WEBSITE BSE:503127 NSE : RAJA BAHADUR 18 Mar, 16:01
Market Cap ₹117 Cr.
Stock P/E 94.5
P/B -76.9
Current Price ₹4685
Book Value ₹ -60.9
Face Value 100
52W High ₹10749
Dividend Yield 0%
52W Low ₹ 3465
Raja Bahadur International Limited, established in 1926, has a storied history rooted in India's industrial growth. The company was founded by Sir Raja Bahadur Motilal Poona who was a visionary industrialist aimed to contribute to the nation's economic development. Initially focused on textiles, company has diversified its operations over the decades. Today, Raja Bahadur International Limited is involved in real estate development, leasing, and property management along with offering a wide range of services including commercial and residential spaces. The company's clientele includes corporate offices, retail businesses, and residential tenants. Promoted by the Poona family, Raja Bahadur International has evolved with a mission to provide quality real estate solutions that meet the dynamic needs of its clients.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 7 | 4 | 4 | 4 | 5 | 7 | 6 | 7 | 7 | 7 |
| Other Income | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
| Total Income | 7 | 4 | 4 | 5 | 5 | 7 | 6 | 8 | 7 | 7 |
| Total Expenditure | 7 | 3 | 1 | 3 | 3 | 3 | 1 | 3 | 2 | 2 |
| Operating Profit | 1 | 1 | 3 | 2 | 2 | 4 | 5 | 5 | 5 | 4 |
| Interest | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 4 | 6 | 4 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -2 | -1 | -0 | -1 | -0 | 1 | 3 | 1 | -1 | 0 |
| Provision for Tax | 1 | -1 | -0 | -0 | -0 | 0 | 1 | 2 | -0 | -0 |
| Profit After Tax | -3 | -1 | 0 | -1 | -0 | 1 | 2 | -2 | -1 | 1 |
| Adjustments | -0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 |
| Profit After Adjustments | -3 | -1 | 0 | -1 | -0 | 1 | 2 | -2 | -1 | 1 |
| Adjusted Earnings Per Share | -108.5 | -21 | 4.6 | -45.7 | -9.6 | 27 | 77.9 | -67 | -41.6 | 29.6 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 31 | 10 | 9 | 9 | 94 | 31 | 19 | 21 | 27 |
| Other Income | 0 | 0 | 1 | 48 | 7 | 1 | 1 | 2 | 0 |
| Total Income | 31 | 10 | 10 | 57 | 101 | 31 | 20 | 23 | 28 |
| Total Expenditure | 38 | 16 | 14 | 11 | 84 | 29 | 14 | 10 | 8 |
| Operating Profit | -7 | -6 | -4 | 46 | 17 | 3 | 5 | 13 | 19 |
| Interest | 2 | 8 | 10 | 12 | 12 | 10 | 9 | 10 | 16 |
| Depreciation | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -9 | -14 | -15 | 33 | 4 | -9 | -5 | 2 | 3 |
| Provision for Tax | -0 | -0 | -0 | 0 | -13 | -4 | -1 | 0 | 3 |
| Profit After Tax | -9 | -14 | -15 | 32 | 17 | -5 | -4 | 1 | 0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -9 | -14 | -15 | 32 | 17 | -5 | -4 | 1 | 0 |
| Adjusted Earnings Per Share | -372.7 | -548.9 | -589 | 1288.7 | 693.3 | -201 | -178 | 49.6 | -1.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 11% | -39% | 18% | 0% |
| Operating Profit CAGR | 160% | -9% | 0% | 0% |
| PAT CAGR | 0% | -61% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 21% | 3% | 22% | 7% |
| ROE Average | 0% | -127% | -76% | -48% |
| ROCE Average | 8% | 5% | 19% | 7% |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | -1 | -14 | -29 | 4 | 21 | 16 | 12 | 13 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 28 | 37 | 63 | 79 | 54 | 54 | 107 | 133 |
| Other Non-Current Liabilities | -0 | 1 | 4 | 2 | -11 | -15 | -13 | -11 |
| Total Current Liabilities | 41 | 48 | 47 | 70 | 38 | 42 | 36 | 31 |
| Total Liabilities | 68 | 71 | 85 | 155 | 101 | 98 | 141 | 166 |
| Fixed Assets | 27 | 29 | 39 | 47 | 46 | 45 | 49 | 92 |
| Other Non-Current Assets | 0 | 2 | 1 | 2 | 6 | 19 | 52 | 35 |
| Total Current Assets | 41 | 40 | 44 | 106 | 50 | 33 | 40 | 38 |
| Total Assets | 68 | 71 | 85 | 155 | 101 | 98 | 141 | 166 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 1 | 1 | 1 | 3 | 2 | 1 | 13 |
| Cash Flow from Operating Activities | -7 | 1 | -2 | -34 | 41 | 15 | 9 | 5 |
| Cash Flow from Investing Activities | 0 | -4 | -11 | 39 | -5 | -10 | -35 | -30 |
| Cash Flow from Financing Activities | 7 | 3 | 13 | -3 | -37 | -5 | 37 | 16 |
| Net Cash Inflow / Outflow | 0 | -0 | -0 | 2 | -1 | -1 | 12 | -9 |
| Closing Cash & Cash Equivalent | 1 | 1 | 1 | 3 | 2 | 1 | 13 | 4 |
| # | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -372.7 | -548.88 | -588.97 | 1288.75 | 693.3 | -201.04 | -177.98 | 49.6 |
| CEPS(Rs) | -368.07 | -529.06 | -560.06 | 1323.48 | 737.8 | -156.88 | -132.47 | 114.89 |
| DPS(Rs) | 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 |
| Core EBITDA Margin(%) | -23.04 | -55.39 | -51.12 | -24.61 | 10.41 | 6.88 | 23.45 | 53.24 |
| EBIT Margin(%) | -23.19 | -59.82 | -50.77 | 507.78 | 16.68 | 5.59 | 22.41 | 55.21 |
| Pre Tax Margin(%) | -30.51 | -135.06 | -155.91 | 369.21 | 4.19 | -28.01 | -26.95 | 7.65 |
| PAT Margin (%) | -30 | -133.06 | -155.57 | 365.13 | 18.46 | -16.38 | -23.57 | 5.84 |
| Cash Profit Margin (%) | -29.63 | -128.25 | -147.94 | 374.96 | 19.65 | -12.78 | -17.54 | 13.53 |
| ROA(%) | -13.64 | -19.67 | -18.83 | 26.87 | 13.55 | -5.05 | -3.73 | 0.81 |
| ROE(%) | 0 | 0 | 0 | 0 | 0 | -81.08 | -299.19 | 0 |
| ROCE(%) | -17.63 | -15.41 | -11.05 | 64.59 | 17.96 | 2.05 | 4.04 | 8.4 |
| Receivable days | 0 | 0 | 11.7 | 21.3 | 10.18 | 101.56 | 184.91 | 141.59 |
| Inventory Days | 415.48 | 1273.97 | 1459.49 | 2759.89 | 232.58 | 180.29 | 53.97 | 5.09 |
| Payable days | 139.04 | -6000.43 | -3049.17 | -679.29 | 46.28 | 139.77 | 1823.4 | 0 |
| PER(x) | 0 | 0 | 0 | 0.97 | 3.79 | 0 | 0 | 76.72 |
| Price/Book(x) | -1.82 | -1.22 | -0.63 | -3.62 | 7.55 | 28.46 | -110.87 | 221.94 |
| Dividend Yield(%) | 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 |
| EV/Core EBITDA(x) | -11.19 | -17.6 | -28.42 | 2.81 | 8.25 | 65.27 | 36.27 | 18.28 |
| Net Sales Growth(%) | 0 | -66.79 | -8.23 | -6.77 | 964.03 | -67.32 | -38.48 | 12.45 |
| EBIT Growth(%) | 0 | 14.33 | 22.11 | 1032.48 | -65.04 | -89.05 | 146.6 | 177.02 |
| PAT Growth(%) | 0 | -47.27 | -7.31 | 318.81 | -46.2 | -129 | 11.47 | 127.87 |
| EPS Growth(%) | 0 | -47.27 | -7.31 | 318.81 | -46.2 | -129 | 11.47 | 127.87 |
| Debt/Equity(x) | -3.91 | -2.42 | -2.13 | -11.53 | 8.6 | 21.55 | -173.34 | 355.93 |
| Current Ratio(x) | 1 | 0.84 | 0.95 | 1.52 | 1.31 | 0.78 | 1.14 | 1.25 |
| Quick Ratio(x) | 0.13 | 0.07 | 0.11 | 0.16 | 0.64 | 0.66 | 1.12 | 1.24 |
| Interest Cover(x) | -3.17 | -0.79 | -0.48 | 3.66 | 1.33 | 0.17 | 0.45 | 1.16 |
| Total Debt/Mcap(x) | 2.15 | 1.98 | 3.4 | 3.18 | 1.14 | 0.76 | 1.56 | 1.6 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
| Public | 24.93 | 24.93 | 24.93 | 24.93 | 24.93 | 24.93 | 24.93 | 24.93 | 24.93 | 24.93 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
