La Opala RG Ltd - Stock Valuation and Financial Performance

BSE: 526947 | NSE: LAOPALA | Glass | Small Cap

La Opala R G Share Price

300 -6.90 -2.25%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on La Opala R G

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

a Opala RG stock performance -

mw4me loader
P/E Ratio (SA):
25.56
Market Cap:
3,406.6 Cr.
52-wk low:
296
52-wk high:
479.7

Is La Opala RG Ltd an attractive stock to invest in?

1. Is La Opala RG Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that La Opala RG Ltd is a good quality company.

2. Is La Opala RG Ltd undervalued or overvalued?

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

3. Is La Opala RG Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of La Opala RG 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 La Opala R G:

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.
La Opala RG 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 30.1%27.8%27.3%19%16.1%13.7%15.2%8.1%12.3%16.5%-
Value Creation
Index
1.21.01.00.40.20.00.1-0.4-0.10.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 178223249235259278270211323452391
Sales YoY Gr.-25.6%11.6%-5.6%10.2%7.3%-2.9%-21.8%52.7%40.2%-
Adj EPS 2.93.85.35.76.86.47.44.47.61112
YoY Gr.-31.9%39.6%8%19.6%-6.2%16%-40.4%73.4%43.8%-
BVPS (₹) 9.216.720.939.245.447.749.16066.769.878.6
Adj Net
Profit
30.241.858.36375.370.681.948.884.7122133
Cash Flow from Ops. 39.346.76171.880.250.673.283.399.4109-
Debt/CF from Ops. 0.40.20.100.100.100.10.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.9%11.8%18.8%40.2%
Adj EPS 16.2%10.1%14.1%43.8%
BVPS25.2%9%12.4%4.7%
Share Price 15.6% 6.7% 11.9% -11%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
35.129.527.918.91613.715.28.112.116.116.2
Op. Profit
Mgn %
28.629.534.737.842.140.638.632.537.936.738.5
Net Profit
Mgn %
1718.723.426.82925.430.323.126.326.934.1
Debt to
Equity
0.2000000000-
Working Cap
Days
1181021051211141311611729080258
Cash Conv.
Cycle
8873758778871061104845225

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 16.20%

Sales growth is growing at healthy rate in last 3 years 18.77%

Net Profit is growing at healthy rate in last 3 years 14.13%

Sales growth is not so good in last 4 quarters at -5.67%

Latest Financials - La Opala RG Ltd.

Standalone Consolidated
TTM EPS (₹) 12 -
TTM Sales (₹ Cr.) 391 -
BVPS (₹.) 78.6 -
Reserves (₹ Cr.) 850 -
P/BV 3.91 -
PE 25.56 -
From the Market
52 Week Low / High (₹) 296.00 / 479.65
All Time Low / High (₹) 0.50 / 487.00
Market Cap (₹ Cr.) 3,407
Equity (₹ Cr.) 22.2
Face Value (₹) 2
Industry PE 33

Management X-Ray of La Opala R G:

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 La Opala R G

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales178223249235259278270211323452
Operating Expenses 128158163148153166166143200287
Manufacturing Costs415050495770664382119
Material Costs28282537322227433846
Employee Cost 22263234384449405369
Other Costs 37535527263025182852
Operating Profit 5066868810711210468122165
Operating Profit Margin (%) 28.1%29.4%34.7%37.3%41.1%40.4%38.6%32.4%37.9%36.6%
Other Income 1111213171781929
Interest 3111111047
Depreciation 710912141616121422
Exceptional Items 00000000-70
Profit Before Tax 4156788610511310564117165
Tax 11141924323920142942
Profit After Tax 304259627374845087123
PAT Margin (%) 16.8%18.7%23.6%26.4%28.3%26.6%31.2%23.5%27.1%27.2%
Adjusted EPS (₹)2.83.85.35.66.66.77.64.57.911.1
Dividend Payout Ratio (%)18%17%17%18%17%18%16%34%29%45%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 98185232435504529545666740775
Share Capital 11111111222222222222
Reserves 87174221424481507523644718753
Minority Interest0000000000
Debt1486041511412
Long Term Debt00000000138
Short Term Debt14860415114
Trade Payables3557101312131926
Others Liabilities 29314154595849627384
Total Liabilities 145229284495577601611742846897

Fixed Assets

Gross Block111114165176212219232227243357
Accumulated Depreciation384958688197110112123139
Net Fixed Assets7365107108131121122114119217
CWIP 20110225811080
Investments 09095305361356340461535554
Inventories28294034324855303776
Trade Receivables21232633414844383236
Cash Equivalents 9012344444
Others Assets112113149212114109
Total Assets 145229284495577601611742846897

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 394761728051738399109
PBT 4156788610511310564117165
Adjustment 1011103400578
Changes in Working Capital -3-6-812-27-4333-31
Tax Paid -9-14-18-19-32-35-28-19-28-33
Cash Flow From Investing Activity -8-97-49-52-69-32-45-79-75-69
Capex -16-8-45-15-35-16-33-45-41-22
Net Investments 8-90-5-38-34-16-12-34-34-47
Others 0011100000
Cash Flow From Financing Activity -2342-11-19-10-18-29-4-24-40
Net Proceeds from Shares 05500000000
Net Proceeds from Borrowing 0000000013-1
Interest Paid -3-1-1-1-1000-4-7
Dividend Paid -4-6-9-12-13-15-320-33-31
Others -16-6-2-64-43-400
Net Cash Flow 8-90110-1000
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)34.8529.4828.1318.6515.6514.3415.698.1912.4316.23
ROCE (%)40.8237.0836.5825.9522.5621.8319.4910.5616.9722.34
Asset Turnover Ratio1.331.2210.620.480.470.450.310.410.52
PAT to CFO Conversion(x)1.31.121.031.161.10.690.871.661.140.89
Working Capital Days
Receivable Days40363544525862703928
Inventory Days59465056465270733745
Payable Days4953655594190172108155178

La Opala RG Ltd Stock News

La Opala RG Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of La Opala R G on 28-Mar-2024 16:01 is ₹300.0.
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 28-Mar-2024 16:01 the market cap of La Opala R G stood at ₹3,406.6.
The latest P/E ratio of La Opala R G as of 28-Mar-2024 16:01 is 25.56.
The latest P/B ratio of La Opala R G as of 28-Mar-2024 16:01 is 3.91.
The 52-week high of La Opala R G is ₹479.6 and the 52-week low is ₹296.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of La Opala R G is ₹391.5 ( Cr.) .

About La Opala RG Ltd

La Opala RG Limited is a public limited Company incorporated in India with its registered office in Kolkata, West Bengal, India. The Company is listed on the Bombay Stock Exchange (BSE) and the National Stock Exchange (NSE). Opal glass making, first perfected in France, was transplanted to India in 1988 by LaOpala, a grand, 70 years presence in the national glass industry. Since then, the company has made it its mission to bring the beauty of opal glass home to Indians and Laopala’s endeavour and commitment has created waves in the lifestyle market.

The company was promoted by the Jhunjhunwala family the main promoter was Sushil Jhunjhunwala and his son Ajit Jhunjhunwala. The company entered the crockery market and introduced a wide range of opalware with a capacity of 688 tonnes per annum at Madhupur Bihar. The main object of the company is to manufacture glass and glass products of all types.

The company with its endeavour to make its presence felt in the international market started exporting its products with the first consignment leaving the Indian port in 1993. Since then the company had registered a phenomenal growth in export and is currently exporting to various countries which includes USA, UK, France, Spain, Italy and Middle East nations.

Business area of the company

The company is a leading manufacturer and marketer of life style product in the glassware segment. The company has spread the wings beyond domestic arena and ventured into the leading market of the world.

Brands of the company

La Opala: is the flagship brand of the Company and caters to entry-level dinner sets, plates, bowls, coffee mugs and other products. La Opala offers two well crafted collections - Melody and Novo.

Diva: Diva offers a premium range of products under five collections - Classique, Ivory, Cosmo, Quadra and Sovrana

Solitaire: ‘Solitaire’ markets crystal glassware.

Awards and accolades

FY2016-17

  • ET Bengal Corporate Awards (Best Financial Performance)
  • India’s Most Trusted Dinnerware Brand (The Brand Trust Report, India Study
  • ET Bengal Corporate Awards (Best Financial Performance)
  • FE CFO Awards - 2017 (The Financial Express) CAPEXIL (Special Export Awards)

FY2017-18

  • ET Bengal Awards ( nominated five years out of five, awarded in four)
  • Best Under a Billion - Forbes, 2013
  • CAPEXIL Award and EPCH Award year-on-year
  • India’s Most Trusted Dinnerware Brand (The Brand Trust Report, India Study - 2016)

FY2018-19

  • ET Bengal Awards (nominated five years out of five, awarded in four)
  • Best Under a Billion - Forbes, 2013
  • CAPEXIL Award and EPCHAward year-on-year
  • India’s Most Trusted Dinnerware Brand (The Brand Trust Report, India Study - 2016 )
  • FE CFO Awards - 2017 (The Financial Express)

FY2019-20

  • ET Bengal Awards (nominated six years at a stretch, awarded in all six)
  • Best Under a Billion - Forbes, 2013
  • ‘Star SME Medium Scale Manufacturing’ by Business Today SME Awards
  • CAPEXIL Award and EPCH Award year-on-year
  • India’s Most Trusted Dinnerware Brand (The Brand Trust Report, India Study - 2016)
  • FE CFO Awards - 2017 and 2019 (The Financial Express)

Milestones

  • 1987: The journey began for La Opala Glass Private Limited.
  • 1988: Pioneering in opal glass technology in India, the first opal glass plant was set up at Madhupur, Bihar
  • 1988: Witnessed overwhelming market acceptance.
  • 1991: La Opala earned the honour of being the first exporter of opal glass Tableware.
  • 1995: La Opala became the first Public Limited tableware company.
  • 1996: Pioneered 24% Lead Crystal Glassware technology in India and set up the first Crystal Glass plant at Madhupur, Bihar.
  • 1996: Launched India's first 24% Lead Crystal Glassware, under the brand name 'Solitaire'.
  • 1997: Became the first Indian company to export 24% Lead Crystal Tableware.
  • 1999: The merger of La Opala Glass Ltd, with Radha Glass & Industries Ltd, forming La Opala RG Ltd.
  • 2005: Received the honour of recognition as Export House from the Government of India.
  • 2007: First Indian Company to supply 24% Lead Crystal Glassware to world renowned Rosenthal.
  • 2007: Fully automatic state-of-the-art plant set up at Sitargung, Uttarakhand, to produce worldclass opal glass tableware.
  • 2008: Witnessed the launch of 'Diva', the hi-tech, worldclass opal brand in the premium segment.
  • 2011: Ranked as 250 among the top 400 small cap companies of India, by Dalal Street.
  • 2012: The company completed the major expansion plan at their Sitargunj, Uttarakhand plant.
  • 2013: Awarded with the prestigious Economic Times Bengal Corporate Awards for the Best Entity in Innovation in Business Model.
  • 2014: La Opala shares were split from Rs 10 face value to Rs 2.
  • 2015: Second additional Furnace with a press line was installed at the Sitargunj Plant.
  • 2016: Grand launch of “SOVRANA” and “QUADRA” from the Sitargunj Plant.
  • 2016: The Decal Plant was set up at the Sitargunj Plant.
  • 2018: The Capacity of the Second Furnace was increased.
  • 2018: Launched the Cosmo Collection - Catering to the HORECA Segment (Hotels, Restaurants & Caterers).
  • 2019: The company commissioned its Sitargunj facility through a mix of debt and internal accruals.
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.