Trading · Founded 1989 · www.ramavisionltd.com · BSE 523289 · NSE RAMA VISION · ISIN INE763B01013
No Notes Added Yet
Business
Rama Vision Ltd. is primarily engaged in the trading and distribution of a wide range of consumer electronics, home appliances, IT products, and mobile accessories. The company acts as a Carrying & Forwarding (C&F) agent and distributor for various national and international brands, catering to retailers across different regions, primarily in Northern India. Its core business model involves sourcing products from manufacturers and supplying them to retailers, earning revenue through sales margins and distribution fees. The company's operations encompass logistics, inventory management, and maintaining strong relationships with both manufacturers and retail channels.
Revenue Mix
The company's revenue is largely derived from the trading and distribution of consumer goods. While precise revenue breakdowns by specific product category (e.g., TVs vs. washing machines vs. IT products) are not always granularly disclosed in public filings, the main segments include:
Consumer Electronics: Televisions, audio systems, etc.
Home Appliances: Refrigerators, washing machines, air conditioners, microwave ovens, etc.
IT Products & Mobile Accessories: Computers, laptops, peripherals, mobile phone accessories.
The business model is integrated, with significant dependence on the overall performance of the consumer electronics and appliance market.
Industry
Rama Vision Ltd. operates within the highly competitive Indian trading and distribution sector for consumer electronics and appliances. This industry is characterized by a mix of large national distributors, regional players like Rama Vision, and direct distribution channels by manufacturers. The market is driven by increasing consumer demand, urbanization, and rising disposable incomes. Rama Vision's positioning is as an established regional distributor, leveraging its network and relationships to serve a specific geographic footprint, often acting as a key link between major brands and numerous retail outlets. Competition stems from other distributors, organized retail chains that procure directly, and the evolving e-commerce landscape.
MOAT
For a trading and distribution company like Rama Vision, competitive advantages typically include:
Established Distribution Network: A strong, localized distribution network and logistical capabilities in its operating regions, ensuring efficient product delivery and market penetration.
Supplier & Customer Relationships: Long-standing relationships with various national and international brands (as suppliers) and a wide network of retailers (as customers), which can lead to preferred terms and stability.
Operational Efficiency: Ability to manage inventory, logistics, and working capital effectively in a low-margin business.
However, the trading sector generally presents limited durable moats, as barriers to entry can be lower, and competition often boils down to pricing, efficiency, and scale. Brand loyalty typically resides with the product manufacturers rather than the distributor.
Growth Drivers
Key factors that can drive Rama Vision's growth over the next 3-5 years include:
Rising Consumer Spending: Increasing disposable incomes and aspirations in India, driving demand for consumer electronics and home appliances.
Market Expansion: Tapping into new geographical territories within India or expanding product portfolios to include emerging categories.
New Brand Partnerships: Securing distribution rights for new and popular brands, enhancing product offerings and market reach.
Urbanization and Electrification: Growth in urban and semi-urban areas, coupled with improved electricity access, fuels demand for appliances.
Upgradation Cycle: Consumers upgrading existing appliances and electronics due to technological advancements or lifestyle changes.
Risks
Intense Competition & Margin Pressure: The trading sector is highly competitive, leading to potential pressure on distribution margins.
Dependency on Key Brands: Reliance on a few major brands for distribution rights can create concentration risk.
Inventory Obsolescence: Rapid technological changes in electronics can lead to inventory becoming obsolete or devalued.
Economic Downturn: A slowdown in the Indian economy could significantly impact consumer spending on discretionary items.
Supply Chain Disruptions: Issues in manufacturing, logistics, or import/export could affect product availability.
Working Capital Management: High working capital requirements typical of the distribution business, necessitating efficient cash flow management.
Credit Risk: Exposure to credit risk from various retailers, especially smaller ones.
Management & Ownership
Rama Vision Ltd. is a promoter-driven company, characteristic of many Indian small and mid-cap firms. The promoters typically hold a significant stake, reflecting a vested interest in the company's performance. The management team's experience in the distribution and trading sector, particularly within the specific product categories and regions the company operates, is crucial. Information on specific management quality usually requires deeper analysis of financial performance, governance practices, and promoter reputation, which is not readily available for detailed assessment without further data.
Outlook
Rama Vision Ltd. operates in a growing market fueled by India's rising consumer base and increasing demand for modern amenities. The company's established distribution network and relationships with brands position it to capitalize on this growth. However, the inherent challenges of the trading business, such as thin margins, intense competition, and high working capital requirements, present significant operational hurdles. Its ability to navigate these pressures, adapt to evolving retail landscapes (including the rise of e-commerce), and continuously forge strong partnerships will be key to its sustained performance. The outlook is cautiously optimistic, balancing the secular growth in consumer demand with the competitive and operational complexities of the distribution sector.
| #(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 | 23 | 27 | 28 | 29 | 30 | 34 | 41 | 42 | 42 | 51 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 23 | 27 | 28 | 30 | 30 | 34 | 41 | 42 | 42 | 51 |
| Total Expenditure | 21 | 24 | 26 | 28 | 28 | 32 | 38 | 38 | 40 | 48 |
| Operating Profit | 2 | 3 | 2 | 2 | 2 | 2 | 3 | 4 | 3 | 4 |
| Interest | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
| Profit Before Tax | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 3 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 |
| Profit After Tax | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 1 | 2 |
| Adjustments | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 1 | 2 |
| Adjusted Earnings Per Share | 0.8 | 1.1 | 0.7 | 0.4 | 0.5 | 1 | 1.6 | 1.8 | 1.3 | 2 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 42 | 30 | 33 | 29 | 35 | 43 | 55 | 62 | 82 | 90 | 114 | 176 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 42 | 30 | 33 | 29 | 35 | 43 | 56 | 62 | 82 | 90 | 114 | 176 |
| Total Expenditure | 40 | 31 | 33 | 29 | 34 | 42 | 53 | 59 | 77 | 83 | 107 | 164 |
| Operating Profit | 1 | -1 | 0 | 0 | 2 | 1 | 3 | 3 | 5 | 7 | 8 | 14 |
| Interest | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Profit Before Tax | 1 | -2 | -1 | -0 | 0 | 0 | 2 | 2 | 3 | 5 | 4 | 10 |
| Provision for Tax | 0 | -1 | -0 | -0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 3 |
| Profit After Tax | 0 | -1 | -1 | -0 | 0 | 0 | 0 | 1 | 3 | 3 | 3 | 7 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | -1 | -1 | -0 | 0 | 0 | 0 | 1 | 3 | 3 | 3 | 7 |
| Adjusted Earnings Per Share | 0.4 | -1.1 | -0.6 | -0.1 | 0.1 | 0 | 0.3 | 1.5 | 2.5 | 3.2 | 2.7 | 6.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 27% | 23% | 22% | 11% |
| Operating Profit CAGR | 14% | 39% | 52% | 23% |
| PAT CAGR | 0% | 44% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 57% | 48% | 76% | 46% |
| ROE Average | 10% | 12% | 9% | 3% |
| ROCE Average | 13% | 14% | 12% | 7% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 19 | 18 | 17 | 17 | 18 | 18 | 18 | 19 | 22 | 28 | 30 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 6 | 5 |
| Other Non-Current Liabilities | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 7 | 7 |
| Total Current Liabilities | 7 | 8 | 7 | 8 | 10 | 9 | 5 | 10 | 11 | 17 | 19 |
| Total Liabilities | 29 | 28 | 26 | 26 | 29 | 29 | 26 | 33 | 38 | 57 | 61 |
| Fixed Assets | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 9 | 9 | 29 | 29 |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 0 | 0 |
| Total Current Assets | 21 | 19 | 18 | 18 | 21 | 20 | 18 | 23 | 25 | 28 | 33 |
| Total Assets | 29 | 28 | 26 | 26 | 29 | 29 | 26 | 33 | 38 | 57 | 61 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 1 | 0 |
| Cash Flow from Operating Activities | -2 | -2 | 2 | -1 | -2 | 2 | 4 | 0 | -4 | 6 | -3 |
| Cash Flow from Investing Activities | -0 | -1 | -0 | -0 | -0 | -1 | 1 | -2 | -2 | -19 | -1 |
| Cash Flow from Financing Activities | 2 | 0 | -1 | 1 | 2 | -1 | -3 | 4 | 2 | 12 | 4 |
| Net Cash Inflow / Outflow | -0 | -2 | 0 | -0 | -0 | -0 | 2 | 2 | -3 | -1 | -0 |
| Closing Cash & Cash Equivalent | 2 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 1 | 0 | 0 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.41 | -1.15 | -0.62 | -0.06 | 0.07 | 0.04 | 0.31 | 1.46 | 2.53 | 3.25 | 2.72 |
| CEPS(Rs) | 0.86 | -0.77 | -0.24 | 0.32 | 0.45 | 0.4 | 0.66 | 1.84 | 2.95 | 4.03 | 4.34 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 19.29 | 18.14 | 17.45 | 17.41 | 17.54 | 17.59 | 17.9 | 19.33 | 21.81 | 26.47 | 29.19 |
| Core EBITDA Margin(%) | 3.25 | -1.73 | 0.56 | 1.43 | 3.95 | 3.04 | 3.61 | 4.12 | 5.37 | 6.88 | 5.95 |
| EBIT Margin(%) | 2.42 | -2.93 | -0.06 | 2.15 | 3.21 | 2.51 | 3.99 | 3.6 | 4.97 | 6.3 | 4.91 |
| Pre Tax Margin(%) | 1.48 | -5.48 | -2.82 | -0.32 | 0.31 | 0.11 | 2.84 | 3.09 | 4.01 | 4.85 | 3.12 |
| PAT Margin (%) | 0.98 | -3.81 | -1.89 | -0.22 | 0.2 | 0.08 | 0.55 | 2.33 | 2.94 | 3.57 | 2.32 |
| Cash Profit Margin (%) | 2.07 | -2.56 | -0.73 | 1.06 | 1.24 | 0.9 | 1.2 | 2.94 | 3.42 | 4.43 | 3.7 |
| ROA(%) | 1.48 | -4.05 | -2.33 | -0.25 | 0.26 | 0.13 | 1.13 | 5.03 | 7.24 | 7.12 | 4.77 |
| ROE(%) | 2.14 | -6.12 | -3.5 | -0.37 | 0.42 | 0.21 | 1.72 | 7.84 | 12.31 | 13.69 | 9.76 |
| ROCE(%) | 4.07 | -3.44 | -0.08 | 2.71 | 4.57 | 4.28 | 9.31 | 9.03 | 14.34 | 15.43 | 12.71 |
| Receivable days | 11.39 | 11.67 | 9.76 | 11.46 | 14.54 | 18.07 | 17.16 | 18.93 | 18.24 | 19.66 | 20.58 |
| Inventory Days | 93.66 | 152.87 | 153.69 | 145.6 | 136.02 | 121.43 | 84.06 | 69.2 | 59.22 | 55.85 | 43.51 |
| Payable days | 0.93 | 1.4 | 1.01 | 1.74 | 3.37 | 7.92 | 6.52 | 7.57 | 6.36 | 5.7 | 4.54 |
| PER(x) | 8.58 | 0 | 0 | 0 | 80.36 | 87.42 | 22.9 | 11.98 | 13.41 | 22.17 | 29.39 |
| Price/Book(x) | 0.18 | 0.16 | 0.28 | 1.09 | 0.33 | 0.18 | 0.39 | 0.91 | 1.56 | 2.72 | 2.74 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.2 | 0.33 | 0.33 | 0.88 | 0.41 | 0.25 | 0.17 | 0.35 | 0.52 | 1.03 | 0.9 |
| EV/Core EBITDA(x) | 5.76 | -19.59 | 29.48 | 55.49 | 9.52 | 7.42 | 3.61 | 8.07 | 8.99 | 13.61 | 13.27 |
| Net Sales Growth(%) | 25.23 | -27.67 | 8.69 | -10.19 | 20 | 22.56 | 27.06 | 12.18 | 32.57 | 9.42 | 27.13 |
| EBIT Growth(%) | 66.64 | -187.87 | 97.68 | 3263.41 | 79 | -4.65 | 100.67 | 1.76 | 90.06 | 38.9 | 0.67 |
| PAT Growth(%) | 81.09 | -380.87 | 45.62 | 89.58 | 212.14 | -49.73 | 735.15 | 377.65 | 73.46 | 33.32 | -16.35 |
| EPS Growth(%) | 81.05 | -380.9 | 45.62 | 89.58 | 212.17 | -49.72 | 735.16 | 377.66 | 73.46 | 28.21 | -16.35 |
| Debt/Equity(x) | 0.35 | 0.39 | 0.34 | 0.4 | 0.5 | 0.44 | 0.24 | 0.43 | 0.45 | 0.64 | 0.62 |
| Current Ratio(x) | 2.78 | 2.53 | 2.65 | 2.29 | 2.05 | 2.17 | 3.96 | 2.37 | 2.3 | 1.66 | 1.74 |
| Quick Ratio(x) | 1.5 | 0.45 | 0.83 | 0.74 | 0.56 | 0.62 | 1.54 | 1.09 | 0.88 | 0.86 | 0.91 |
| Interest Cover(x) | 2.58 | -1.15 | -0.02 | 0.87 | 1.11 | 1.05 | 3.47 | 7.06 | 5.17 | 4.36 | 2.75 |
| Total Debt/Mcap(x) | 1.93 | 2.51 | 1.22 | 0.37 | 1.5 | 2.41 | 0.62 | 0.48 | 0.29 | 0.23 | 0.23 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 54.21 | 54.21 | 54.21 | 54.21 | 54.21 | 54.22 | 54.62 | 54.73 | 54.73 | 54.73 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0 |
| Public | 45.74 | 45.74 | 45.73 | 45.73 | 45.73 | 45.73 | 45.32 | 45.22 | 45.22 | 45.27 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.47 | 0.47 | 0.47 | 0.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +27% | +23% | +22% | +11% |
| Operating Profit CAGR | +14% | +39% | +52% | +23% |
| PAT CAGR | 0% | +44% | — | — |
| Share Price CAGR | +57% | +48% | +76% | +46% |
| ROE Average | +10% | +12% | +9% | +3% |
| ROCE Average | +13% | +14% | +12% | +7% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 54.21 | 54.21 | 54.21 | 54.21 | 54.21 | 54.22 | 54.62 | 54.73 | 54.73 | 54.73 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0 |
| Public | 45.74 | 45.74 | 45.73 | 45.73 | 45.73 | 45.73 | 45.32 | 45.22 | 45.22 | 45.27 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.47 | 0.47 | 0.47 | 0.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.
Your relationship manager will connect with you shortly.