WEBSITE BSE:519097 NSE : RITESH INTER 18 May, 12:50
Market Cap ₹24 Cr.
Stock P/E -13.4
P/B 1.3
Current Price ₹27.7
Book Value ₹ 21.4
Face Value 10
52W High ₹56.4
Dividend Yield 0%
52W Low ₹ 23.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(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 | 35 | 36 | 47 | 50 | 32 | 25 | 20 | 21 | 20 | 18 |
Other Income | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 35 | 36 | 47 | 50 | 32 | 25 | 20 | 21 | 20 | 18 |
Total Expenditure | 34 | 35 | 44 | 47 | 31 | 24 | 21 | 21 | 20 | 17 |
Operating Profit | 1 | 1 | 3 | 3 | 1 | 0 | -1 | 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 | -1 | -0 | 0 | 0 |
Profit Before Tax | 1 | 1 | 3 | 2 | 1 | 0 | -2 | -0 | 0 | 0 |
Provision for Tax | 0 | 0 | 1 | 1 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit After Tax | 0 | 1 | 2 | 2 | 1 | 0 | -2 | -0 | 0 | 0 |
Adjustments | -0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 |
Profit After Adjustments | 0 | 1 | 2 | 2 | 1 | 0 | -2 | -0 | 0 | 0 |
Adjusted Earnings Per Share | 0.6 | 0.7 | 2.5 | 2 | 0.6 | 0.1 | -2 | -0.1 | 0 | 0.1 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 19 | 24 | 29 | 22 | 21 | 35 | 40 | 44 | 75 | 140 | 127 | 79 |
Other Income | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Income | 20 | 25 | 29 | 22 | 22 | 35 | 41 | 44 | 75 | 141 | 127 | 79 |
Total Expenditure | 20 | 24 | 30 | 21 | 21 | 34 | 40 | 43 | 72 | 135 | 124 | 79 |
Operating Profit | 0 | 1 | -1 | 1 | 1 | 1 | 1 | 1 | 3 | 6 | 3 | -1 |
Interest | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Exceptional Income / Expenses | -0 | 1 | -4 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -1 | -1 |
Profit Before Tax | -1 | 1 | -6 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 2 | -2 |
Provision for Tax | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Profit After Tax | -1 | 1 | -6 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 1 | -2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -1 | 1 | -6 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 1 | -2 |
Adjusted Earnings Per Share | -1.2 | 0.7 | -6.6 | 0 | 0.4 | 0.2 | 0.1 | 0.4 | 2.4 | 4.2 | 1.2 | -2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -9% | 42% | 29% | 21% |
Operating Profit CAGR | -50% | 44% | 25% | 0% |
PAT CAGR | -75% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -50% | -9% | 44% | 21% |
ROE Average | 6% | 15% | 10% | 1% |
ROCE Average | 9% | 16% | 11% | 4% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 17 | 17 | 12 | 12 | 12 | 12 | 12 | 12 | 14 | 18 | 19 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 5 | 4 | 3 | 4 | 4 | 5 | 5 | 6 | 7 | 11 | 6 |
Total Liabilities | 24 | 22 | 15 | 17 | 17 | 17 | 17 | 19 | 22 | 30 | 26 |
Fixed Assets | 11 | 10 | 6 | 6 | 6 | 7 | 6 | 8 | 8 | 8 | 12 |
Other Non-Current Assets | 7 | 5 | 4 | 3 | 2 | 2 | 2 | 1 | 0 | 1 | 0 |
Total Current Assets | 6 | 7 | 5 | 8 | 9 | 9 | 9 | 11 | 13 | 21 | 14 |
Total Assets | 24 | 22 | 15 | 17 | 17 | 17 | 17 | 19 | 22 | 30 | 26 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Cash Flow from Operating Activities | 1 | 3 | -1 | -1 | 0 | 1 | -0 | 1 | 1 | 2 | 5 |
Cash Flow from Investing Activities | -2 | 1 | 1 | 1 | -0 | 0 | 0 | -1 | -1 | -1 | -4 |
Cash Flow from Financing Activities | 1 | -0 | -0 | -0 | -0 | -1 | -0 | -0 | 0 | -1 | -1 |
Net Cash Inflow / Outflow | 1 | 4 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 1 | 0 |
Closing Cash & Cash Equivalent | 1 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | -1.17 | 0.7 | -6.57 | 0.01 | 0.37 | 0.15 | 0.06 | 0.36 | 2.38 | 4.17 | 1.23 |
CEPS(Rs) | -0.42 | 1.56 | -6.16 | 0.35 | 0.72 | 0.53 | 0.48 | 0.82 | 2.89 | 4.75 | 1.82 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 18.35 | 19.05 | 12.49 | 12.49 | 12.87 | 13.02 | 13.08 | 13.38 | 15.76 | 19.87 | 21.48 |
Core EBITDA Margin(%) | -4.55 | 2.56 | -5.09 | 1.21 | 2.86 | 1.91 | -1.16 | 1.91 | 3.72 | 4.01 | 2.45 |
EBIT Margin(%) | -2.93 | 4.57 | -15.76 | 2.24 | 3.28 | 1.38 | 0.6 | 1.24 | 3.15 | 3.56 | 1.72 |
Pre Tax Margin(%) | -4.95 | 2.2 | -17.41 | 0.02 | 1.36 | 0.37 | 0.13 | 0.71 | 2.81 | 3.23 | 1.36 |
PAT Margin (%) | -4.81 | 2.2 | -17.41 | 0.02 | 1.36 | 0.37 | 0.13 | 0.71 | 2.71 | 2.54 | 0.83 |
Cash Profit Margin (%) | -1.71 | 4.92 | -16.34 | 1.25 | 2.65 | 1.27 | 1.03 | 1.62 | 3.3 | 2.89 | 1.23 |
ROA(%) | -4.29 | 2.6 | -29.68 | 0.04 | 1.9 | 0.77 | 0.31 | 1.74 | 10.08 | 13.92 | 3.77 |
ROE(%) | -6.2 | 3.74 | -41.65 | 0.06 | 2.94 | 1.19 | 0.48 | 2.75 | 16.3 | 23.41 | 5.96 |
ROCE(%) | -3.14 | 6.18 | -30.18 | 3.88 | 5.37 | 3.53 | 1.73 | 4.01 | 15.17 | 23.92 | 9.34 |
Receivable days | 33.11 | 24.43 | 17.34 | 25.08 | 27.73 | 22 | 24.5 | 25.78 | 17.01 | 10.13 | 9.97 |
Inventory Days | 44.44 | 41.09 | 36.78 | 51.62 | 73.32 | 53.22 | 51.43 | 51.76 | 36.49 | 28.15 | 29.75 |
Payable days | 57.3 | 29.58 | 8.81 | 17.26 | 26.25 | 21.07 | 18.52 | 26.8 | 14.99 | 4.98 | 4.62 |
PER(x) | 0 | 5.73 | 0 | 810.54 | 14.51 | 57.46 | 91.64 | 16.74 | 9.7 | 7.55 | 31.09 |
Price/Book(x) | 0.21 | 0.21 | 0.32 | 0.46 | 0.42 | 0.68 | 0.44 | 0.46 | 1.46 | 1.59 | 1.78 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.37 | 0.28 | 0.22 | 0.39 | 0.36 | 0.27 | 0.19 | 0.15 | 0.31 | 0.23 | 0.28 |
EV/Core EBITDA(x) | 35.29 | 5.08 | -5.02 | 13.08 | 7.69 | 12.37 | 12.46 | 7.11 | 8.4 | 5.7 | 11.05 |
Net Sales Growth(%) | -10.56 | 30.19 | 18.03 | -24.63 | -2.26 | 65.55 | 13.3 | 9.64 | 71.53 | 87.59 | -9.84 |
EBIT Growth(%) | -238.65 | 303.15 | -508.9 | 110.66 | 41.94 | -36.1 | -51.57 | 127.16 | 336.84 | 111.86 | -56.41 |
PAT Growth(%) | -551.11 | 159.68 | -1037.81 | 100.11 | 5193.36 | -58.58 | -59.68 | 486.26 | 551.79 | 75.57 | -70.47 |
EPS Growth(%) | -551.12 | 159.67 | -1037.81 | 100.11 | 5193.36 | -58.58 | -59.66 | 485.85 | 551.87 | 75.57 | -70.47 |
Debt/Equity(x) | 0.28 | 0.24 | 0.27 | 0.35 | 0.29 | 0.22 | 0.24 | 0.15 | 0.34 | 0.4 | 0.25 |
Current Ratio(x) | 1.18 | 1.84 | 1.92 | 1.88 | 1.97 | 1.83 | 1.89 | 1.71 | 1.94 | 1.91 | 2.39 |
Quick Ratio(x) | 0.81 | 0.85 | 1.06 | 0.88 | 0.84 | 0.76 | 0.77 | 0.7 | 0.74 | 0.68 | 1.17 |
Interest Cover(x) | -1.45 | 1.93 | -9.53 | 1.01 | 1.71 | 1.37 | 1.29 | 2.36 | 9.25 | 10.72 | 4.72 |
Total Debt/Mcap(x) | 1.36 | 1.12 | 0.84 | 0.76 | 0.7 | 0.33 | 0.55 | 0.32 | 0.23 | 0.25 | 0.14 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 50.66 | 50.66 | 50.66 | 49.13 | 49.13 | 48.34 | 47.24 | 46.23 | 43.05 | 43.05 |
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 | 49.28 | 49.28 | 49.28 | 50.8 | 50.8 | 51.6 | 52.69 | 53.71 | 56.88 | 56.88 |
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 | 0.43 | 0.43 | 0.43 | 0.42 | 0.42 | 0.41 | 0.4 | 0.4 | 0.37 | 0.37 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.42 | 0.42 | 0.42 | 0.43 | 0.43 | 0.44 | 0.45 | 0.46 | 0.49 | 0.49 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
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 |
---|
You May Also Know About