WEBSITE BSE:526947 NSE: LA-OPALA RG Inc. Year: 1987 Industry: Glass My Bucket: Add Stock
Last updated: 15:53
No Notes Added Yet
1. Business Overview
La Opala RG Ltd. is a leading Indian manufacturer of opal glass tableware and dinnerware products. The company primarily produces opalware, a type of glassware known for being lightweight, chip-resistant, microwave-safe, and bone-ash free. Its core business model involves designing, manufacturing, and distributing a wide range of kitchenware and tableware products, including dinner sets, plates, bowls, coffee mugs, and casseroles. The company makes money by selling these branded products through an extensive retail distribution network across India, catering to both premium and mid-market consumer segments.
2. Key Segments / Revenue Mix
The company's revenue is primarily derived from its opalware business. It operates under several distinct brands, each targeting different price points and consumer preferences:
La Opala: Premium segment, offering sophisticated designs and quality.
Solitaire: Super-premium segment, emphasizing high-end aesthetics and exclusivity.
Diva: Mass-premium/mid-market segment, offering modern designs at accessible price points.
Cook Serve: Focuses on borosilicate glass oven-to-tableware products.
While specific revenue percentages for each brand are not publicly detailed, opalware accounts for the overwhelming majority of its sales, with the brands segmented to capture different strata of the Indian consumer discretionary market.
3. Industry & Positioning
La Opala RG operates within the organized Indian kitchenware and tableware industry, which is part of the broader consumer discretionary sector. This industry is characterized by a shift from unorganized local players to branded, quality-focused manufacturers. La Opala is positioned as a market leader in the opalware segment in India, enjoying significant brand recall and a vast distribution network. The industry also includes players in ceramic, stainless steel, and other glass types (like borosilicate), facing competition from both domestic peers (e.g., Borosil, Cello) and international brands (e.g., Corelle).
4. Competitive Advantage (Moat)
La Opala possesses several durable competitive advantages:
Brand Equity & Recognition: Decades of operation have built strong brand recognition and trust among Indian consumers for quality and design, particularly for its "La Opala" and "Diva" brands.
Extensive Distribution Network: A widespread and entrenched distribution network across India, reaching both urban and semi-urban markets, provides significant market penetration and a barrier to entry for new players.
Manufacturing Scale & Efficiency: Being a large-scale manufacturer in opalware allows for economies of scale, cost efficiencies, and consistent product quality, which can be difficult for smaller competitors to replicate.
Product Innovation & Design: Continuous investment in new designs and product development helps it cater to evolving consumer tastes and maintain relevance in a fashion-sensitive market.
5. Growth Drivers
Key factors that can drive La Opala's growth over the next 3-5 years include:
Rising Disposable Incomes & Urbanization: Increasing discretionary spending power and the growth of urban households in India fuel demand for branded, aspirational home products.
Premiumization Trend: Consumers are increasingly upgrading from traditional or unorganized kitchenware to branded, higher-quality, and aesthetically pleasing products.
Expanding Organized Retail & E-commerce: Growth in modern retail formats and online sales channels provides new avenues for reach and distribution.
Product Portfolio Expansion: Diversification into new product categories within kitchenware and tableware, or adjacent segments, can open up new revenue streams.
Increased Household Formation: Growth in the number of households due to population growth and nuclearization leads to increased demand for home furnishing products.
6. Risks
La Opala faces several business risks:
Intense Competition: Competition from domestic players (both organized and unorganized) and potential increased penetration by international brands can impact market share and pricing power.
Raw Material Price Volatility: Fluctuations in the prices of key raw materials like silica sand, soda ash, and other chemicals can affect production costs and margins.
Consumer Discretionary Spending Sensitivity: As a consumer discretionary product, demand can be susceptible to economic slowdowns, inflation, or changes in consumer sentiment.
Import Competition: Cheaper imports, especially from China, could pose a threat to pricing and market share.
Changing Consumer Preferences: A failure to adapt to evolving design trends or functional requirements of consumers could lead to product obsolescence.
7. Management & Ownership
La Opala RG Ltd. was promoted by the Jhunjhunwala family, who continue to be the main promoters and hold a significant stake in the company. The company has a mix of promoter-led and professional management, with the board comprising experienced individuals. The ownership structure reflects a strong promoter holding, typical of many Indian family-controlled businesses.
8. Outlook
La Opala RG is well-positioned in the growing Indian organized kitchenware market, benefiting from strong brand recognition, an established distribution network, and an expanding middle class with increasing disposable incomes. The company's focus on premiumization and catering to diverse consumer segments through its multi-brand strategy is a positive. However, it operates in a competitive landscape with risks from raw material price volatility and potential slowdowns in discretionary consumer spending. Its ability to maintain product innovation, expand its market reach, and manage cost efficiencies will be crucial for sustained growth amidst evolving market dynamics.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹1870 Cr.
Stock P/E 19.4
P/B 2.3
Current Price ₹168.5
Book Value ₹ 74.4
Face Value 2
52W High ₹286
Dividend Yield 4.45%
52W Low ₹ 163
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 89 | 107 | 83 | 73 | 91 | 91 | 77 | 65 | 91 | 85 |
| Other Income | 10 | 12 | 11 | 11 | 15 | 9 | 12 | 14 | 6 | 8 |
| Total Income | 99 | 119 | 94 | 84 | 106 | 101 | 89 | 80 | 97 | 93 |
| Total Expenditure | 55 | 67 | 57 | 46 | 61 | 66 | 50 | 41 | 56 | 53 |
| Operating Profit | 45 | 52 | 37 | 38 | 45 | 35 | 38 | 38 | 42 | 40 |
| Interest | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 |
| Depreciation | 6 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 |
| Profit Before Tax | 38 | 45 | 31 | 32 | 39 | 29 | 33 | 32 | 35 | 31 |
| Provision for Tax | 6 | 1 | 7 | 8 | 15 | 6 | 7 | 7 | 8 | 7 |
| Profit After Tax | 31 | 44 | 24 | 24 | 24 | 23 | 26 | 25 | 27 | 24 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 31 | 44 | 24 | 24 | 24 | 23 | 26 | 25 | 27 | 24 |
| Adjusted Earnings Per Share | 2.8 | 4 | 2.1 | 2.1 | 2.2 | 2.1 | 2.3 | 2.3 | 2.4 | 2.2 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 223 | 249 | 235 | 259 | 278 | 270 | 211 | 323 | 452 | 365 | 332 | 318 |
| Other Income | 1 | 1 | 12 | 13 | 17 | 17 | 8 | 19 | 29 | 44 | 48 | 40 |
| Total Income | 224 | 251 | 247 | 273 | 296 | 287 | 219 | 342 | 481 | 409 | 380 | 359 |
| Total Expenditure | 158 | 163 | 148 | 153 | 166 | 166 | 143 | 200 | 287 | 230 | 224 | 200 |
| Operating Profit | 67 | 88 | 100 | 120 | 130 | 121 | 76 | 141 | 194 | 180 | 156 | 158 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 4 | 7 | 6 | 5 | 4 |
| Depreciation | 10 | 9 | 12 | 14 | 16 | 16 | 12 | 14 | 22 | 22 | 18 | 20 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | -2 |
| Profit Before Tax | 56 | 78 | 86 | 105 | 113 | 105 | 64 | 117 | 165 | 152 | 132 | 131 |
| Provision for Tax | 14 | 19 | 24 | 32 | 39 | 20 | 14 | 29 | 42 | 24 | 36 | 29 |
| Profit After Tax | 42 | 59 | 62 | 73 | 74 | 84 | 50 | 87 | 123 | 128 | 97 | 102 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 42 | 59 | 62 | 73 | 74 | 84 | 50 | 87 | 123 | 128 | 97 | 102 |
| Adjusted Earnings Per Share | 3.8 | 5.3 | 5.6 | 6.6 | 6.7 | 7.6 | 4.5 | 7.9 | 11.1 | 11.5 | 8.7 | 9.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -9% | 1% | 4% | 4% |
| Operating Profit CAGR | -13% | 3% | 5% | 9% |
| PAT CAGR | -24% | 4% | 3% | 9% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -32% | -24% | -5% | -5% |
| ROE Average | 12% | 14% | 13% | 17% |
| ROCE Average | 16% | 19% | 17% | 23% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 185 | 232 | 435 | 504 | 529 | 545 | 666 | 740 | 775 | 852 | 824 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 8 | 6 | 3 |
| Other Non-Current Liabilities | 10 | 12 | 37 | 37 | 35 | 27 | 31 | 34 | 51 | 40 | 40 |
| Total Current Liabilities | 34 | 40 | 23 | 36 | 37 | 39 | 45 | 60 | 63 | 30 | 34 |
| Total Liabilities | 229 | 284 | 495 | 577 | 601 | 611 | 742 | 846 | 897 | 927 | 901 |
| Fixed Assets | 65 | 107 | 108 | 131 | 121 | 122 | 114 | 119 | 217 | 197 | 187 |
| Other Non-Current Assets | 16 | 10 | 161 | 166 | 143 | 125 | 252 | 300 | 143 | 125 | 100 |
| Total Current Assets | 148 | 167 | 227 | 280 | 337 | 365 | 375 | 427 | 536 | 605 | 614 |
| Total Assets | 229 | 284 | 495 | 577 | 601 | 611 | 742 | 846 | 897 | 927 | 901 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 9 | 0 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | 47 | 61 | 72 | 80 | 51 | 73 | 83 | 99 | 109 | 68 | 112 |
| Cash Flow from Investing Activities | -97 | -49 | -52 | -69 | -32 | -45 | -79 | -75 | -69 | -25 | 3 |
| Cash Flow from Financing Activities | 42 | -11 | -19 | -10 | -18 | -29 | -4 | -24 | -40 | -43 | -115 |
| Net Cash Inflow / Outflow | -9 | 0 | 1 | 1 | 0 | -1 | -0 | -0 | 0 | 0 | -0 |
| Closing Cash & Cash Equivalent | 0 | 1 | 2 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.76 | 5.29 | 5.6 | 6.62 | 6.67 | 7.59 | 4.47 | 7.87 | 11.08 | 11.51 | 8.7 |
| CEPS(Rs) | 4.69 | 6.1 | 6.72 | 7.86 | 8.15 | 9.03 | 5.57 | 9.1 | 13.04 | 13.46 | 10.35 |
| DPS(Rs) | 1.3 | 1.8 | 2 | 1.1 | 1.2 | 1.2 | 1.5 | 2.3 | 5 | 10 | 7.5 |
| Book NAV/Share(Rs) | 16.7 | 20.9 | 39.17 | 45.37 | 47.67 | 49.11 | 59.98 | 66.71 | 69.81 | 76.71 | 74.27 |
| Core EBITDA Margin(%) | 28.75 | 33.8 | 36.4 | 41.09 | 40.36 | 38.6 | 32.11 | 37.44 | 36.37 | 36.93 | 32.5 |
| EBIT Margin(%) | 24.75 | 30.86 | 36.23 | 40.97 | 40.72 | 38.97 | 30.16 | 36.93 | 37.87 | 43.11 | 41.39 |
| Pre Tax Margin(%) | 24.38 | 30.48 | 35.67 | 40.65 | 40.5 | 38.76 | 30.04 | 35.69 | 36.22 | 41.34 | 39.81 |
| PAT Margin (%) | 18.25 | 22.97 | 25.8 | 28.3 | 26.62 | 31.21 | 23.28 | 26.76 | 27.04 | 34.8 | 29.03 |
| Cash Profit Margin (%) | 22.76 | 26.48 | 30.96 | 33.62 | 32.54 | 37.12 | 29.02 | 30.94 | 31.83 | 40.7 | 34.54 |
| ROA(%) | 22.34 | 22.9 | 15.96 | 13.7 | 12.57 | 13.9 | 7.33 | 11 | 14.11 | 14 | 10.56 |
| ROE(%) | 29.48 | 28.13 | 18.65 | 15.65 | 14.34 | 15.69 | 8.19 | 12.43 | 16.23 | 15.71 | 11.53 |
| ROCE(%) | 37.08 | 36.58 | 25.95 | 22.56 | 21.83 | 19.49 | 10.56 | 16.97 | 22.34 | 19.21 | 16.25 |
| Receivable days | 35.72 | 34.97 | 44.15 | 51.69 | 58.48 | 62.22 | 69.94 | 39.26 | 27.56 | 30.22 | 29.2 |
| Inventory Days | 45.94 | 49.73 | 56.31 | 46.04 | 52.42 | 69.89 | 72.65 | 37.06 | 45.06 | 87.53 | 93.79 |
| Payable days | 52.84 | 65.13 | 54.75 | 94.3 | 190.24 | 171.98 | 107.51 | 155.11 | 178.24 | 222.16 | 48.28 |
| PER(x) | 50.16 | 56.09 | 48.02 | 42.87 | 32.44 | 19.67 | 49.62 | 43.94 | 30.66 | 25.86 | 24.38 |
| Price/Book(x) | 11.29 | 14.19 | 6.87 | 6.25 | 4.54 | 3.04 | 3.69 | 5.18 | 4.87 | 3.88 | 2.86 |
| Dividend Yield(%) | 0.34 | 0.3 | 0.37 | 0.39 | 0.55 | 0.8 | 0.68 | 0.67 | 1.47 | 3.36 | 3.54 |
| EV/Net Sales(x) | 9.41 | 13.23 | 12.69 | 12.15 | 8.63 | 6.14 | 11.63 | 11.93 | 8.35 | 9.07 | 7.13 |
| EV/Core EBITDA(x) | 31.41 | 37.54 | 29.91 | 26.23 | 18.5 | 13.68 | 32.12 | 27.22 | 19.48 | 18.4 | 15.15 |
| Net Sales Growth(%) | 25.57 | 11.63 | -5.64 | 10.22 | 7.25 | -2.91 | -21.75 | 52.73 | 40.17 | -19.28 | -9.11 |
| EBIT Growth(%) | 28.5 | 39.41 | 10.68 | 21.72 | 6.53 | -7.07 | -38.95 | 87.71 | 42.8 | -8.11 | -12.97 |
| PAT Growth(%) | 39.34 | 40.68 | 5.91 | 18.09 | 0.81 | 13.82 | -41.17 | 76.25 | 40.76 | 3.86 | -24.38 |
| EPS Growth(%) | 33.03 | 40.68 | 5.91 | 18.09 | 0.81 | 13.82 | -41.17 | 76.25 | 40.76 | 3.85 | -24.38 |
| Debt/Equity(x) | 0.04 | 0.03 | 0 | 0.01 | 0 | 0.01 | 0 | 0.02 | 0.02 | 0.01 | 0.01 |
| Current Ratio(x) | 4.39 | 4.15 | 9.81 | 7.82 | 9.04 | 9.23 | 8.28 | 7.12 | 8.52 | 20.27 | 18.23 |
| Quick Ratio(x) | 3.52 | 3.15 | 8.35 | 6.94 | 7.74 | 7.84 | 7.63 | 6.51 | 7.31 | 16.91 | 16.13 |
| Interest Cover(x) | 67.36 | 80.88 | 65.27 | 127.27 | 185.57 | 183.16 | 253.22 | 29.62 | 22.99 | 24.44 | 26.15 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.64 | 65.64 | 65.64 | 65.64 | 65.64 | 65.84 | 65.84 | 65.84 | 65.84 | 66.15 |
| FII | 1.47 | 1.58 | 1.54 | 1.76 | 1.84 | 0.92 | 0.83 | 0.83 | 0.6 | 0.47 |
| DII | 19.25 | 20.43 | 19.95 | 19.39 | 19.38 | 19.58 | 19.85 | 19.92 | 19.84 | 19.65 |
| Public | 13.64 | 12.34 | 12.87 | 13.2 | 13.13 | 13.66 | 13.48 | 13.42 | 13.72 | 13.73 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.29 | 7.29 | 7.29 | 7.29 | 7.29 | 7.31 | 7.31 | 7.31 | 7.31 | 7.34 |
| FII | 0.16 | 0.18 | 0.17 | 0.2 | 0.2 | 0.1 | 0.09 | 0.09 | 0.07 | 0.05 |
| DII | 2.14 | 2.27 | 2.21 | 2.15 | 2.15 | 2.17 | 2.2 | 2.21 | 2.2 | 2.18 |
| Public | 1.51 | 1.37 | 1.43 | 1.47 | 1.46 | 1.52 | 1.5 | 1.49 | 1.52 | 1.52 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.