Plastic Products · Founded 1982 · www.responsiveindustries.com · BSE 505509 · NSE RESPON IND · ISIN INE688D01026
No Notes Added Yet
Business
Responsive Industries Ltd. is an Indian manufacturer of a diverse range of PVC (Polyvinyl Chloride) based products. Its core business involves the production and sale of PVC flooring, artificial leather (PVC leather cloth), and various PVC films and sheets. The company serves multiple end-user industries including construction, interior decoration, automotive, footwear, fashion accessories, and general industrial applications. It operates through manufacturing facilities in India and distributes its products both domestically and internationally. The company generates revenue through the sales of these manufactured polymer products.
Revenue Mix
The company's major business segments are primarily:
PVC Flooring Products: This includes a wide range of vinyl flooring solutions such as sheet vinyl, luxury vinyl tiles (LVT), homogeneous and heterogeneous flooring, catering to residential, commercial, and industrial applications. This segment is generally the largest revenue contributor.
Artificial Leather & Allied Products: This segment comprises PVC leather cloth used in various applications like automotive upholstery, seating, footwear, fashion goods (bags, wallets), and general upholstery. It also includes other PVC films and sheets used in diverse industrial applications.
Exact percentage contributions vary and are not always precisely disclosed in simple terms, but PVC Flooring typically represents a significant majority of the revenue.
Industry
Responsive Industries operates in the dynamic and competitive plastic products sector in India, specifically within the PVC flooring and artificial leather segments. These industries serve a broad base of customers, from individual consumers to large industrial and commercial clients. The industry structure includes both large organized players and numerous unorganized small-scale manufacturers.
Responsive Industries is positioned as one of the leading integrated manufacturers of PVC flooring and artificial leather in India, known for its extensive product portfolio and significant manufacturing capacity. It competes with other domestic players as well as imports, distinguishing itself through scale, product range, and an established distribution network in both domestic and export markets.
MOAT
Scale & Integration: Responsive Industries benefits from large-scale manufacturing operations and some degree of backward integration, which can lead to cost efficiencies, consistent product quality, and a higher barrier to entry for new competitors.
Diversified Product Portfolio: Its wide range of PVC-based products, from basic films to specialized flooring and artificial leather, caters to diverse end-user industries, reducing dependence on a single market segment.
Established Distribution: The company has built an extensive domestic and international sales and distribution network, providing reach and market penetration.
Growth Drivers
Infrastructure and Construction Spending: Government focus on infrastructure development, housing for all, and growth in commercial real estate drives demand for flooring and interior finishing materials.
Rising Disposable Incomes & Urbanization: Increasing purchasing power and urbanization in India lead to higher demand for aesthetic, durable, and cost-effective flooring and interior solutions.
Substitution Trends: PVC flooring continues to gain traction as a substitute for traditional flooring materials due to its durability, ease of maintenance, and cost-effectiveness.
Automotive Sector Growth: Growth in the Indian automotive industry fuels demand for artificial leather in vehicle interiors.
Export Market Expansion: Opportunity to increase market share in developing economies abroad due to competitive pricing and product quality.
Risks
Raw Material Price Volatility: Key raw materials like PVC resin, plasticizers, and other chemicals are largely derived from crude oil, making the company susceptible to global crude oil price fluctuations and supply chain disruptions, which can impact profit margins.
Intense Competition: The plastic products industry is competitive, with numerous organized and unorganized players. This can lead to pricing pressures and margin erosion.
Economic Slowdown: A general economic downturn, especially affecting the construction, automotive, or discretionary consumer spending sectors, could negatively impact demand for its products.
Regulatory Changes: Potential for stricter environmental regulations regarding plastic production, usage, and disposal could increase operational costs or impact product specifications.
Foreign Exchange Fluctuations: With significant export revenues and some imported raw materials, adverse movements in foreign currency exchange rates can affect profitability.
Management & Ownership
Responsive Industries Ltd. is promoted by the Bhansali family, with key members like Mr. R.K. Bhansali having played a significant role in establishing and growing the company. The promoter group holds a substantial stake in the company, approximately 49.95% as of March 2024, indicating strong alignment of interests. The management team generally comprises professionals with experience in the polymer and manufacturing sectors, guiding the company's operational and strategic initiatives.
Outlook
Responsive Industries operates in sectors that are structurally supported by India's long-term economic growth, urbanization, and increasing consumer aspirations for modern interiors. Its established manufacturing base, diversified product portfolio, and presence in both domestic and international markets provide a solid foundation. The company's focus on value-added products like Luxury Vinyl Tiles (LVT) and expanding its distribution network could be beneficial. However, its profitability remains susceptible to the inherent volatility of raw material prices (PVC resin) and intense competition, which necessitate efficient cost management and continuous product innovation. The ability to effectively navigate these external factors will be crucial for sustained growth.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 | 288 | 320 | 350 | 368 | 381 | 339 | 314 | 311 | 430 | 193 |
| Other Income | 9 | 2 | 2 | 3 | 2 | 2 | 3 | 2 | 3 | 2 |
| Total Income | 297 | 322 | 352 | 370 | 382 | 341 | 317 | 313 | 433 | 195 |
| Total Expenditure | 221 | 249 | 277 | 295 | 302 | 266 | 237 | 265 | 384 | 170 |
| Operating Profit | 76 | 73 | 75 | 75 | 80 | 75 | 80 | 48 | 49 | 25 |
| Interest | 5 | 5 | 5 | 7 | 7 | 5 | 7 | 6 | 8 | 4 |
| Depreciation | 21 | 17 | 18 | 18 | 17 | 18 | 18 | 18 | 18 | 18 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
| Profit Before Tax | 50 | 51 | 52 | 51 | 56 | 52 | 55 | 24 | 24 | 4 |
| Provision for Tax | 4 | 2 | 3 | 4 | 2 | 2 | 1 | 2 | 1 | 1 |
| Profit After Tax | 46 | 48 | 49 | 47 | 54 | 50 | 53 | 22 | 23 | 3 |
| Adjustments | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 46 | 48 | 49 | 47 | 54 | 50 | 53 | 22 | 23 | 3 |
| Adjusted Earnings Per Share | 1.7 | 1.8 | 1.8 | 1.8 | 2 | 1.9 | 2 | 0.8 | 0.9 | 0.1 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2247 | 2006 | 1247 | 775 | 533 | 756 | 1103 | 974 | 1087 | 1418 | 1394 | 1248 |
| Other Income | 24 | 18 | 19 | 24 | 28 | 8 | 24 | 16 | 18 | 8 | 10 | 10 |
| Total Income | 2271 | 2024 | 1266 | 799 | 561 | 764 | 1127 | 990 | 1105 | 1426 | 1404 | 1258 |
| Total Expenditure | 2041 | 1846 | 1135 | 660 | 436 | 628 | 994 | 864 | 844 | 1123 | 1152 | 1056 |
| Operating Profit | 230 | 178 | 130 | 140 | 126 | 135 | 133 | 126 | 261 | 303 | 252 | 202 |
| Interest | 26 | 23 | 17 | 13 | 21 | 4 | 18 | 28 | 23 | 24 | 26 | 25 |
| Depreciation | 173 | 132 | 87 | 82 | 78 | 64 | 105 | 69 | 66 | 70 | 71 | 72 |
| Exceptional Income / Expenses | 0 | 0 | -5 | 0 | 0 | -52 | 0 | 0 | 0 | 0 | -1 | -1 |
| Profit Before Tax | 31 | 22 | 21 | 45 | 26 | 15 | 10 | 28 | 172 | 210 | 154 | 107 |
| Provision for Tax | 12 | 15 | 12 | 16 | 2 | -10 | 10 | 4 | 11 | 11 | 6 | 5 |
| Profit After Tax | 19 | 8 | 9 | 29 | 24 | 24 | 0 | 24 | 161 | 199 | 148 | 101 |
| Adjustments | -1 | 3 | 1 | -1 | -0 | 16 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 18 | 11 | 11 | 29 | 24 | 40 | 0 | 24 | 161 | 199 | 148 | 101 |
| Adjusted Earnings Per Share | 0.7 | 0.4 | 0.4 | 1.1 | 0.9 | 1.5 | 0 | 0.9 | 6 | 7.5 | 5.6 | 3.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -2% | 13% | 13% | -5% |
| Operating Profit CAGR | -17% | 26% | 13% | 1% |
| PAT CAGR | -26% | 83% | 44% | 23% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -12% | -23% | 6% | 8% |
| ROE Average | 10% | 14% | 9% | 5% |
| ROCE Average | 11% | 14% | 10% | 6% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 882 | 889 | 897 | 922 | 944 | 967 | 969 | 972 | 1137 | 1345 | 1559 |
| Minority's Interest | 163 | 160 | 158 | 159 | 160 | 34 | 34 | 0 | 0 | 0 | 0 |
| Borrowings | 195 | 67 | 0 | 0 | 0 | 31 | 30 | 18 | 9 | 110 | 96 |
| Other Non-Current Liabilities | 32 | 28 | 32 | 32 | 26 | 13 | 19 | 22 | 29 | 31 | 32 |
| Total Current Liabilities | 487 | 391 | 301 | 138 | 212 | 222 | 327 | 322 | 371 | 251 | 167 |
| Total Liabilities | 1758 | 1535 | 1389 | 1251 | 1342 | 1268 | 1378 | 1334 | 1546 | 1738 | 1853 |
| Fixed Assets | 919 | 801 | 765 | 692 | 617 | 915 | 820 | 691 | 815 | 797 | 740 |
| Other Non-Current Assets | 33 | 28 | 6 | 269 | 375 | 5 | 6 | 8 | 5 | 77 | 83 |
| Total Current Assets | 807 | 705 | 618 | 289 | 350 | 347 | 552 | 635 | 726 | 864 | 1030 |
| Total Assets | 1758 | 1535 | 1389 | 1251 | 1342 | 1268 | 1378 | 1334 | 1546 | 1738 | 1853 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 28 | 65 | 79 | 15 | 6 | 35 | 39 | 32 | 24 | 16 | 8 |
| Cash Flow from Operating Activities | 165 | 107 | 142 | 306 | 90 | 145 | -20 | 7 | 225 | 75 | 40 |
| Cash Flow from Investing Activities | 32 | -36 | -29 | -253 | -94 | -166 | -5 | -5 | -156 | -102 | 49 |
| Cash Flow from Financing Activities | -160 | -58 | -177 | -62 | 32 | 25 | 18 | -10 | -77 | 18 | -87 |
| Net Cash Inflow / Outflow | 37 | 13 | -64 | -9 | 28 | 4 | -7 | -7 | -8 | -9 | 2 |
| Closing Cash & Cash Equivalent | 65 | 79 | 15 | 6 | 35 | 39 | 32 | 24 | 16 | 8 | 10 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.69 | 0.41 | 0.41 | 1.09 | 0.92 | 1.54 | 0 | 0.91 | 6.05 | 7.46 | 5.57 |
| CEPS(Rs) | 7.31 | 5.33 | 3.66 | 4.24 | 3.9 | 3.38 | 4.02 | 3.51 | 8.53 | 10.07 | 8.24 |
| DPS(Rs) | 0.1 | 0.1 | 0.1 | 0.12 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Book NAV/Share(Rs) | 33.58 | 33.88 | 34.18 | 35.13 | 35.94 | 36.85 | 36.9 | 36.47 | 42.65 | 50.46 | 58.47 |
| Core EBITDA Margin(%) | 8.96 | 7.77 | 8.81 | 14.89 | 18.28 | 16.84 | 9.95 | 11.29 | 22.34 | 20.81 | 17.34 |
| EBIT Margin(%) | 2.48 | 2.21 | 3.03 | 7.48 | 8.96 | 2.48 | 2.56 | 5.84 | 17.94 | 16.48 | 12.92 |
| Pre Tax Margin(%) | 1.36 | 1.08 | 1.67 | 5.81 | 4.97 | 1.97 | 0.94 | 2.92 | 15.83 | 14.79 | 11.07 |
| PAT Margin (%) | 0.83 | 0.37 | 0.74 | 3.8 | 4.57 | 3.23 | 0.01 | 2.51 | 14.84 | 14.03 | 10.65 |
| Cash Profit Margin (%) | 8.34 | 6.8 | 7.6 | 14.37 | 19.19 | 11.75 | 9.55 | 9.61 | 20.93 | 18.94 | 15.75 |
| ROA(%) | 1.12 | 0.46 | 0.64 | 2.23 | 1.88 | 1.87 | 0.01 | 1.8 | 11.2 | 12.11 | 8.27 |
| ROE(%) | 2.21 | 0.86 | 1.05 | 3.24 | 2.61 | 2.55 | 0.02 | 2.51 | 15.29 | 16.02 | 10.22 |
| ROCE(%) | 4.23 | 3.53 | 3.21 | 5.39 | 4.46 | 1.64 | 2.38 | 4.67 | 15.16 | 15.91 | 10.76 |
| Receivable days | 71.4 | 88.74 | 115.59 | 130.51 | 129.79 | 92.19 | 72.56 | 115.02 | 150.04 | 146.56 | 173.5 |
| Inventory Days | 8.44 | 15 | 34.89 | 45.55 | 44.71 | 37.74 | 47.9 | 75.27 | 57.14 | 40.77 | 51.95 |
| Payable days | 20.08 | 23.18 | 9.66 | 10.01 | 24.5 | 29.08 | 33.95 | 48.29 | 59.66 | 48.51 | 28.47 |
| PER(x) | 119.48 | 214.83 | 96.32 | 83.81 | 88.14 | 109.38 | 0 | 135.92 | 45.92 | 25.34 | 22.76 |
| Price/Book(x) | 2.47 | 2.57 | 1.16 | 2.61 | 2.26 | 4.56 | 4.95 | 3.41 | 6.51 | 3.75 | 2.17 |
| Dividend Yield(%) | 0.12 | 0.11 | 0.25 | 0.13 | 0.12 | 0.06 | 0.05 | 0.08 | 0.04 | 0.05 | 0.08 |
| EV/Net Sales(x) | 1.12 | 1.27 | 0.98 | 3.21 | 4.22 | 6.03 | 4.51 | 3.61 | 6.98 | 3.73 | 2.55 |
| EV/Core EBITDA(x) | 10.97 | 14.34 | 9.44 | 17.81 | 17.9 | 33.72 | 37.3 | 27.93 | 29.05 | 17.41 | 14.14 |
| Net Sales Growth(%) | 6.68 | -10.73 | -37.85 | -37.84 | -31.21 | 41.75 | 46.01 | -11.76 | 11.64 | 30.45 | -1.68 |
| EBIT Growth(%) | -49.56 | -20.48 | -15.47 | 51.15 | -17.58 | -60.84 | 50.86 | 101.43 | 243.05 | 19.86 | -22.95 |
| PAT Growth(%) | -69.17 | -59.85 | 22.35 | 214.87 | -17.27 | 0.14 | -99.34 | 0 | 561.14 | 23.31 | -25.36 |
| EPS Growth(%) | -63 | -41.67 | 1.21 | 166.64 | -15.75 | 66.76 | -99.82 | 0 | 561.14 | 23.31 | -25.36 |
| Debt/Equity(x) | 0.48 | 0.43 | 0.25 | 0.12 | 0.18 | 0.2 | 0.24 | 0.26 | 0.18 | 0.19 | 0.12 |
| Current Ratio(x) | 1.66 | 1.8 | 2.05 | 2.1 | 1.65 | 1.56 | 1.69 | 1.97 | 1.96 | 3.44 | 6.16 |
| Quick Ratio(x) | 1.56 | 1.61 | 1.97 | 1.76 | 1.4 | 1.11 | 1.12 | 1.31 | 1.62 | 2.68 | 4.93 |
| Interest Cover(x) | 2.22 | 1.96 | 2.23 | 4.49 | 2.25 | 4.9 | 1.58 | 2 | 8.51 | 9.76 | 7 |
| Total Debt/Mcap(x) | 0.19 | 0.16 | 0.21 | 0.04 | 0.08 | 0.04 | 0.05 | 0.08 | 0.03 | 0.05 | 0.06 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.58 | 59.14 | 59.14 | 59.14 | 59.14 | 59.14 | 59.14 | 59.14 | 59.14 | 59.14 |
| FII | 35.08 | 35.11 | 34.78 | 32.48 | 31.62 | 31.4 | 30.61 | 31.23 | 32.2 | 7.48 |
| DII | 3.58 | 3.59 | 3.57 | 3.51 | 3.51 | 3.35 | 3.3 | 3.28 | 3.22 | 3.22 |
| Public | 2.76 | 2.16 | 2.52 | 4.88 | 5.73 | 6.11 | 6.95 | 6.35 | 5.44 | 30.16 |
| 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 | 15.62 | 15.77 | 15.77 | 15.77 | 15.77 | 15.77 | 15.77 | 15.77 | 15.77 | 15.77 |
| FII | 9.35 | 9.36 | 9.27 | 8.66 | 8.43 | 8.37 | 8.16 | 8.33 | 8.58 | 1.99 |
| DII | 0.96 | 0.96 | 0.95 | 0.93 | 0.94 | 0.89 | 0.88 | 0.88 | 0.86 | 0.86 |
| Public | 0.74 | 0.58 | 0.67 | 1.3 | 1.53 | 1.63 | 1.85 | 1.69 | 1.45 | 8.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 26.66 | 26.66 | 26.66 | 26.66 | 26.66 | 26.66 | 26.66 | 26.66 | 26.66 | 26.66 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -2% | +13% | +13% | -5% |
| Operating Profit CAGR | -17% | +26% | +13% | +1% |
| PAT CAGR | -26% | +83% | +44% | +23% |
| Share Price CAGR | -12% | -23% | +6% | +8% |
| ROE Average | +10% | +14% | +9% | +5% |
| ROCE Average | +11% | +14% | +10% | +6% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.58 | 59.14 | 59.14 | 59.14 | 59.14 | 59.14 | 59.14 | 59.14 | 59.14 | 59.14 |
| FII | 35.08 | 35.11 | 34.78 | 32.48 | 31.62 | 31.4 | 30.61 | 31.23 | 32.2 | 7.48 |
| DII | 3.58 | 3.59 | 3.57 | 3.51 | 3.51 | 3.35 | 3.3 | 3.28 | 3.22 | 3.22 |
| Public | 2.76 | 2.16 | 2.52 | 4.88 | 5.73 | 6.11 | 6.95 | 6.35 | 5.44 | 30.16 |
| 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 | 15.62 | 15.77 | 15.77 | 15.77 | 15.77 | 15.77 | 15.77 | 15.77 | 15.77 | 15.77 |
| FII | 9.35 | 9.36 | 9.27 | 8.66 | 8.43 | 8.37 | 8.16 | 8.33 | 8.58 | 1.99 |
| DII | 0.96 | 0.96 | 0.95 | 0.93 | 0.94 | 0.89 | 0.88 | 0.88 | 0.86 | 0.86 |
| Public | 0.74 | 0.58 | 0.67 | 1.3 | 1.53 | 1.63 | 1.85 | 1.69 | 1.45 | 8.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 26.66 | 26.66 | 26.66 | 26.66 | 26.66 | 26.66 | 26.66 | 26.66 | 26.66 | 26.66 |
* 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.