Raja Bahadur Intl.

₹3750 -31 | 0.8%

WEBSITE BSE:503127 NSE : RAJA BAHADUR 18 May, 10:00

Market Cap ₹94 Cr.

Stock P/E -158.4

P/B -62.6

Current Price ₹3750

Book Value ₹ -59.9

Face Value 100

52W High ₹4399

Dividend Yield 0%

52W Low ₹ 3275

Edit Ratio

Raja Bahadur Intl. Research see more...

Overview Inc. Year: 1925Industry: Textile - Spinning

Raja Bahadur Intl. Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Raja Bahadur Intl. Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	4	9	14	4	7	4	4	4	5	7
Other Income	0	0	0	0	0	0	0	0	1	1
Total Income	5	10	14	4	7	4	4	5	5	7
Total Expenditure	4	9	13	3	7	3	1	3	3	3
Operating Profit	1	1	0	1	1	1	3	2	2	4
Interest	2	2	3	2	2	2	3	3	2	3
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-2	-2	-3	-2	-2	-1	-0	-1	-0	1
Provision for Tax	-0	-0	-2	-1	1	-1	-0	-0	-0	0
Profit After Tax	-2	-1	-1	-1	-3	-1	0	-1	-0	1
Adjustments	0	0	0	0	-0	-0	0	0	0	-0
Profit After Adjustments	-2	-1	-1	-1	-3	-1	0	-1	-0	1
Adjusted Earnings Per Share	-60.3	-58.8	-30.1	-53.1	-108.5	-21	4.6	-45.7	-9.6	27

Raja Bahadur Intl. Profit & Loss

#(Fig in Cr.)	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	31	10	9	9	94	31	19	20
Other Income	0	0	1	48	7	1	1	2
Total Income	31	10	10	57	101	31	20	21
Total Expenditure	38	16	14	11	84	29	14	10
Operating Profit	-7	-6	-4	46	17	3	5	11
Interest	2	8	10	12	12	10	9	11
Depreciation	0	0	1	1	1	1	1	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0
Profit Before Tax	-9	-14	-15	33	4	-9	-5	0
Provision for Tax	-0	-0	-0	0	-13	-4	-1	0
Profit After Tax	-9	-14	-15	32	17	-5	-4	0
Adjustments	0	0	0	0	0	0	0	0
Profit After Adjustments	-9	-14	-15	32	17	-5	-4	0
Adjusted Earnings Per Share	-372.7	-548.9	-589	1288.7	693.3	-201	-178	-23.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-39%	28%	14%	0%
Operating Profit CAGR	67%	-52%	0%	0%
PAT CAGR	0%	NAN%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	7%	9%	28%	14%
ROE Average	-299%	-127%	-76%	-54%
ROCE Average	4%	8%	16%	6%

Raja Bahadur Intl. Balance Sheet

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

Raja Bahadur Intl. Cash Flow

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

Raja Bahadur Intl. Ratios

#	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	-372.7	-548.88	-588.97	1288.75	693.3	-201.04	-177.98
CEPS(Rs)	-368.07	-529.06	-560.06	1323.48	737.8	-156.88	-132.47
DPS(Rs)	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
Core EBITDA Margin(%)	-23.04	-55.39	-51.12	-24.61	10.41	6.88	23.44
EBIT Margin(%)	-23.19	-59.82	-50.77	507.78	16.68	5.59	22.41
Pre Tax Margin(%)	-30.51	-135.06	-155.91	369.21	4.19	-28.01	-26.95
PAT Margin (%)	-30	-133.06	-155.57	365.13	18.46	-16.38	-23.57
Cash Profit Margin (%)	-29.63	-128.25	-147.94	374.96	19.65	-12.78	-17.54
ROA(%)	-13.64	-19.67	-18.83	26.87	13.55	-5.05	-3.73
ROE(%)	0	0	0	0	0	-81.08	-299.19
ROCE(%)	-17.63	-15.41	-11.05	64.59	17.96	2.05	4.04
Receivable days	0	0	11.7	21.3	10.18	101.56	184.91
Inventory Days	415.48	1273.97	1459.49	2759.89	232.58	180.29	53.97
Payable days	139.04	-6000.43	-3049.17	-679.29	46.28	139.77	1823.4
PER(x)	0	0	0	0.97	3.79	0	0
Price/Book(x)	-1.82	-1.22	-0.63	-3.62	7.55	28.46	-110.87
Dividend Yield(%)	0	0	0	0	0	0	0
EV/Net Sales(x)	2.55	9.68	12.26	14.54	1.47	6	10.31
EV/Core EBITDA(x)	-11.19	-17.6	-28.42	2.81	8.25	65.27	36.27
Net Sales Growth(%)	0	-66.79	-8.23	-6.77	964.03	-67.32	-38.48
EBIT Growth(%)	0	14.33	22.11	1032.48	-65.04	-89.05	146.6
PAT Growth(%)	0	-47.27	-7.31	318.81	-46.2	-129	11.47
EPS Growth(%)	0	-47.27	-7.31	318.81	-46.2	-129	11.47
Debt/Equity(x)	-3.91	-2.42	-2.13	-11.53	8.6	21.55	-173.34
Current Ratio(x)	1	0.84	0.95	1.52	1.31	0.78	1.14
Quick Ratio(x)	0.13	0.07	0.11	0.16	0.64	0.66	1.12
Interest Cover(x)	-3.17	-0.79	-0.48	3.66	1.33	0.17	0.45
Total Debt/Mcap(x)	2.15	1.98	3.4	3.18	1.14	0.76	1.56

Raja Bahadur Intl. Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 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

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 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

Stock is trading at -62.6 times its book value
Company is almost debt free.

Cons

Company has a low return on equity of -127% over the last 3 years.
Debtor days have increased from 139.77 to 1823.4days.

* 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.

Raja Bahadur Intl. News

IPO

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

Raja Bahadur Intl.

Add Watchlist

Raja Bahadur Intl. Research see more...

Overview Inc. Year: 1925Industry: Textile - Spinning

Raja Bahadur Intl. Share Price

Alert Data

Quarterly Price

Peer Comparison

Raja Bahadur Intl. Quarterly Results

Raja Bahadur Intl. Profit & Loss

Growth Rates

Raja Bahadur Intl. Balance Sheet

Raja Bahadur Intl. Cash Flow

Raja Bahadur Intl. Ratios

Raja Bahadur Intl. Shareholding Pattern

Raja Bahadur Intl. News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!