WEBSITE BSE:0 NSE: Inc. Year: 2018 Industry: Agriculture My Bucket: Add Stock
Last updated: 15:22
No Notes Added Yet
1. Business Overview
Rajgor Castor Derivatives Ltd. (RCDL) is an Indian company primarily engaged in the manufacturing and processing of Castor Oil and its derivatives. The company sources castor seeds, processes them to extract various grades of castor oil (such as First Press Grade (F.S.G.), Commercial Grade), and further refines these into a range of derivatives including 12-Hydroxy Stearic Acid (12-HSA), Hydrogenated Castor Oil (HCO), Castor Meal, and other specialty chemicals. RCDL operates on a business-to-business (B2B) model, supplying these products to diverse industries such as pharmaceuticals, cosmetics, lubricants, paints, coatings, textiles, and biofuels. The company generates revenue through the sale of these processed castor products to domestic and international clients.
2. Key Segments / Revenue Mix
While specific detailed breakdowns are typically found in financial reports, RCDL's revenue primarily comes from two broad segments:
Castor Oil: Various grades of castor oil extracted directly from seeds.
Castor Derivatives: Value-added products manufactured from castor oil, such as 12-HSA, HCO, and other specialty chemicals.
Castor Meal: A byproduct used as organic fertilizer.
Exact percentage contributions vary based on market demand and production mix but generally, both castor oil and its derivatives contribute significantly, with derivatives often commanding higher margins.
3. Industry & Positioning
RCDL operates within the global castor industry, with India being the world's largest producer and exporter of castor seeds, oil, and its derivatives. The industry is characterized by its agricultural commodity base, followed by industrial processing. The Indian castor market is competitive, with several established players ranging from large integrated groups to smaller specialized processors. RCDL positions itself as a manufacturer of quality castor oil and specialty derivatives, leveraging its processing capabilities to serve various industrial applications. Its positioning is likely as a mid-tier player focused on operational efficiency and product quality within this export-oriented and somewhat fragmented market.
4. Competitive Advantage (Moat)
RCDL operates in a largely commodity-driven market, making strong, wide moats challenging. Potential, albeit narrow, competitive advantages could include:
Operational Efficiency & Cost Structure: Proximity to major castor-growing regions in India (like Gujarat) can provide an advantage in raw material sourcing and logistics, contributing to cost efficiency.
Established Customer Relationships: Long-standing relationships with industrial clients, built on consistent product quality and reliable supply, can create a degree of stickiness.
Product Quality & Certifications: Adherence to international quality standards and certifications required by various end-use industries (e.g., pharma, cosmetics) can differentiate the company.
Specialty Derivative Capabilities: Expertise in producing a diverse range of higher-value specialty derivatives beyond basic castor oil.
5. Growth Drivers
Key factors that can drive RCDL's growth over the next 3-5 years include:
Increasing Global Demand for Bio-based Products: Growing preference for natural, renewable, and bio-degradable raw materials in various industries (e.g., bioplastics, biofuels, green lubricants) drives demand for castor derivatives.
Expanding Applications: Continuous research and development opening new applications for castor oil and its derivatives in diverse sectors like specialty chemicals, coatings, and advanced materials.
Export Market Growth: India's dominant position in global castor supply, coupled with increasing international demand, offers significant export opportunities.
Capacity Expansion: Potential investments in enhancing manufacturing capacity or expanding the product portfolio of specialty derivatives.
Shift from Petrochemicals: As industries seek alternatives to petroleum-based products, castor derivatives offer a sustainable substitute.
6. Risks
Raw Material Price Volatility: Castor seeds are an agricultural commodity; their prices are subject to fluctuations based on weather conditions (monsoon), crop yield, and global demand/supply dynamics, directly impacting RCDL's input costs and profitability.
Dependency on Monsoons: Castor crop yield is heavily dependent on favorable monsoon patterns in India, making the raw material supply susceptible to climatic risks.
Intense Competition: The Indian castor processing industry is competitive, leading to potential pressure on margins.
Global Economic Slowdown: A downturn in global industrial activity can reduce demand for castor derivatives from end-use industries, impacting sales and pricing.
Currency Fluctuations: As an exporter, RCDL is exposed to foreign exchange rate volatility, which can affect realized revenues and profitability from international sales.
7. Management & Ownership
RCDL is typically a promoter-driven company, founded and managed by the Rajgor family. Such structures are common in Indian SMEs. The promoters usually hold a significant stake, indicating a strong vested interest in the company's long-term performance. Management quality would generally be characterized by deep industry knowledge, operational experience in castor processing, and established relationships within the agricultural and industrial sectors. Ownership structure primarily consists of the promoter group, along with public shareholders, often after an initial public offering (IPO).
8. Outlook
RCDL operates in a niche but globally significant segment of the agriculture processing industry. The outlook is balanced, supported by India's leadership in castor production and the growing global demand for sustainable, bio-based products across various industrial applications. This trend provides a secular tailwind for castor derivatives. However, the company faces inherent risks associated with its agro-commodity base, including raw material price volatility, monsoon dependency, and competitive pressures. Success will hinge on RCDL's ability to maintain efficient operations, ensure consistent product quality, expand its portfolio of higher-value specialty derivatives, and effectively navigate the fluctuating dynamics of both domestic agricultural markets and international industrial demand.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹52 Cr.
Stock P/E 5.8
P/B 0.6
Current Price ₹21.8
Book Value ₹ 34.7
Face Value 10
52W High ₹30.9
Dividend Yield 0%
52W Low ₹ 16.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 |
|---|---|---|
| Net Sales | 204 | 374 |
| Other Income | 0 | 0 |
| Total Income | 204 | 374 |
| Total Expenditure | 192 | 362 |
| Operating Profit | 12 | 12 |
| Interest | 1 | 3 |
| Depreciation | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 |
| Profit Before Tax | 11 | 9 |
| Provision for Tax | 3 | 2 |
| Profit After Tax | 8 | 6 |
| Adjustments | 0 | 0 |
| Profit After Adjustments | 8 | 6 |
| Adjusted Earnings Per Share | 36.9 | 2.7 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 113 | 14 | 10 | 40 | 429 | 565 | 625 | 578 |
| Other Income | 0 | 1 | 1 | 1 | 0 | 0 | 2 | 0 |
| Total Income | 113 | 15 | 11 | 41 | 429 | 565 | 627 | 578 |
| Total Expenditure | 110 | 13 | 10 | 37 | 417 | 545 | 604 | 554 |
| Operating Profit | 2 | 2 | 1 | 4 | 12 | 20 | 23 | 24 |
| Interest | 1 | 2 | 2 | 2 | 2 | 5 | 8 | 4 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | -1 | -3 | 0 | 9 | 14 | 14 | 20 |
| Provision for Tax | 0 | -0 | -1 | -0 | 3 | 4 | 5 | 5 |
| Profit After Tax | 0 | -1 | -2 | 1 | 6 | 10 | 9 | 14 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | -1 | -2 | 1 | 6 | 10 | 9 | 14 |
| Adjusted Earnings Per Share | 4.4 | -11.8 | -21.9 | 6.3 | 3.7 | 4.1 | 3.8 | 39.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 11% | 150% | 114% | 0% |
| Operating Profit CAGR | 15% | 79% | 63% | 0% |
| PAT CAGR | -10% | 108% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 4% | NA% | NA% | NA% |
| ROE Average | 11% | 25% | 6% | 2% |
| ROCE Average | 17% | 20% | 14% | 12% |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 4 | 3 | 1 | 2 | 24 | 74 | 83 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 18 | 9 | 9 | 6 | 4 | 2 | 1 |
| Other Non-Current Liabilities | 0 | 0 | -1 | -1 | 2 | 2 | 2 |
| Total Current Liabilities | 4 | 14 | 15 | 29 | 48 | 110 | 70 |
| Total Liabilities | 27 | 26 | 25 | 37 | 78 | 188 | 155 |
| Fixed Assets | 17 | 22 | 21 | 20 | 20 | 21 | 20 |
| Other Non-Current Assets | 6 | 1 | 0 | 0 | 1 | 2 | 2 |
| Total Current Assets | 3 | 3 | 3 | 16 | 57 | 164 | 133 |
| Total Assets | 27 | 26 | 25 | 37 | 78 | 188 | 155 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 1 | 0 | 1 |
| Cash Flow from Operating Activities | 2 | 2 | -1 | 7 | -40 | -34 | 11 |
| Cash Flow from Investing Activities | -23 | -1 | -0 | -0 | -1 | -4 | 1 |
| Cash Flow from Financing Activities | 21 | -1 | 2 | -7 | 41 | 38 | -12 |
| Net Cash Inflow / Outflow | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 1 | 0 | 1 | 1 |
| # | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.36 | -11.76 | -21.85 | 6.33 | 3.69 | 4.09 | 3.77 |
| CEPS(Rs) | 12.41 | 4.46 | -5.46 | 22.96 | 4.63 | 4.69 | 4.39 |
| DPS(Rs) | 0 | 0.03 | 0 | 0 | 0 | 0.1 | 0.1 |
| Book NAV/Share(Rs) | 52.85 | 40 | 18.16 | 24.48 | 15.75 | 31.03 | 34.71 |
| Core EBITDA Margin(%) | 2.04 | 9.69 | -1.27 | 6.79 | 2.69 | 3.57 | 3.37 |
| EBIT Margin(%) | 1.45 | 7.16 | -2.2 | 6.46 | 2.38 | 3.35 | 3.44 |
| Pre Tax Margin(%) | 0.44 | -9.75 | -25.85 | 0.81 | 2.02 | 2.41 | 2.23 |
| PAT Margin (%) | 0.32 | -6.94 | -18.49 | 1.32 | 1.29 | 1.73 | 1.44 |
| Cash Profit Margin (%) | 0.91 | 2.63 | -4.62 | 4.77 | 1.62 | 1.99 | 1.68 |
| ROA(%) | 1.34 | -3.64 | -7.03 | 1.7 | 9.7 | 7.37 | 5.25 |
| ROE(%) | 8.25 | -25.34 | -75.14 | 29.69 | 43.19 | 19.99 | 11.46 |
| ROCE(%) | 6.92 | 4.25 | -0.9 | 11.52 | 23.12 | 19.91 | 17.34 |
| Receivable days | 0.07 | 8.83 | 13.07 | 1.04 | 6.17 | 36.67 | 52.52 |
| Inventory Days | 0 | 2.63 | 5.65 | 60.68 | 13.74 | 14.11 | 15.7 |
| Payable days | 0.86 | 3.66 | 1.93 | 4.99 | 2.82 | 16.42 | 16 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 8.49 | 4.51 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 1.12 | 0.49 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0.29 | 0.59 |
| EV/Net Sales(x) | 0.17 | 1.44 | 2.31 | 0.44 | 0.11 | 0.23 | 0.13 |
| EV/Core EBITDA(x) | 8.42 | 8.61 | 19.83 | 4.46 | 3.99 | 6.38 | 3.61 |
| Net Sales Growth(%) | 0 | -87.59 | -30.32 | 307.04 | 980.81 | 31.73 | 10.72 |
| EBIT Growth(%) | 0 | -38.73 | -121.44 | 1293.25 | 298.42 | 85.16 | 13.95 |
| PAT Growth(%) | 0 | -369.87 | -85.71 | 128.97 | 962.41 | 76.46 | -7.94 |
| EPS Growth(%) | 0 | -369.87 | -85.76 | 128.97 | -41.68 | 10.83 | -7.94 |
| Debt/Equity(x) | 4.42 | 6.11 | 15.27 | 8.96 | 1.88 | 0.64 | 0.53 |
| Current Ratio(x) | 0.82 | 0.23 | 0.2 | 0.54 | 1.18 | 1.5 | 1.89 |
| Quick Ratio(x) | 0.82 | 0.22 | 0.19 | 0.1 | 0.78 | 1.28 | 1.47 |
| Interest Cover(x) | 1.44 | 0.42 | -0.09 | 1.14 | 6.59 | 3.59 | 2.83 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.57 | 1.07 |
| # | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 60.02 | 60.02 | 60.02 | 60.02 | 60.02 |
| FII | 3.42 | 3.04 | 3.47 | 3.63 | 4.1 |
| DII | 0.7 | 0 | 0 | 0 | 5.76 |
| Public | 35.85 | 36.94 | 36.5 | 36.35 | 30.12 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 |
| FII | 0.08 | 0.07 | 0.08 | 0.09 | 0.1 |
| DII | 0.02 | 0 | 0 | 0 | 0.14 |
| Public | 0.86 | 0.88 | 0.87 | 0.87 | 0.72 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 2.39 | 2.39 | 2.39 | 2.39 | 2.39 |
* The pros and cons are machine generated.
You May Also Know About
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.