP 810-811, RIICO Industrial Area, Phase-II, Bhiwadi, Distt. Alwar, Rajasthan.

The company was originally promoted as a joint venture between B&L Inc. and Montari Industries Limited alongwith its associates with a view to set up a project for the manufacture of soft contact lenses, cleaning solutions, de-proteinising tablets, and metallic frames for sunglasses. B&L Inc. had an initial interest of 39.9% in the joint venture through one of its 100% subsidiaries, i.e. Bausch & Lomb South Asia Inc., which, over the years, increased to 44.152%.

Consequent to the purchase of B&L Inc.’s Eyewear Business by Luxottica, this shareholding in the target company is currently held by RI Holdings, which is a 100% subsidiary of Ray Ban Holdings Inc. Ray Ban Holdings Inc., in turn, is a 100% subsidiary of Luxottica U.S. Holdings Corp. which is a 100% subsidiary of Luxottica.

The principal activity of RSIL is manufacturing, marketing, import and export of, and dealing in eyewear products consisting of sunglasses and prescription frames, predominantly under RayBan trademark. The current arrangement between Luxottica and RSIL for manufacture of eyewear under the RayBan trademark is an ‘at will’ arrangement and there is no binding written trademark license agreement between the parties. There is no binding agreement between Luxottica and RSIL for purposes

Ray-Ban Sun optics India was incorporated to manufacture Ray-Ban sunglasses, contact lens and other ancillary products. In the year 2000, the company hived off its contact lens business to a separate entity in the wake of the global sale of the sunglass business by Bausch & Lomb Inc., USA to Luxottica Group S.p.A. (luxottica). Luxottica Group S.p.A. and Ray Ban Indian Holdings Inc. came with an open offer in November 2003 to the equity shareholders of RayBan Sun Optics India Limited. The Offer was made by Luxottica Group S.p.A., a company organised under the laws of the Republic of Italy, with its registered office at Via Cantù 2, Milano 20123, Italy and Ray Ban Indian Holdings Inc., a company incorporated under the laws of USA, with its registered office at 1209 Orange Street, Wilmington, Delaware 19801, USA  to the equity shareholders of RayBan Sun Optics India Limited to acquire up to 4,895,900 equity shares of Rs. 10 each, representing 20.00% of the equity share capital of the target company, at a price of Rs. 104.30 per equity share payable in cash, in compliance with Regulation 10 & 12 of Chapter III of the Regulations. Interest of Rs. 79.95 per equity share, calculated at the rate of 10% per annum from August 27, 1999 till April 24, 2007, i.e. the scheduled date of payment of consideration, in accordance with the Supreme Court Order, payable in cash. However, such interest was payable only to those persons who were shareholders of the Target Company as on August 27, 1999 and continue to be shareholders of the target company on the date of the closing of the Offer.

Read More Read Less
You have 0 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.