Rajeswari Infrastruc

₹4.2 0 | 0%

WEBSITE BSE:526823 NSE : RAJINFRA 18 May, 10:00

Market Cap ₹2 Cr.

Stock P/E -6.6

P/B 0.4

Current Price ₹4.2

Book Value ₹ 10.5

Face Value 10

52W High ₹6.9

Dividend Yield 0%

52W Low ₹ 3.5

Edit Ratio

Rajeswari Infrastruc Research see more...

Overview Inc. Year: 1993Industry: Construction - Real Estate

Rajeswari Infrastruc Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Rajeswari Infrastruc 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	1	1	0	0	1	0	0	0	0	0
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	1	1	1	0	1	0	1	0	0	0
Total Expenditure	0	1	1	0	1	1	1	0	0	0
Operating Profit	0	0	-0	-0	-0	-0	-0	-0	0	0
Interest	0	0	0	0	0	0	0	0	0	0
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	0	0	-0	-0	-0	-0	-0	-0	-0	-0
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	0	0	-0	-0	-0	-0	-0	-0	-0	-0
Adjustments	0	0	0	-0	0	0	0	0	0	-0
Profit After Adjustments	0	0	-0	-0	-0	-0	-0	-0	-0	-0
Adjusted Earnings Per Share	0.5	0.2	-0.5	-0.2	-0.3	-0.7	-0.4	-0.1	-0.1	-0.1

Rajeswari Infrastruc Profit & Loss

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	TTM
Net Sales	12	13	10	4	2	1	0	0	4	4	2	0
Other Income	0	0	0	0	0	0	0	0	1	0	0	0
Total Income	12	13	11	5	2	1	0	0	5	4	2	1
Total Expenditure	9	9	8	5	2	1	1	1	4	3	2	1
Operating Profit	3	3	2	-0	-0	-0	-0	-0	1	1	0	0
Interest	1	2	2	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	1	1	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	-5	1	0	0	0	0	0	0
Profit Before Tax	1	1	-1	-2	-6	1	-1	-1	1	1	-0	0
Provision for Tax	0	0	-0	0	-1	-0	0	0	0	0	0	0
Profit After Tax	1	1	-1	-2	-5	1	-1	-1	1	1	-0	0
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	1	-1	-2	-5	1	-1	-1	1	1	-0	0
Adjusted Earnings Per Share	1.8	2.1	-1.2	-3	-8.7	1.1	-1.1	-1.4	1.4	1.1	-0.2	-0.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-50%	0%	15%	-16%
Operating Profit CAGR	-100%	0%	0%	-100%
PAT CAGR	-100%	0%	-100%	-100%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-12%	6%	-15%	-7%
ROE Average	-20%	102%	1%	5%
ROCE Average	0%	4%	1%	1%

Rajeswari Infrastruc Balance Sheet

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Shareholder's Funds	7	7	6	5	-0	1	-0	-1	-0	0	0
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	6	8	13	11	8	6	4	3	1	1	0
Other Non-Current Liabilities	-0	-0	-0	-0	-1	-1	-1	-1	-1	-1	-1
Total Current Liabilities	6	11	11	13	16	18	20	21	17	15	15
Total Liabilities	18	26	30	28	23	23	22	22	17	15	14
Fixed Assets	5	9	14	12	7	7	6	6	6	5	5
Other Non-Current Assets	3	0	0	0	0	0	0	0	0	0	0
Total Current Assets	10	17	16	16	16	16	16	16	11	9	9
Total Assets	18	26	30	28	23	23	22	22	17	15	14

Rajeswari Infrastruc Cash Flow

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Opening Cash & Cash Equivalents	1	0	1	0	0	0	0	0	0	0	0
Cash Flow from Operating Activities	-3	1	-0	3	3	2	1	2	3	2	0
Cash Flow from Investing Activities	-1	-1	-6	1	-0	0	0	0	0	0	0
Cash Flow from Financing Activities	3	1	6	-4	-3	-2	-1	-2	-3	-2	-1
Net Cash Inflow / Outflow	-0	0	-0	-0	-0	0	-0	-0	-0	-0	-0
Closing Cash & Cash Equivalent	0	1	0	0	0	0	0	0	0	0	0

Rajeswari Infrastruc Ratios

#	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Earnings Per Share (Rs)	1.77	2.11	-1.19	-3.01	-8.71	1.08	-1.14	-1.43	1.41	1.07	-0.16
CEPS(Rs)	2.24	2.75	-0.34	-1.02	-7.43	1.68	-0.55	-0.9	1.87	1.43	0.1
DPS(Rs)	0.5	1	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	11.83	12.77	11.58	8.58	-0.14	0.95	-0.19	-1.62	-0.21	0.86	0.7
Core EBITDA Margin(%)	22.86	27.22	19.11	-18.41	-36.64	-56.83	-471.92	0	3.91	14.99	-2.74
EBIT Margin(%)	20.76	24.65	15.34	-33.25	-367.24	110.06	-524.81	0	22.26	16.01	2.79
Pre Tax Margin(%)	12.57	11.49	-7.82	-36.92	-379.95	92.16	-643.97	0	21.87	15.86	-2.31
PAT Margin (%)	8.51	9.3	-6.27	-40.67	-303.65	92.68	-696.24	0	20.92	14.93	-4.24
Cash Profit Margin (%)	10.73	12.13	-1.8	-13.82	-259.18	143.69	-334.68	0	27.71	19.91	2.61
ROA(%)	6.01	5.24	-2.33	-5.69	-18.84	2.62	-2.79	-3.57	4	3.72	-0.61
ROE(%)	15.8	17.13	-9.76	-29.86	-206.4	266.57	-300.98	0	0	326.67	-20.2
ROCE(%)	18.57	17.47	6.77	-5.56	-29.65	4.34	-2.95	-4.62	5.73	4.68	0.44
Receivable days	3.95	0.6	0.61	4.45	12.65	13.51	44.45	0	9.89	15.77	40.03
Inventory Days	106.64	203.35	372.81	999.82	2633.61	6474.15	0	0	983.44	664.13	921.93
Payable days	26.63	38.58	15.75	310.37	2211.48	0	0	0	427.58	193.14	137.35
PER(x)	11.7	5.82	0	0	0	0	0	0	5.89	4.71	0
Price/Book(x)	1.75	0.96	0.74	0.78	-43.55	0	-27.52	-5.26	-40.02	5.85	15.62
Dividend Yield(%)	2.41	8.16	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	1.63	1.62	2.31	5.16	12.39	32.09	207.32	0	4.94	3.85	9.05
EV/Core EBITDA(x)	7.11	5.9	11.67	-80.63	-39.98	-74.97	-127	-47.31	17.02	18.34	93.82
Net Sales Growth(%)	100.83	8.62	-16.26	-60.98	-61.24	-59.32	-86	-100	0	6.38	-47.94
EBIT Growth(%)	318.98	29	-47.89	-184.58	-328.12	112.19	-166.75	-51.38	215.55	-23.48	-90.92
PAT Growth(%)	364.85	18.74	-156.43	-153.14	-189.41	112.42	-205.15	-25.36	198.84	-24.1	-114.79
EPS Growth(%)	364.82	18.74	-156.43	-153.13	-189.42	112.42	-205.15	-25.37	198.84	-24.1	-114.79
Debt/Equity(x)	1.18	1.99	3.12	3.77	-224.47	29.71	-152.98	-17.8	-122.48	26.6	32.6
Current Ratio(x)	1.86	1.52	1.5	1.23	1	0.91	0.82	0.74	0.66	0.61	0.58
Quick Ratio(x)	1.24	0.61	0.49	0.36	0.29	0.26	0.23	0.2	0.16	0.22	0.27
Interest Cover(x)	2.54	1.87	0.66	-9.05	-28.89	6.15	-4.4	-23.83	57.19	102.35	0.55
Total Debt/Mcap(x)	0.67	2.07	4.22	4.86	5.15	0	5.56	3.38	3.06	4.55	2.09

Rajeswari Infrastruc Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	51.94	51.94	51.94	51.94	51.94	51.94	51.94	51.94	51.94	51.94
FII	0	0	0	0	0	0	0	0	0	0
DII	0.03	0.03	0.03	0	0	0	0	0	0	0
Public	48.03	48.03	48.03	48.06	48.06	48.06	48.06	48.06	48.06	48.06
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	0.29	0.29	0.29	0.29	0.29	0.29	0.29	0.29	0.29	0.29
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.27	0.27	0.27	0.27	0.27	0.27	0.27	0.27	0.27	0.27
Others	0	0	0	0	0	0	0	0	0	0
Total	0.55	0.55	0.55	0.55	0.55	0.55	0.55	0.55	0.55	0.55

Pros

Stock is trading at 0.4 times its book value
Company has a good return on equity (ROE) track record: 3 Years ROE 102%
Debtor days have improved from 193.14 to 137.35days.
Company has reduced debt.

Cons

The company has delivered a poor profit growth of -100% over past five years.

* 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.

Rajeswari Infrastruc 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

Rajeswari Infrastruc

Add Watchlist

Rajeswari Infrastruc Research see more...

Overview Inc. Year: 1993Industry: Construction - Real Estate

Rajeswari Infrastruc Share Price

Alert Data

Quarterly Price

Peer Comparison

Rajeswari Infrastruc Quarterly Results

Rajeswari Infrastruc Profit & Loss

Growth Rates

Rajeswari Infrastruc Balance Sheet

Rajeswari Infrastruc Cash Flow

Rajeswari Infrastruc Ratios

Rajeswari Infrastruc Shareholding Pattern

Rajeswari Infrastruc News

IPO

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

Please Login!

Error!