Market Cap ₹10333 Cr.
Stock P/E -103.2
P/B 2.6
Current Price ₹500.4
Book Value ₹ 189.5
Face Value 1
52W High ₹830
Dividend Yield 0.5%
52W Low ₹ 490.9
RHI Magnesita India Ltd, formerly Orient Refractories Ltd, is an totally India-based agency. The Company is engaged in production and dispensing of refractory merchandise and solutions. The Company serves to cement, environment, foundry, glass, lime, nonferrous, paper & pulp, raw materials, offerings and steel sectors.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 602 | 600 | 645 | 875 | 928 | 987 | 923 | 943 | 879 | 867 |
Other Income | 4 | 4 | 4 | 7 | 3 | 3 | 1 | 4 | 3 | 15 |
Total Income | 606 | 604 | 649 | 881 | 931 | 990 | 924 | 947 | 882 | 882 |
Total Expenditure | 486 | 500 | 553 | 828 | 795 | 839 | 806 | 795 | 725 | 760 |
Operating Profit | 120 | 105 | 97 | 53 | 136 | 151 | 118 | 152 | 157 | 122 |
Interest | 0 | -2 | 7 | 34 | 26 | 9 | 16 | 13 | 11 | 10 |
Depreciation | 9 | 9 | 10 | 42 | 46 | 44 | 48 | 44 | 48 | 50 |
Exceptional Income / Expenses | 0 | 0 | 0 | -661 | 0 | 0 | 0 | -326 | 0 | 0 |
Profit Before Tax | 111 | 97 | 79 | -683 | 64 | 98 | 54 | -231 | 98 | 62 |
Provision for Tax | 28 | 25 | 20 | -4 | 17 | 26 | 15 | 27 | 25 | 16 |
Profit After Tax | 82 | 72 | 59 | -679 | 47 | 72 | 39 | -258 | 73 | 46 |
Adjustments | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | 82 | 72 | 59 | -679 | 47 | 71 | 39 | -258 | 73 | 46 |
Adjusted Earnings Per Share | 5.1 | 4.5 | 3.6 | -36.1 | 2.3 | 3.5 | 1.9 | -12.5 | 3.5 | 2.2 |
#(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|
Net Sales | 748 | 1388 | 1370 | 1999 | 2726 | 3781 | 3612 |
Other Income | 18 | 10 | 15 | 7 | 16 | 11 | 23 |
Total Income | 766 | 1398 | 1385 | 2006 | 2742 | 3792 | 3635 |
Total Expenditure | 619 | 1172 | 1164 | 1611 | 2367 | 3234 | 3086 |
Operating Profit | 147 | 226 | 221 | 396 | 375 | 558 | 549 |
Interest | 1 | 14 | 7 | 4 | 40 | 65 | 50 |
Depreciation | 9 | 26 | 30 | 34 | 71 | 182 | 190 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -661 | -326 | -326 |
Profit Before Tax | 138 | 186 | 185 | 357 | -396 | -16 | -17 |
Provision for Tax | 48 | 50 | 48 | 88 | 69 | 85 | 83 |
Profit After Tax | 90 | 136 | 137 | 269 | -466 | -100 | -100 |
Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | 0 |
Profit After Adjustments | 90 | 136 | 137 | 269 | -466 | -100 | -100 |
Adjusted Earnings Per Share | 7.5 | 11.3 | 11.4 | 16.7 | -24.8 | -4.9 | -4.9 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 39% | 40% | 38% | 0% |
Operating Profit CAGR | 49% | 36% | 31% | 0% |
PAT CAGR | 0% | NAN% | NAN% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -38% | 11% | 17% | 18% |
ROE Average | -3% | 1% | 9% | 12% |
ROCE Average | 1% | 8% | 17% | 20% |
#(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|
Shareholder's Funds | 376 | 703 | 806 | 1029 | 2891 | 3846 |
Minority's Interest | 0 | 0 | 0 | 0 | 89 | 0 |
Borrowings | 0 | 58 | 60 | 33 | 242 | 237 |
Other Non-Current Liabilities | 2 | 0 | 1 | 1 | 596 | 658 |
Total Current Liabilities | 286 | 563 | 713 | 969 | 2508 | 887 |
Total Liabilities | 664 | 1324 | 1580 | 2032 | 6326 | 5627 |
Fixed Assets | 60 | 228 | 243 | 282 | 3258 | 2805 |
Other Non-Current Assets | 10 | 17 | 58 | 49 | 523 | 622 |
Total Current Assets | 595 | 1079 | 1278 | 1701 | 2545 | 2200 |
Total Assets | 664 | 1324 | 1580 | 2032 | 6326 | 5627 |
#(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 7 | 41 | 122 | 155 | 62 | 322 |
Cash Flow from Operating Activities | 54 | 173 | 165 | 27 | 238 | 271 |
Cash Flow from Investing Activities | -5 | 26 | -79 | -70 | -1150 | -312 |
Cash Flow from Financing Activities | -35 | -118 | -54 | -50 | 1172 | -231 |
Net Cash Inflow / Outflow | 14 | 81 | 33 | -93 | 260 | -272 |
Closing Cash & Cash Equivalent | 22 | 122 | 155 | 62 | 322 | 50 |
# | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 7.48 | 11.31 | 11.37 | 16.71 | -24.79 | -4.86 |
CEPS(Rs) | 8.2 | 13.49 | 13.85 | 18.81 | -21 | 3.99 |
DPS(Rs) | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 |
Book NAV/Share(Rs) | 31.32 | 58.2 | 66.73 | 63.9 | 153.78 | 186.23 |
Core EBITDA Margin(%) | 17.27 | 15.51 | 15.06 | 19.44 | 13.2 | 14.47 |
EBIT Margin(%) | 18.54 | 14.37 | 13.98 | 18.09 | -13.06 | 1.32 |
Pre Tax Margin(%) | 18.39 | 13.39 | 13.47 | 17.88 | -14.54 | -0.41 |
PAT Margin (%) | 12.01 | 9.79 | 9.97 | 13.45 | -17.08 | -2.65 |
Cash Profit Margin (%) | 13.16 | 11.68 | 12.14 | 15.15 | -14.48 | 2.18 |
ROA(%) | 13.53 | 13.67 | 9.41 | 14.9 | -11.14 | -1.68 |
ROE(%) | 23.88 | 25.27 | 18.21 | 29.39 | -23.76 | -2.97 |
ROCE(%) | 36.86 | 34.69 | 23.39 | 37.03 | -13.02 | 1.16 |
Receivable days | 76.83 | 64.43 | 87.92 | 74.55 | 83.32 | 75.9 |
Inventory Days | 57.31 | 51.99 | 84.02 | 87.73 | 104.71 | 89.85 |
Payable days | 91.53 | 73.19 | 124.39 | 133.76 | 146.53 | 116.34 |
PER(x) | 31.74 | 10.26 | 19.93 | 36.67 | 0 | 0 |
Price/Book(x) | 7.58 | 1.99 | 3.4 | 9.59 | 4.09 | 2.96 |
Dividend Yield(%) | 1.05 | 2.16 | 1.1 | 0.41 | 0.4 | 0.45 |
EV/Net Sales(x) | 3.77 | 0.96 | 1.91 | 4.92 | 4.77 | 3.09 |
EV/Core EBITDA(x) | 19.16 | 5.93 | 11.85 | 24.89 | 34.63 | 20.93 |
Net Sales Growth(%) | 0 | 85.52 | -1.24 | 45.9 | 36.36 | 38.69 |
EBIT Growth(%) | 0 | 43.75 | -3.88 | 88.79 | -198.45 | 114.03 |
PAT Growth(%) | 0 | 51.28 | 0.54 | 96.89 | -273.1 | 78.5 |
EPS Growth(%) | 0 | 51.28 | 0.54 | 46.93 | -248.39 | 80.38 |
Debt/Equity(x) | 0 | 0.1 | 0.07 | 0.06 | 0.52 | 0.09 |
Current Ratio(x) | 2.08 | 1.92 | 1.79 | 1.75 | 1.01 | 2.48 |
Quick Ratio(x) | 1.67 | 1.42 | 1.3 | 1.13 | 0.63 | 1.46 |
Interest Cover(x) | 119.88 | 14.72 | 27.24 | 84.69 | -8.87 | 0.76 |
Total Debt/Mcap(x) | 0 | 0.05 | 0.02 | 0.01 | 0.13 | 0.03 |
# | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 70.19 | 70.19 | 70.19 | 60.11 | 55.47 | 56.07 | 56.07 | 56.07 | 56.07 | 56.07 |
FII | 2.2 | 2.47 | 2.75 | 2.28 | 3.78 | 3.69 | 3.67 | 3.77 | 4.74 | 5.16 |
DII | 8.29 | 8.42 | 8.64 | 7.91 | 14.09 | 13.6 | 13.76 | 13.29 | 12.8 | 12.35 |
Public | 19.32 | 18.93 | 18.43 | 29.71 | 26.66 | 26.64 | 26.5 | 26.86 | 26.39 | 26.41 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.58 | 11.58 | 11.58 | 11.58 | 11.58 |
FII | 0.35 | 0.4 | 0.44 | 0.43 | 0.77 | 0.76 | 0.76 | 0.78 | 0.98 | 1.07 |
DII | 1.33 | 1.36 | 1.39 | 1.49 | 2.87 | 2.81 | 2.84 | 2.75 | 2.64 | 2.55 |
Public | 3.11 | 3.05 | 2.97 | 5.58 | 5.43 | 5.5 | 5.47 | 5.55 | 5.45 | 5.45 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 16.1 | 16.1 | 16.1 | 18.8 | 20.37 | 20.65 | 20.65 | 20.65 | 20.65 | 20.65 |
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