Textile - Weaving · Founded 1999 · www.rainbowdenim.com · BSE 532441 · · ISIN INE820D01025
No Notes Added Yet
Business
Rainbow Denim Ltd. (RNBOWDENIM) is a textile manufacturing company based in India, specializing in the weaving of denim fabric. Its core business involves producing various types of denim – potentially ranging in weight, blend (e.g., cotton, stretch, blends with recycled fibers), and finish – for the apparel industry. The company operates on a Business-to-Business (B2B) model, supplying its woven denim fabric to garment manufacturers, fashion brands, and potentially direct to retailers for their private label needs. Revenue is generated primarily through the sale of these finished denim fabrics.
Revenue Mix
Given the stated industry "Textile - Weaving" and the company name "Rainbow Denim Ltd.", it is highly probable that the company operates as a single primary segment focused entirely on the manufacturing and sale of denim fabric. Within this segment, there might be product variations based on fabric type (e.g., rigid denim, stretch denim, various washes, sustainable denim), but these would generally be considered sub-categories of its core denim weaving business rather than distinct operating segments with separate revenue reporting. Specific revenue contribution by fabric type is not available.
Industry
The textile weaving industry in India is large, fragmented, and highly competitive, driven by global fashion trends, raw material costs, and export demand. India is one of the world's largest producers and exporters of textiles. The denim segment specifically is influenced by fashion cycles and consumer spending. Rainbow Denim Ltd. likely positions itself by focusing on product quality, cost-effectiveness, on-time delivery, and potentially innovation in denim finishes or sustainable production methods to cater to domestic and international garment manufacturers. Its standing relative to peers (e.g., market share, specialization) cannot be determined without specific data, but it operates within a competitive landscape with both large integrated players and numerous smaller firms.
MOAT
In the highly commoditized denim weaving industry, strong, durable competitive advantages (moats) are challenging to establish. Rainbow Denim's potential advantages could stem from:
Scale Efficiency: If the company operates at a significant scale, it could achieve cost efficiencies in raw material procurement (cotton, dyes) and manufacturing, allowing for competitive pricing.
Customer Relationships: Long-standing relationships and consistent quality with key garment manufacturers and brands can create a degree of stickiness.
Product Innovation/Quality: Expertise in developing new denim blends (e.g., sustainable, performance-enhancing), unique washes, or maintaining superior fabric quality can differentiate it.
Operational Excellence: Efficient supply chain management and manufacturing processes leading to shorter lead times and higher production flexibility.
However, these advantages are generally difficult to maintain in the face of intense competition and rapidly changing market demands.
Growth Drivers
Increasing Global Demand for Denim Apparel: Sustained or growing demand for denim jeans, jackets, and other apparel items globally, driven by fashion trends and consumer preferences.
Rising Disposable Incomes: Growth in middle-class populations in India and other emerging markets can lead to increased spending on apparel, including denim.
Export Opportunities: Leveraging India's position as a textile hub to expand exports to international garment manufacturers and fashion brands.
Product Diversification & Innovation: Developing new types of denim (e.g., sustainable, organic, recycled, performance-stretch) to meet evolving consumer and brand demands.
Backward/Forward Integration: Potential for strategic moves into raw material sourcing or garment manufacturing, though this would change the business model.
Risks
Raw Material Price Volatility: Significant fluctuations in cotton prices (a primary raw material) directly impact production costs and profitability.
Fashion & Trend Changes: A shift away from denim in global fashion trends could negatively affect demand.
Intense Competition: The fragmented nature of the textile industry means constant pressure on pricing and profit margins from domestic and international competitors.
Global Economic Slowdown: Economic downturns or recessions can reduce discretionary spending on apparel, impacting demand for denim fabrics.
Exchange Rate Fluctuations: If the company engages in significant exports or imports, currency volatility can affect profitability.
Environmental Regulations: Increasing scrutiny and stricter regulations regarding water usage, dyeing processes, and chemical waste management in textile manufacturing could lead to higher compliance costs.
Management & Ownership
As a company based in India, Rainbow Denim Ltd. is likely promoted and managed by its founding family or entrepreneurial group, which is common in the Indian textile sector. The quality of management would depend on their experience in the textile industry, strategic vision, operational efficiency, and ability to adapt to changing market conditions. The ownership structure typically involves significant holdings by the promoter group, with the remainder potentially held by public shareholders or institutional investors, especially if listed (as implied by the Ticker).
Outlook
Rainbow Denim Ltd. operates in a fundamental segment of the global apparel supply chain. The bull case for the company rests on its ability to leverage consistent global demand for denim, expand its customer base, and innovate its product offerings to meet sustainability and performance trends. Efficient management of raw material costs and operational excellence would be key to sustaining profitability in a competitive market. The bear case highlights the significant risks associated with volatile raw material prices, rapidly shifting fashion trends, intense competition, and potential global economic headwinds that could curb consumer spending. Success will depend on the company's agility in adapting to market changes, maintaining cost competitiveness, and building strong, reliable customer relationships within the dynamic textile industry.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Dec 2023 | Mar 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 0 | 0 | 3 | 12 | 36 | 66 | 68 | 69 | 65 |
| Other Income | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Total Income | 3 | 3 | 3 | 3 | 12 | 36 | 67 | 68 | 69 | 65 |
| Total Expenditure | 1 | 0 | 1 | 2 | 9 | 32 | 54 | 58 | 61 | 55 |
| Operating Profit | 2 | 2 | 2 | 1 | 3 | 4 | 12 | 10 | 8 | 11 |
| Interest | 3 | 3 | 2 | 0 | 0 | 1 | 3 | 3 | 2 | 3 |
| Depreciation | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | -0 | -1 | 0 | 2 | 2 | 9 | 7 | 5 | 7 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -0 | -0 | -1 | 0 | 2 | 2 | 9 | 7 | 5 | 7 |
| Adjustments | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 |
| Profit After Adjustments | -0 | -0 | -1 | 0 | 2 | 2 | 9 | 7 | 5 | 7 |
| Adjusted Earnings Per Share | -0.3 | -0.2 | -0.5 | 0.2 | 1.6 | 1.6 | 6.8 | 4.9 | 3.9 | 5.1 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 155 | 183 | 162 | 120 | 169 | 222 | 181 | 149 | 71 | 6 | 0 | 268 |
| Other Income | 27 | 1 | 1 | 0 | 1 | 0 | 11 | 25 | 25 | 12 | 11 | 0 |
| Total Income | 183 | 185 | 163 | 121 | 169 | 222 | 193 | 174 | 96 | 18 | 11 | 269 |
| Total Expenditure | 137 | 184 | 153 | 130 | 167 | 221 | 187 | 163 | 93 | 21 | 7 | 228 |
| Operating Profit | 46 | 1 | 10 | -9 | 2 | 1 | 6 | 11 | 3 | -3 | 5 | 41 |
| Interest | 14 | 11 | 11 | 10 | 11 | 7 | 12 | 14 | 12 | 11 | 11 | 11 |
| Depreciation | 9 | 9 | 9 | 9 | 11 | 5 | 3 | 2 | 2 | 2 | 1 | 4 |
| Exceptional Income / Expenses | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 23 | -18 | -11 | -28 | -20 | -10 | -9 | -5 | -11 | -16 | -7 | 28 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 23 | -18 | -11 | -28 | -20 | -10 | -9 | -5 | -11 | -16 | -7 | 28 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 23 | -18 | -11 | -28 | -20 | -10 | -9 | -5 | -11 | -16 | -7 | 28 |
| Adjusted Earnings Per Share | 12.8 | -9.8 | -14.5 | -21.4 | -14.7 | -7.3 | -6.7 | -3.8 | -8.5 | -12.2 | -5.6 | 20.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -100% | -100% | -100% | -100% |
| Operating Profit CAGR | 0% | -23% | 38% | -20% |
| PAT CAGR | 0% | 0% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 4% | 0% | 15% | -5% |
| ROE Average | 0% | 0% | 0% | 0% |
| ROCE Average | 0% | 0% | 4% | 1% |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 3 | -1 | -12 | -41 | -103 | -113 | -122 | -127 | -139 | -154 | -162 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 128 | 105 | 91 | 88 | 110 | 145 | 81 | 95 | 81 | 76 | 55 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 52 | 61 | 80 | 89 | 86 | 71 | 132 | 126 | 111 | 112 | 137 |
| Total Liabilities | 183 | 165 | 159 | 136 | 93 | 102 | 91 | 94 | 53 | 34 | 30 |
| Fixed Assets | 116 | 112 | 102 | 93 | 39 | 35 | 33 | 29 | 26 | 24 | 23 |
| Other Non-Current Assets | 2 | 4 | 5 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 |
| Total Current Assets | 65 | 49 | 53 | 41 | 52 | 64 | 55 | 61 | 24 | 8 | 5 |
| Total Assets | 183 | 165 | 159 | 136 | 93 | 102 | 91 | 94 | 53 | 34 | 30 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
| Cash Flow from Operating Activities | 4 | 24 | 3 | 0 | -0 | 3 | 9 | -16 | 4 | -2 | -0 |
| Cash Flow from Investing Activities | -1 | -6 | -0 | 3 | 0 | -1 | -1 | 15 | 16 | 1 | 0 |
| Cash Flow from Financing Activities | -2 | -18 | -3 | -3 | -1 | -2 | -8 | 1 | -21 | 2 | -0 |
| Net Cash Inflow / Outflow | 1 | -0 | -1 | 0 | -1 | 0 | 0 | -1 | -0 | 0 | 0 |
| Closing Cash & Cash Equivalent | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 |
| # | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 12.8 | -9.8 | -14.48 | -21.36 | -14.7 | -7.32 | -6.74 | -3.85 | -8.53 | -12.16 | -5.61 |
| CEPS(Rs) | 17.71 | -4.88 | -1.91 | -14.47 | -6.32 | -3.93 | -4.44 | -2.14 | -7.02 | -10.74 | -4.75 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 1.37 | -3.89 | -24.87 | -30.84 | -77.84 | -85.16 | -91.95 | -95.83 | -104.42 | -116.02 | -121.69 |
| Core EBITDA Margin(%) | 11.9 | -0.07 | 5.72 | -7.93 | 1.02 | 0.53 | -2.95 | -9.26 | -31.54 | -236.18 | -1420.55 |
| EBIT Margin(%) | 23.85 | -3.54 | 0.51 | -15.24 | -5.21 | -1.42 | 1.69 | 5.86 | 1.22 | -79.84 | 733.11 |
| Pre Tax Margin(%) | 15.02 | -9.73 | -6.5 | -23.55 | -11.58 | -4.38 | -4.94 | -3.43 | -15.94 | -260.01 | -1630.55 |
| PAT Margin (%) | 15.02 | -9.73 | -6.5 | -23.55 | -11.58 | -4.38 | -4.94 | -3.43 | -15.94 | -260.01 | -1630.55 |
| Cash Profit Margin (%) | 20.78 | -4.84 | -0.86 | -15.96 | -4.98 | -2.35 | -3.25 | -1.91 | -13.12 | -229.57 | -1378.56 |
| ROA(%) | 13.23 | -10.27 | -6.51 | -19.19 | -17.05 | -9.97 | -9.28 | -5.54 | -15.45 | -37.24 | -23.23 |
| ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | 26.25 | -4.38 | 0.61 | -15.7 | -11.73 | -6.18 | 19.71 | 0 | 0 | 0 | 0 |
| Receivable days | 47.49 | 42.15 | 55.97 | 74.46 | 57.96 | 53.05 | 71.93 | 96.07 | 134.83 | 397.59 | 1174.44 |
| Inventory Days | 68.89 | 61.42 | 50.54 | 59.33 | 35.75 | 31.42 | 35.34 | 35.6 | 64.86 | 432.12 | 2899.81 |
| Payable days | 60.21 | 59.56 | 93.03 | 94.65 | 91.17 | 105.95 | 158.71 | 198.92 | 376.34 | 2593.24 | 6664.69 |
| PER(x) | 0.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 4.91 | -1.74 | -0.08 | -0.07 | -0.03 | -0.05 | -0.1 | -0.06 | -0.06 | -0.02 | -0.01 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.08 | 0.81 | 0.89 | 1.2 | 0.91 | 0.78 | 0.6 | 0.81 | 1.58 | 19.35 | 282.84 |
| EV/Core EBITDA(x) | 3.65 | 123.05 | 14.41 | -15.7 | 66.13 | 128.43 | 17.84 | 10.91 | 38.93 | -39.17 | 28.71 |
| Net Sales Growth(%) | 20.96 | 18.16 | -11.56 | -25.72 | 39.96 | 31.68 | -18.34 | -17.8 | -52.34 | -91.25 | -92.64 |
| EBIT Growth(%) | 2819.56 | -117.56 | 112.62 | -2337.7 | 52.1 | 64.05 | 196.94 | 184.99 | -90.04 | -670.66 | 167.59 |
| PAT Growth(%) | 241.95 | -176.56 | 40.88 | -168.98 | 31.2 | 50.18 | 7.95 | 42.94 | -121.69 | -42.67 | 53.84 |
| EPS Growth(%) | 241.95 | -176.56 | -47.79 | -47.49 | 31.2 | 50.18 | 7.95 | 42.94 | -121.69 | -42.67 | 53.84 |
| Debt/Equity(x) | 63.13 | -19.42 | -7.93 | -3.49 | -1.46 | -1.48 | -0.81 | -0.89 | -0.75 | -0.76 | -0.79 |
| Current Ratio(x) | 1.25 | 0.81 | 0.66 | 0.46 | 0.6 | 0.91 | 0.41 | 0.48 | 0.22 | 0.07 | 0.04 |
| Quick Ratio(x) | 0.48 | 0.45 | 0.37 | 0.28 | 0.4 | 0.61 | 0.31 | 0.36 | 0.13 | 0.03 | 0.02 |
| Interest Cover(x) | 2.7 | -0.57 | 0.07 | -1.83 | -0.82 | -0.48 | 0.26 | 0.63 | 0.07 | -0.44 | 0.31 |
| Total Debt/Mcap(x) | 12.87 | 11.13 | 39.46 | 50.59 | 42.92 | 27.46 | 8.34 | 14.93 | 13.69 | 38.17 | 87.91 |
| # | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.64 | 72.64 | 72.66 | 72.64 | 72.64 | 72.64 | 72.64 | 72.38 | 72.38 | 72.38 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 4.73 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 |
| Public | 22.63 | 22.66 | 22.64 | 22.66 | 22.66 | 22.66 | 22.66 | 22.92 | 22.92 | 22.92 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Public | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -100% | -100% | -100% | -100% |
| Operating Profit CAGR | — | -23% | +38% | -20% |
| PAT CAGR | — | — | — | 0% |
| Share Price CAGR | +4% | 0% | +15% | -5% |
| ROE Average | 0% | 0% | 0% | 0% |
| ROCE Average | 0% | 0% | +4% | +1% |
| # | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.64 | 72.64 | 72.66 | 72.64 | 72.64 | 72.64 | 72.64 | 72.38 | 72.38 | 72.38 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 4.73 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 |
| Public | 27.36 | 27.36 | 27.34 | 27.36 | 27.36 | 27.36 | 27.36 | 27.62 | 27.62 | 27.62 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Public | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.37 | 0.37 | 0.37 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.