Rupa & Company Ltd - Stock Valuation and Financial Performance

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

Rupa & Co Share Price

261.90 2.70 1.04%
as on 18-Apr'24 16:01

DeciZen - make an informed investing decision on Rupa & Co

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

Rupa & Company stock performance -

mw4me loader
P/E Ratio (SA):
32.64
Market Cap:
2,080.4 Cr.
52-wk low:
220.8
52-wk high:
308.2

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 Semi Strong which suggest that the price of Rupa & Company Ltd is likely to Rise-somewhat 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 18.3%16.5%15.8%16.2%17.3%15.3%11.8%22.3%19.2%5.6%-
Value Creation
Index
0.30.20.10.20.20.1-0.20.60.4-0.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 8949691,0131,0841,0901,1089411,2871,4301,1171,196
Sales YoY Gr.-8.4%4.5%7%0.5%1.7%-15.1%36.8%11.1%-21.9%-
Adj EPS 8.38.28.79.711.911.79.921.723.86.48
YoY Gr.--1.3%5.7%10.9%22.8%-1.3%-15.2%119.2%9.5%-73.1%-
BVPS (₹) 34.339.54655.764.372.478.891.4110.4114.1116.7
Adj Net
Profit
66.365.469.276.794.293.178.917318950.964
Cash Flow from Ops. 77.647.314910450.31.295.7210-117185-
Debt/CF from Ops. 2.54.510.82.21441.50.7-31.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.5%0.5%5.9%-21.9%
Adj EPS -2.9%-11.6%-13.6%-73.1%
BVPS14.3%12.2%13.1%3.3%
Share Price 1.8% -4.8% -4.3% 13.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
26.222.320.31919.817.113.125.623.65.77
Op. Profit
Mgn %
14.813.8131315.215.313.219.918.77.98.6
Net Profit
Mgn %
7.46.86.87.18.78.48.413.413.24.65.3
Debt to
Equity
0.70.70.40.20.20.30.20.20.40.3-
Working Cap
Days
178185182164209250301221258362149
Cash Conv.
Cycle
12213212911713817021814518626889

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 7.00%

Sales growth has been subdued in last 3 years 5.88%

Net Profit has been subdued in last 3 years -13.55%

Sales growth is not so good in last 4 quarters at 6.69%

Latest Financials - Rupa & Company Ltd.

Standalone Consolidated
TTM EPS (₹) 8 8.1
TTM Sales (₹ Cr.) 1,196 1,217
BVPS (₹.) 116.7 117.4
Reserves (₹ Cr.) 920 926
P/BV 2.24 2.23
PE 32.64 32.29
From the Market
52 Week Low / High (₹) 220.75 / 308.20
All Time Low / High (₹) 101.90 / 590.00
Market Cap (₹ Cr.) 2,080
Equity (₹ Cr.) 8
Face Value (₹) 1
Industry PE 28.4

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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales8949691,0131,0841,0901,1089411,2871,4301,117
Operating Expenses 7708358829439249388171,0321,1631,029
Manufacturing Costs182363355386402431382404560372
Material Costs443313342350341314244449391448
Employee Cost 15263035394555526858
Other Costs 130134156173141149135126144151
Operating Profit 12413413114116617012525626789
Operating Profit Margin (%) 13.9%13.8%13.0%13.0%15.2%15.3%13.2%19.9%18.7%7.9%
Other Income 754335871116
Interest 2523191181715131923
Depreciation 11151515141316141413
Exceptional Items 00120000000
Profit Before Tax 9610011311914714510223624568
Tax 34353642535222625415
Profit After Tax 6266787795938017419153
PAT Margin (%) 6.9%6.8%7.7%7.1%8.7%8.4%8.5%13.5%13.3%4.8%
Adjusted EPS (₹)7.88.39.89.711.911.710.121.924.06.7
Dividend Payout Ratio (%)32%33%28%28%25%26%30%23%13%45%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 273314366443511576627726878907
Share Capital 8888888888
Reserves 265306358435503568619718870899
Minority Interest0000000000
Debt18120814380110173136140348239
Long Term Debt108410811141610
Short Term Debt17020013980110165125126332229
Trade Payables921078695157130121162216126
Others Liabilities 921108393116120105122126106
Total Liabilities 6377396777118949999891,1501,5691,379

Fixed Assets

Gross Block188195230172183211231263292326
Accumulated Depreciation46627715294258738496
Net Fixed Assets142133153157154169173190207230
CWIP 41990836192721
Investments 4448141464666
Inventories287361300288313351442387580484
Trade Receivables160183172207329370230361542426
Cash Equivalents 55610661118122112
Others Assets343433417086726885100
Total Assets 6377396777118949999891,1501,5691,379

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 784714910450196210-117185
PBT 9610011311914714510223624568
Adjustment 32352032192523242324
Changes in Working Capital -14-5855-8-72-10914-6-334108
Tax Paid -37-29-39-38-45-60-44-44-52-16
Cash Flow From Investing Activity -16-20-15-25-47-20-18-137-32-24
Capex -16-21-28-10-16-23-14-23-36-27
Net Investments -1000010-115-4-3
Others 1113-15-312-4186
Cash Flow From Financing Activity -63-27-133-75-720-82-72151-158
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -3-10-3-5-410354-7
Interest Paid -24-24-19-11-8-17-14-11-16-22
Dividend Paid -19-23-500-26-29-29-24-40-24
Others -1730-61-593055-43-42203-106
Net Cash Flow -2014-41-5213
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)24.4922.3922.9219.0819.8417.1913.3225.723.785.95
ROCE (%)26.3724.9725.4124.8827.0123.6215.430.4725.097.68
Asset Turnover Ratio1.541.521.531.671.361.170.951.21.050.76
PAT to CFO Conversion(x)1.260.711.911.350.530.011.21.21-0.613.49
Working Capital Days
Receivable Days586060609011511684115158
Inventory Days10711311193101109154118123174
Payable Days7411610394135167188115176140

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 18-Apr-2024 16:01 is ₹261.9.
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 18-Apr-2024 16:01 the market cap of Rupa & Co stood at ₹2,080.4.
The latest P/E ratio of Rupa & Co as of 18-Apr-2024 16:01 is 32.64.
The latest P/B ratio of Rupa & Co as of 18-Apr-2024 16:01 is 2.24.
The 52-week high of Rupa & Co is ₹308.2 and the 52-week low is ₹220.8.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Rupa & Co is ₹1,196 ( 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.