RASI ELECTRODES LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.79 INR | +1.24% |
|
-4.21% | +20.25% |
| 05-30 | Rasi Electrodes Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2024 | CI |
| 02-13 | Rasi Electrodes Gets Board Nod to Launch New Business | MT |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 170.9 | 130.7 | 61.64 | 125.5 | 246.6 | 370.5 |
| Enterprise Value (EV) 1 | 212.1 | 178.3 | 81 | 167.5 | 332.4 | 396.6 |
| P/E ratio | 20.3 x | 13.5 x | 13.2 x | 10.6 x | 12.6 x | 12.4 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.5 x | 0.28 x | 0.13 x | 0.32 x | 0.36 x | 0.42 x |
| EV / Revenue | 0.62 x | 0.38 x | 0.18 x | 0.42 x | 0.49 x | 0.45 x |
| EV / EBITDA | 13.1 x | 6.53 x | 5.73 x | 7.34 x | 12.1 x | 10.2 x |
| EV / FCF | -15.4 x | -18.7 x | 3.4 x | -5.48 x | -6.17 x | 8.5 x |
| FCF Yield | -6.49% | -5.36% | 29.5% | -18.2% | -16.2% | 11.8% |
| Price to Book | 0.78 x | 0.57 x | 0.26 x | 0.51 x | 0.93 x | 1.26 x |
| Nbr of stocks (in thousands) | 31,131 | 31,131 | 31,131 | 31,131 | 31,131 | 31,131 |
| Reference price 2 | 5.490 | 4.200 | 1.980 | 4.030 | 7.920 | 11.90 |
| Announcement Date | 18-09-29 | 19-09-02 | 20-09-03 | 21-09-01 | 22-08-29 | 23-09-01 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 342.4 | 474.3 | 459.6 | 394.5 | 683.8 | 875.3 |
| EBITDA 1 | 16.23 | 27.32 | 14.13 | 22.83 | 27.54 | 38.91 |
| EBIT 1 | 9.464 | 19.14 | 5.365 | 15.33 | 20.78 | 32.09 |
| Operating Margin | 2.76% | 4.03% | 1.17% | 3.89% | 3.04% | 3.67% |
| Earnings before Tax (EBT) 1 | 8.387 | 17.71 | 7.839 | 20.14 | 27.87 | 41.71 |
| Net income 1 | 8.467 | 10.2 | 5.148 | 13.55 | 20.47 | 30.06 |
| Net margin | 2.47% | 2.15% | 1.12% | 3.44% | 2.99% | 3.43% |
| EPS 2 | 0.2700 | 0.3100 | 0.1500 | 0.3800 | 0.6300 | 0.9600 |
| Free Cash Flow 1 | -13.75 | -9.551 | 23.86 | -30.54 | -53.86 | 46.67 |
| FCF margin | -4.02% | -2.01% | 5.19% | -7.74% | -7.88% | 5.33% |
| FCF Conversion (EBITDA) | - | - | 168.82% | - | - | 119.94% |
| FCF Conversion (Net income) | - | - | 463.42% | - | - | 155.26% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 18-09-29 | 19-09-02 | 20-09-03 | 21-09-01 | 22-08-29 | 23-09-01 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 41.2 | 47.6 | 19.4 | 42.1 | 85.9 | 26.2 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.537 x | 1.742 x | 1.37 x | 1.842 x | 3.118 x | 0.673 x |
| Free Cash Flow 1 | -13.8 | -9.55 | 23.9 | -30.5 | -53.9 | 46.7 |
| ROE (net income / shareholders' equity) | 3.95% | 4.57% | 2.23% | 5.68% | 8.04% | 10.8% |
| ROA (Net income/ Total Assets) | 2.08% | 3.96% | 1.13% | 3.13% | 3.66% | 5.5% |
| Assets 1 | 406.3 | 257.5 | 456.9 | 433.1 | 559.2 | 546.2 |
| Book Value Per Share 2 | 7.020 | 7.330 | 7.480 | 7.860 | 8.490 | 9.450 |
| Cash Flow per Share 2 | 0.3100 | 0.1900 | 0.1600 | 0.3600 | 0.1600 | 0.1000 |
| Capex 1 | 5.32 | 18.4 | 11.6 | 0.58 | 5.16 | 11.2 |
| Capex / Sales | 1.55% | 3.88% | 2.53% | 0.15% | 0.75% | 1.28% |
| Announcement Date | 18-09-29 | 19-09-02 | 20-09-03 | 21-09-01 | 22-08-29 | 23-09-01 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +20.25% | 10.38M | |
| -13.25% | 10.74B | |
| +9.02% | 5.71B | |
| +0.39% | 3B | |
| -35.32% | 1.8B | |
| -24.56% | 1.38B | |
| +3.29% | 1.12B | |
| -18.46% | 779M | |
| -49.12% | 663M | |
| -6.23% | 606M |
- Stock Market
- Equities
- RASIELEC6 Stock
- Financials Rasi Electrodes Limited
