Market Cap ₹101 Cr.
Stock P/E -620.0
P/B -3
Current Price ₹4
Book Value ₹ -1.3
Face Value 1
52W High ₹4
Dividend Yield 0%
52W Low ₹ 1
Rollatainers Ltd is an integrated packaging organization catering to a number of packaging necessities. The Company is engaged in imparting Cartoons/Laminates. The Company operates through two segments: carton manufacturing and gadget manufacturing. Its divisions consist of carton department, engineering division and flexible division. Its carton division includes lined cartons, which includes vacuum pack, triangular, toptainer, opposite printed, metalized ultraviolet (UV)/metalized UV based and regular cartons; mono cartons, consisting of cylindrical, trapezoidal, book pack, pyramid, hexagonal, pentagonal, rhombus and ice cream cartons, and flutted cartons. Its engineering department consists of settlement filing packing machine, automatic carton packing gadget for dry powder, granular or solid product, customized system and non-gadget packaging machines. Its flexible division includes flexible revealed/unprinted laminates, flexible holographic movies and pillow/get up/zipper pouches.
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 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Total Income | 2 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 |
| Total Expenditure | 4 | 4 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Profit | -2 | -3 | 1 | -0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Interest | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
| Depreciation | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | -2 | 0 | -43 | -12 | -7 | 1 | -1 | 0 | 1 | 0 |
| Profit Before Tax | -5 | -5 | -44 | -14 | -7 | 0 | -0 | -0 | 0 | 0 |
| Provision for Tax | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -5 | -5 | -54 | -14 | -7 | 0 | -0 | -0 | 0 | 0 |
| Adjustments | 0 | 1 | -0 | 1 | -4 | -0 | -0 | -0 | 0 | -0 |
| Profit After Adjustments | -5 | -4 | -54 | -12 | -11 | 0 | -0 | -0 | 0 | 0 |
| Adjusted Earnings Per Share | -0.2 | -0.2 | -2.2 | -0.5 | -0.4 | 0 | -0 | -0 | 0 | 0 |
| #(Fig in Cr.) | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 256 | 560 | 397 | 87 | 142 | 137 | 135 | 142 | 58 | 6 | 1 | 0 |
| Other Income | 5 | 0 | 1 | 1 | 14 | 8 | 3 | 2 | 10 | 0 | 1 | 1 |
| Total Income | 261 | 560 | 398 | 87 | 157 | 145 | 139 | 145 | 69 | 7 | 2 | 2 |
| Total Expenditure | 251 | 545 | 380 | 100 | 152 | 148 | 141 | 135 | 63 | 11 | 1 | 0 |
| Operating Profit | 11 | 15 | 18 | -13 | 5 | -3 | -3 | 10 | 6 | -5 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 7 | 10 | 2 | 2 | 2 |
| Depreciation | 1 | 4 | 5 | 4 | 13 | 14 | 14 | 26 | 25 | 6 | 1 | 0 |
| Exceptional Income / Expenses | 0 | 17 | 0 | 22 | -0 | 16 | 1 | 0 | 25 | -45 | -18 | 0 |
| Profit Before Tax | 9 | 28 | 13 | 6 | -9 | -2 | -17 | -23 | -4 | -58 | -21 | 0 |
| Provision for Tax | 0 | 0 | -16 | -0 | 5 | -3 | 7 | 0 | 4 | 10 | 0 | 0 |
| Profit After Tax | 9 | 28 | 29 | 6 | -14 | 0 | -24 | -23 | -9 | -67 | -21 | 0 |
| Adjustments | -0 | -0 | -5 | 0 | -5 | -2 | 2 | 3 | 2 | -1 | 2 | 0 |
| Profit After Adjustments | 9 | 28 | 24 | 6 | -19 | -2 | -22 | -20 | -6 | -69 | -18 | 0 |
| Adjusted Earnings Per Share | 0.4 | 1.1 | 0.9 | 0.2 | -0.8 | -0.1 | -0.9 | -0.8 | -0.2 | -2.8 | -0.7 | 0 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -83% | -81% | -63% | -43% |
| Operating Profit CAGR | 0% | -54% | 0% | -21% |
| PAT CAGR | 0% | 0% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 303% | 9% | 12% | -12% |
| ROE Average | 0% | -118% | -86% | -31% |
| ROCE Average | -328% | -148% | -94% | -41% |
| #(Fig in Cr.) | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 351 | 74 | 97 | 103 | 74 | 74 | 58 | 60 | 55 | 24 | 6 |
| Minority's Interest | 1 | 2 | 3 | 3 | 3 | -1 | 7 | 4 | -8 | -8 | -10 |
| Borrowings | 198 | 147 | 28 | 206 | 216 | 21 | 22 | 72 | 25 | 29 | 31 |
| Other Non-Current Liabilities | -4 | -3 | -19 | -11 | -7 | -16 | -9 | 20 | -8 | 1 | 1 |
| Total Current Liabilities | 55 | 51 | 49 | 77 | 44 | 167 | 146 | 257 | 91 | 40 | 30 |
| Total Liabilities | 602 | 271 | 159 | 378 | 328 | 246 | 224 | 414 | 154 | 85 | 57 |
| Fixed Assets | 47 | 53 | 51 | 159 | 148 | 133 | 119 | 242 | 69 | 56 | 45 |
| Other Non-Current Assets | 36 | 2 | 18 | 10 | 22 | 18 | 24 | 72 | 41 | 1 | 5 |
| Total Current Assets | 518 | 216 | 90 | 208 | 158 | 96 | 82 | 100 | 44 | 28 | 8 |
| Total Assets | 602 | 271 | 159 | 378 | 328 | 246 | 224 | 414 | 154 | 85 | 57 |
| #(Fig in Cr.) | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 6 | 18 | 1 | 7 | 5 | 6 | 5 | 4 | 4 | 1 | 0 |
| Cash Flow from Operating Activities | -381 | 329 | 140 | -40 | -35 | -22 | -25 | 15 | 1 | -40 | 1 |
| Cash Flow from Investing Activities | -3 | 10 | -15 | -139 | 22 | 28 | 9 | 6 | 3 | 46 | -1 |
| Cash Flow from Financing Activities | 395 | -356 | -119 | 177 | 14 | -7 | 15 | -21 | -5 | -6 | 0 |
| Net Cash Inflow / Outflow | 12 | -16 | 6 | -2 | 1 | -1 | -1 | 0 | -1 | -0 | 0 |
| Closing Cash & Cash Equivalent | 18 | 1 | 7 | 5 | 6 | 5 | 4 | 4 | 1 | 0 | 0 |
| # | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.37 | 1.12 | 0.95 | 0.23 | -0.78 | -0.07 | -0.86 | -0.82 | -0.25 | -2.76 | -0.74 |
| CEPS(Rs) | 0.42 | 1.28 | 1.32 | 0.38 | -0.04 | 0.59 | -0.39 | 0.11 | 0.64 | -2.45 | -0.77 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 1.24 | 2.36 | 3.29 | 3.52 | 2.85 | 2.98 | 2.32 | 2.39 | 2.18 | -0.59 | -1.33 |
| Core EBITDA Margin(%) | 2.11 | 2.57 | 4.13 | -13.95 | -6.27 | -7.83 | -4.24 | 5.16 | -7.95 | -79.16 | 10.61 |
| EBIT Margin(%) | 3.5 | 4.99 | 3.16 | 5.95 | -5.49 | -0.84 | -11.74 | -11.22 | 10.31 | -872.08 | -1628.19 |
| Pre Tax Margin(%) | 3.5 | 4.98 | 3.15 | 5.9 | -6.16 | -1.63 | -12.66 | -16.09 | -7.62 | -900.31 | -1815.47 |
| PAT Margin (%) | 3.5 | 4.98 | 6.95 | 5.91 | -9.41 | 0.19 | -17.6 | -16.16 | -14.59 | -1051.55 | -1815.47 |
| Cash Profit Margin (%) | 4.03 | 5.61 | 8.07 | 10.05 | -0.68 | 10.59 | -7.25 | 1.94 | 27.52 | -954.06 | -1686.98 |
| ROA(%) | 2.67 | 6.52 | 13.28 | 2.1 | -4.05 | 0.09 | -10.13 | -7.21 | -3 | -56.3 | -29.13 |
| ROE(%) | 0 | 63.22 | 40.4 | 6.62 | -17.93 | 0.37 | -35.97 | -39 | -14.88 | -339.5 | 0 |
| ROCE(%) | 3.15 | 7.45 | 7.6 | 2.64 | -2.81 | -0.61 | -18.13 | -10.51 | 3.97 | -120.04 | -327.72 |
| Receivable days | 32.36 | 58.76 | 76.84 | 224.38 | 254.28 | 226.14 | 134.38 | 115.01 | 195.22 | 719.81 | 1564.37 |
| Inventory Days | 17.81 | 9.55 | 16.04 | 67.69 | 35.75 | 54.86 | 71.22 | 59.62 | 118.69 | 831.01 | 0 |
| Payable days | 28.95 | 13.23 | 32.45 | 307.18 | 212.15 | 175.99 | 254.16 | 254.51 | 442.53 | 1073.15 | 0 |
| PER(x) | 67.89 | 29.86 | 31.63 | 56.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 20.05 | 14.2 | 9.11 | 3.68 | 4.94 | 1.54 | 1.03 | 0.45 | 1.04 | -3.37 | -0.74 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 3.17 | 1.78 | 1.97 | 6.19 | 3.95 | 0.95 | 0.58 | 1.31 | 1.38 | 12.15 | 47.6 |
| EV/Core EBITDA(x) | 77.15 | 66.34 | 44.61 | -42.26 | 113.74 | -44 | -30.39 | 18.99 | 14.13 | -16.95 | 48.9 |
| Net Sales Growth(%) | 560.15 | 118.61 | -29.08 | -78.15 | 64.12 | -3.98 | -0.98 | 5.13 | -58.97 | -89.02 | -82.18 |
| EBIT Growth(%) | 538.77 | 211.03 | -54.43 | -56.32 | -247.08 | 86.05 | -1267.1 | -0.41 | 137.73 | -1028.62 | 66.73 |
| PAT Growth(%) | 314.6 | 210.61 | 0.36 | -80.26 | -353.73 | 101.88 | -8971.58 | 3.49 | 62.95 | -691.59 | 69.23 |
| EPS Growth(%) | 347.97 | 207.07 | -15.56 | -75.88 | -439.67 | 90.49 | -1069.97 | 5.23 | 69.93 | -1019.5 | 73.2 |
| Debt/Equity(x) | 4.56 | 2.06 | 0.3 | 2.05 | 3.02 | 0.28 | 0.38 | 2.74 | 0.45 | -1.93 | -0.93 |
| Current Ratio(x) | 9.44 | 4.23 | 1.82 | 2.69 | 3.62 | 0.57 | 0.56 | 0.39 | 0.49 | 0.71 | 0.25 |
| Quick Ratio(x) | 9.21 | 3.89 | 1.43 | 2.48 | 3.31 | 0.41 | 0.39 | 0.3 | 0.31 | 0.38 | 0.25 |
| Interest Cover(x) | 2615.34 | 579.85 | 266.95 | 108.35 | -8.29 | -1.05 | -12.79 | -2.3 | 0.58 | -30.88 | -8.69 |
| Total Debt/Mcap(x) | 0.32 | 0.18 | 0.04 | 0.64 | 0.61 | 0.18 | 0.37 | 6.07 | 0.43 | 0.57 | 1.26 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 50.96 | 50.96 | 50.96 | 50.96 | 50.96 | 50.96 | 50.96 | 50.96 | 50.96 | 50.96 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 49.02 | 49.02 | 49.02 | 49.02 | 49.01 | 49.02 | 49.02 | 49.02 | 49.04 | 49.04 |
| 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 | 12.75 | 12.75 | 12.75 | 12.75 | 12.75 | 12.75 | 12.75 | 12.75 | 12.75 | 12.75 |
| FII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 | 12.27 | 12.27 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 |
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.
| 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
