SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Rainbow Papers Ltd (RAINBOWPAP)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 523523 NSE: RAINBOWPAP Paper & Paper Products | Small Cap | Rainbow Papers Share Price

₹0.47 0.00 (0.00%)

As on 03-Feb'20 18:01

Rainbow Papers Ltd (RAINBOWPAP)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 523523 NSE: RAINBOWPAP Paper & Paper Products | Small Cap | Rainbow Papers Share Price

₹0.47 0.00 (0.00%)

As on 03-Feb'20 18:01

Key Metrics
Valuation Multiples
Market Cap
₹5 Cr.
Current Price
₹0.5
52-Week Low / High
₹0 / 0
TTM EPS
₹-9.8
TTM Sales
₹0 Cr.
Book Value per Share
₹-44.5
P/E Ratio
0.00
Industry PE
16.9
Price to Book (P/B)
-0.01
Price to Sales (P/S)
0.00
EV/EBITDA
-333.63
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Return on Capital Employed (ROCE)
-23.01%
Return on Assets (ROA)
-15.04%
Operating Profit Margin
-27,320.5%
Net Profit Margin
-69997.64%
Gross Profit Margin
0%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-99.46%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
13.37%
Pledged shares (%) of Promoter's holding (%)
100.00%
Reserves
₹-494 Cr.
Equity
₹21.2 Cr.
Face Value
₹2
All Time Low / High
₹0.47 / 94.40

Rainbow Papers stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % 9.3%9.9%10.3%8.9%7.8%7.6%6.2%-31.6%-16.7%-23%-
Value Creation
Index
-0.3-0.3-0.3-0.4-0.4-0.5-0.6NANANA-

Growth Parameters

Sales 23226738845052765655934951.60.30
Sales YoY Gr.-15%45.6%16%17%24.6%-14.8%-37.5%-85.2%-99.5%-
Adj EPS 6.32.43.63.53.52.22-47.7-16-18.1-9.8
YoY Gr.--62.6%53.6%-5%0.3%-38%-7.9%-2511.1%NANA-
BVPS (₹) 22.925.429.233.739.241.345.7-3.3-18.7-37.4-44.5
Adj Net
Profit
22.820.731.831.634.321.321-507-170-192-104
Cash Flow from Ops. 37.859.251.571.678.716339.242.5-12335.1-
Debt/CF from Ops. 7.55.78.4810.45.417.923.9-9.533.1-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -52.6%-77.9%-92.1%-99.5%
Adj EPS -212.3%-239.1%-308.9%NA
BVPS-205.6%-199.1%-193.5%NA
Share Price -19% - - -

Key Financial Parameters

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
31.813.612.510.59.54.13.2-116.4-181.9219.323.9
Op. Profit
Mgn %
21.323.621.520.719.320.118.4-53.8-51.6-27320.5NAN
Net Profit
Mgn %
9.97.88.276.53.33.8-145.1-329.8-67528.4-INF
Debt to
Equity
3.41.51.71.92.12.21.4-29-5.9-2.9-
Working Cap
Days
10211613918122122227831088873,0930
Cash Conv.
Cycle
-42043749181121123-2914,8470

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales231.94266.67388.18450.35526.74656.14559.02349.4551.640.28
Operating Expenses + 183.73203.81304.91357.12425.20524.41455.99537.3078.2887.87
Manufacturing Costs41.3752.1383.4396.95110.20122.0791.71137.4217.551.34
Material Costs116.40130.73189.06221.18275.25358.81324.30338.9833.960.28
Employee Cost 6.767.7811.0116.5517.9221.4321.3119.939.782.61
Other Costs 19.2113.1821.4122.4421.8222.0918.6740.9716.9983.64
Operating Profit 48.2262.8683.2793.24101.54131.72103.03-187.85-26.64-87.59
Operating Profit Margin (%) 20.8%23.6%21.5%20.7%19.3%20.1%18.4%-53.8%-51.6%-30,852.5%
Other Income + 3.676.8010.264.277.3112.2813.481.791.430.01
Exceptional Items 00-0.05-0.08-0.0400.33-19.4500
Interest 9.9014.4920.2430.5634.6862.4072.07125.667.710.03
Depreciation 24.9724.0327.8025.7026.6247.8738.99136.42136.48111.12
Profit Before Tax 17.0231.1445.4441.1647.4933.745.78-467.59-169.39-198.72
Tax -6.587.558.348.4012.139.70-18.6651.9900
Profit After Tax 23.6123.5937.1032.7635.3624.0424.44-519.58-169.39-198.72
PAT Margin (%) 10.2%8.8%9.6%7.3%6.7%3.7%4.4%-148.0%-328.0%-69,997.6%
Adjusted EPS (₹)6.62.74.33.63.62.42.3-48.9-16.0-18.7
Dividend Payout Ratio (%)4.90%14.80%9.40%11.10%11.20%16.50%8.70%0%0%0%

Valuation of Rainbow Papers - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund + 82.98221.81254.86307.60386.81618.45696.04175.2611.94-186.78
Share Capital 7.2117.4417.4418.2419.7419.7921.2421.2421.2421.24
Reserves 75.78204.37237.42289.35367.07598.65674.79154.02-9.30-208.03
Debt +282.84335.77332.96470.56708.86779.75623.19748.55585.83579.84
Long Term Debt282.84335.77263.79346.26587.49632.47428.16408.300.040
Short Term Debt0069.17124.30121.37147.28195.03340.25585.79579.84
Minority Interest0000000000
Trade Payables45.4261.6845.0259.1595.91143.84128.44163.31147.26146.66
Others Liabilities 18.4134.70165.37160.86207.70279.96605.34514.01661.42696.67
Total Liabilities 429.66653.98798.20998.161,399.281,822.012,053.011,601.131,406.451,236.39

Fixed Assets

Net Fixed Assets +130.71314.01293.77309.846281,008.78995.521,367.541,231.061,119.99
Gross Block211.42418.69421.87462.76807.461,236.101,256.881,765.061,764.861,764.82
Accumulated Depreciation80.71104.68128.10152.92179.45227.32261.36397.52533.80644.83
CWIP 207.93112.03233.33385.57355.90374.21547.3662.9964.2764.27
Investments 2.270.0200.420.570.410.410.4114.034
Inventories29.1033.6649.6076.4777.33118.54170.7716.818.418.13
Trade Receivables31.0339.4448.7954.83116.9493.51125.3736.327.210.07
Cash Equivalents 12.83121.5676.5441.6718.0117.8357.1610.020.6030.92
Others Assets 15.7933.2596.17129.36202.54208.73156.43107.0280.879.01
Total Assets 429.66653.98798.20998.161,399.281,822.012,053.011,601.131,406.451,236.39

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity + 37.7959.2251.4971.5978.72163.0339.1842.46-123.0235.10
PBT 17.0231.1445.5041.2047.3733.745.45-448.14-169.39-198.72
Adjustment 35.2536.7636.8254.5159.35108.41107.15250.22145.92191.68
Changes in Working Capital -12.6-3.89-21.45-16.48-22.6430.62-72.89242.18-99.5242.14
Tax Paid -1.77-4.84-9.32-7.67-5.57-9.73-0.20-0.55-0.030
Cash Flow From Investing Activity + -145.41-108.65-185.65-213.72-385.62-231.18-144.35-12.25-15.191.24
Capex -145.55-111.42-179.51-184.95-317.78-236.76-198.32-22.61-1.210.01
Net Investments 02.770.05000.420-0.01-13.620
Others 0.140-6.19-28.76-67.845.1753.9710.37-0.361.23
Cash Flow From Financing Activity + 114.08158.1589.14107.25283.2467.97144.49-77.35128.79-6.02
Net Proceeds from Shares 0123.8530.15-5.7548.752.0458.71000
Net Proceeds from Borrowing 117.4911.3772.0482.47256.86108.47162.13-323.93-408.25-0.04
Interest Paid -10.80-12.73-18.51-27.68-34.68-62.40-72.07-102.04-0.47-0.01
Dividend Paid -1.28-1.32-4.11-4.23-4.05-4.62-4.96-0.02-0.02-0.02
Others 8.6636.999.5762.4416.3624.490.67348.64537.55-5.94
Net Cash Flow 6.46108.73-45.02-34.87-23.67-0.1839.33-47.14-9.4230.32

Financial Ratio

PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)33.0415.515.5711.6510.186.055.47-230.460N/A
ROCE (%)9.289.8910.298.947.87.66.24-31.6-16.65N/A
Asset Turnover Ratio0.680.530.550.510.450.420.30.20.040
PAT to CFO Conversion(x)1.62.511.392.192.236.781.6N/AN/AN/A
Working Capital Days
Receivable Days39.5045.1040.7041.1057.8057.1069.7081.90150.704,674.90
Inventory Days32.1040.1038.405051.8053.2092.109587.300
Payable Days134.80117.3062.7030.4030.504860.80103.301,603.700

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *40.4540.4540.4540.4540.4534.1634.1634.1634.16100.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Rainbow Papers Ltd FAQs

The current trading price of Rainbow Papers on 03-Feb-2020 18:01 is ₹0.47.

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 02-Feb-2020 the market cap of Rainbow Papers stood at ₹4.99 Cr

The latest P/E ratio of Rainbow Papers as of 02-Feb-2020 is 0.00.

The latest P/B ratio of Rainbow Papers as of 02-Feb-2020 is -0.01.

The 52-week high of Rainbow Papers is ₹0.47 and the 52-week low is ₹0.47.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Rainbow Papers is ₹0.00 ( Cr.) .

Data is not available for this company.

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

No data found

About Rainbow Papers Ltd

Rainbow Papers commenced its journey with its first venture, a creping and dyeing unit in 1981. Since then, there has been no looking back. With two new units now flourishing, Rainbow produces almost 186 different varieties of paper, catering to the diverse segments of the Indian as well as overseas usage market.

Rainbow, today is one of the fastest growing corporations in the Indian paper industry. Not only that, RPL has marked its presence in the global market and is currently exporting its products to various countries in the US, Middle East, South Africa, South East Asia and U.K. They offer a plethora of world class products ranging from duplex to file board, from writing paper to art card and from packaging and electric grade crepe to decorative tissues crepe, have given them a good recognition amongst their users whose thirst for better and new products.

Rainbow does not only aim at manufacturing quality products but also has a wide network of professional dealers and suppliers who strive to make sure our products reach their customers wherever they are. Rainbow's quality, creativity, market awareness and financial strength helps in taking correct decision's and profitable actions for the market we serve and also gives it stability in the stock market.

Rainbow, essentially a ‘Customer Centric Organization', always puts its valued customers in the centre of all the decisions. As a  knowledge-driven organization, a lot of emphasis is laid on new product development, quality improvement and cost cutting methods, thus providing to its clients ‘Quality Products with Brilliant Results'. At Rainbow, focus is also laid on creating stakeholder value.

Team Rainbow is also committed to the society. In their quest to serve the needy, its chairperson and other directors have joined hands with different trusts which are running schools, hospitals and homes for senior citizens, thus fulfilling their duties towards the upliftment of the society.

Rainbow has a dedicated research & innovation team, working day and night to achieve the organization's objectives and take the organization to far reaching heights.

Product range of the company includes:

  • Paper & Paper Board
  • Coated Paper
  • Crepe Pape
  • News Print 
  • Creame wove Paper

Achievements/ recognition:

  • ISO 9001
  • ISO14001
  • OHSAS  18001
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×