Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹131 Cr.
Stock P/E
104.9
P/B
-83.2
Current Price
₹5223
Book Value
₹ -62.8
Face Value
100
52W High
₹6099
52W Low
₹ 4135.1
Dividend Yield
0%

Raja Bahadur Intnl. Overview

Business

Raja Bahadur International Ltd. is primarily engaged in real estate development and property management. While the company has historical roots in textile manufacturing, its core business has significantly diversified towards real estate. It focuses on developing residential and commercial properties, and also generates income from renting out its owned properties. The company's business model involves leveraging its land bank (often historically acquired) for new developments, redevelopments, and generating recurring rental revenue from its portfolio of assets.

Revenue Mix

The company's revenue primarily stems from two main segments:

Real Estate Development & Sales: Income generated from the sale of developed residential and commercial units.

Rental Income: Revenue derived from leasing out its owned commercial or residential properties.

(Note: Any remaining textile operations are likely a minor or negligible component of current revenue.)

Industry

The Indian real estate sector is highly fragmented, competitive, and cyclical, comprising numerous regional players and a few large national developers. Raja Bahadur International Ltd. operates within this competitive landscape, often focusing on specific regions (e.g., Pune) where it has a historical presence and land holdings. It is not among the largest national developers but is a recognized regional player, often leveraging its legacy land assets for mid-to-high-end residential and commercial projects.

MOAT

Legacy Land Banks: A significant competitive advantage stems from its long history, which has allowed it to acquire and hold valuable, strategically located land parcels at lower historical costs. This provides a substantial cost advantage and attractive locations for development.

Established Presence & Local Knowledge: A long operating history in specific regions can foster trust with local stakeholders, aid in obtaining approvals, and provide deep insights into local market dynamics and demand.

Growth Drivers

Urbanization and Population Growth: India's continued urbanization drives sustained demand for housing, commercial spaces, and infrastructure in metropolitan and tier-2 cities.

Redevelopment Potential: The ability to unlock value by redeveloping existing older properties or underutilized land parcels within prime urban areas.

Infrastructure Development: Government and private sector investments in infrastructure improve connectivity and property values, especially in areas surrounding new developments.

Favorable Regulatory Environment: Government initiatives promoting real estate investment, affordable housing, and ease of obtaining clearances can support growth.

Asset Monetization: Strategic development and phased sale of parts of its valuable land bank.

Risks

Cyclicality of Real Estate: The sector is highly sensitive to economic cycles, interest rate changes, and market sentiment, which can impact property demand, prices, and sales velocity.

Regulatory & Approval Delays: Obtaining numerous government approvals (environmental, construction, occupancy) can be time-consuming and lead to project delays and cost overruns.

Funding & Liquidity Risk: Real estate projects are capital-intensive. Access to adequate and affordable financing, alongside timely sales, is crucial. Slow sales can strain liquidity.

Competition: Intense competition from a large number of local and national developers vying for market share and land parcels.

Input Cost Volatility: Fluctuations in prices of key construction materials (cement, steel) and labor can impact project profitability.

Management & Ownership

Raja Bahadur International Ltd. is typically promoted and controlled by the descendants of its founding family (the Pittie family). This often implies a long-term perspective in business decisions, particularly regarding land holdings. The ownership structure generally features a significant promoter holding, with the remaining shares held by institutional investors and the public.

Outlook

Raja Bahadur International Ltd. holds a notable advantage through its legacy land bank, which presents substantial potential for value creation through strategic real estate development and redevelopment, especially in key urban centers. The overarching trends of India's urbanization and a growing demand for quality real estate provide a supportive environment. However, the company operates in a highly cyclical, capital-intensive, and competitive real estate market. Its future performance will hinge on its ability to effectively execute projects, navigate regulatory complexities, manage funding requirements, and successfully monetize its assets amidst fluctuating market conditions and competition.

Raja Bahadur Intnl. Share Price

Live · BSE · Inception: 1925
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Raja Bahadur Intnl. Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 6 7 7 7 7 7 7 7 7 8
Other Income 0 0 0 0 2 5 1 2 1 1
Total Income 6 8 7 7 9 11 8 10 8 8
Total Expenditure 1 3 2 2 3 6 3 4 3 3
Operating Profit 5 5 5 4 6 6 5 6 5 5
Interest 2 4 6 4 4 4 4 4 4 3
Depreciation 1 1 1 1 0 0 0 1 0 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 3 1 -1 0 2 1 1 1 1 1
Provision for Tax 1 2 -0 -0 1 3 0 0 -0 3
Profit After Tax 2 -2 -1 1 1 -1 1 1 1 -2
Adjustments -0 0 0 -0 0 0 0 -0 -0 -0
Profit After Adjustments 2 -2 -1 1 1 -1 1 1 1 -2
Adjusted Earnings Per Share 77.9 -67 -41.6 29.6 40.5 -48.4 30.4 37.1 30.7 -93.1

Raja Bahadur Intnl. Profit & Loss

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 31 10 9 9 94 31 19 21 28 29 29
Other Income 0 0 1 48 7 1 1 2 3 8 5
Total Income 31 10 10 57 101 31 20 23 31 37 34
Total Expenditure 38 16 14 11 84 29 14 10 10 16 13
Operating Profit -7 -6 -4 46 17 3 5 13 20 21 21
Interest 2 8 10 12 12 10 9 10 17 15 15
Depreciation 0 0 1 1 1 1 1 2 2 2 2
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -9 -14 -15 33 4 -9 -5 2 2 4 4
Provision for Tax -0 -0 -0 0 -13 -4 -1 0 2 3 3
Profit After Tax -9 -14 -15 32 17 -5 -4 1 -1 1 1
Adjustments 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -9 -14 -15 32 17 -5 -4 1 -1 1 1
Adjusted Earnings Per Share -372.7 -548.9 -589 1288.7 693.3 -201 -178 49.6 -38.6 51 5.1

Raja Bahadur Intnl. Balance Sheet

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds -1 -14 -29 4 21 16 12 13 12 13
Minority's Interest 0 0 0 0 0 0 0 0 0 0
Borrowings 28 37 63 79 54 54 107 133 194 287
Other Non-Current Liabilities -0 1 4 2 -11 -15 -13 -11 -9 1
Total Current Liabilities 41 48 47 70 38 42 36 31 30 50
Total Liabilities 68 71 85 155 101 98 141 166 227 351
Fixed Assets 27 29 39 47 46 45 49 92 92 105
Other Non-Current Assets 0 2 1 2 6 19 52 35 88 185
Total Current Assets 41 40 44 106 50 33 40 38 47 61
Total Assets 68 71 85 155 101 98 141 166 227 351

Raja Bahadur Intnl. Cash Flow

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 1 1 1 1 3 2 1 13 4 11
Cash Flow from Operating Activities -7 1 -2 -34 41 15 9 5 13 38
Cash Flow from Investing Activities 0 -4 -11 39 -5 -10 -35 -30 -49 -107
Cash Flow from Financing Activities 7 3 13 -3 -37 -5 37 16 44 84
Net Cash Inflow / Outflow 0 -0 -0 2 -1 -1 12 -9 7 15
Closing Cash & Cash Equivalent 1 1 1 3 2 1 13 4 11 26

Raja Bahadur Intnl. Ratios

# Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) -372.7 -548.88 -588.97 1288.75 693.3 -201.04 -177.98 49.6 -38.58 51.03
CEPS(Rs) -368.07 -529.06 -560.06 1323.48 737.8 -156.88 -132.47 114.89 45.32 127.7
DPS(Rs) 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) -561.88 -1108.67 -1693.62 -345.56 347.74 148.2 -29.22 17.14 -20.7 30.33
Core EBITDA Margin(%) -23.04 -55.39 -51.12 -24.61 10.41 6.88 23.45 53.24 62.83 45.62
EBIT Margin(%) -23.19 -59.82 -50.77 507.78 16.68 5.59 22.41 55.21 65.59 67.86
Pre Tax Margin(%) -30.51 -135.06 -155.91 369.21 4.19 -28.01 -26.95 7.65 5.5 15.04
PAT Margin (%) -30 -133.06 -155.57 365.13 18.46 -16.38 -23.57 5.84 -3.48 4.34
Cash Profit Margin (%) -29.63 -128.25 -147.94 374.96 19.65 -12.78 -17.54 13.53 4.08 11.14
ROA(%) -13.64 -19.67 -18.83 26.87 13.55 -5.05 -3.73 0.81 -0.49 0.43
ROE(%) 0 0 0 0 0 -81.08 -299.19 0 0 1034.32
ROCE(%) -17.63 -15.41 -11.05 64.59 17.96 2.05 4.04 8.4 9.97 7.41
Receivable days 0 0 11.7 21.3 10.18 101.56 184.91 141.59 127.59 146.32
Inventory Days 415.48 1273.97 1459.49 2759.89 232.58 180.29 53.97 5.09 0.82 0.74
Payable days 140.32 -2279.2 -1139.43 -399.57 123 183.05 1823.4 0 0 0
PER(x) 0 0 0 0.97 3.79 0 0 76.72 0 84.27
Price/Book(x) -1.82 -1.22 -0.63 -3.62 7.55 28.46 -110.87 221.94 -233.64 141.78
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 2.55 9.68 12.26 14.54 1.47 6 10.31 11.5 11.64 13.72
EV/Core EBITDA(x) -11.19 -17.6 -28.43 2.81 8.25 65.27 36.27 18.28 15.91 18.38
Net Sales Growth(%) 0 -66.79 -8.23 -6.77 964.03 -67.32 -38.48 12.45 30.71 3.26
EBIT Growth(%) 0 14.33 22.11 1032.48 -65.04 -89.05 146.6 177.02 55.29 6.84
PAT Growth(%) 0 -47.27 -7.31 318.81 -46.2 -129 11.47 127.87 -177.78 229.08
EPS Growth(%) 0 -47.27 -7.31 318.81 -46.2 -129 11.47 127.87 -177.78 232.28
Debt/Equity(x) -3.91 -2.42 -2.13 -11.53 8.6 21.55 -173.34 355.93 -411.08 411.38
Current Ratio(x) 1 0.84 0.95 1.52 1.31 0.78 1.14 1.25 1.61 1.23
Quick Ratio(x) 0.13 0.07 0.11 0.16 0.64 0.66 1.12 1.24 1.61 1.23
Interest Cover(x) -3.17 -0.8 -0.48 3.66 1.34 0.17 0.45 1.16 1.09 1.28
Total Debt/Mcap(x) 2.15 1.98 3.4 3.18 1.14 0.76 1.56 1.6 1.76 2.9

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +4% +15% -21% —
Operating Profit CAGR +5% +61% +4% —
PAT CAGR — — -43% —
Share Price CAGR +17% +11% -4% +16%
ROE Average +1034% +345% +131% +65%
ROCE Average +7% +9% +6% +7%

Raja Bahadur Intnl. Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 75 %
FII 0 %
DII (MF + Insurance) 0.07 %
Public (retail) 24.93 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 75757575757575757575
FII 0000000000
DII 0.070.070.070.070.070.070.070.070.070.07
Public 24.9324.9324.9324.9324.9324.9324.9324.9324.9324.93
Others 0000000000
Total 100100100100100100100100100100

Raja Bahadur Intnl. Peer Comparison

Construction - Real Estate Edit Columns

Raja Bahadur Intnl. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Raja Bahadur Intnl. Pros & Cons

Pros

  • Stock is trading at -83.2 times its book value
  • Company has a good return on equity (ROE) track record: 3 Years ROE 345%

Cons

  • Earnings include an other income of Rs. 8 Cr.
  • The company has delivered a poor profit growth of -43% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp