Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Auto Ancillary

Rating :
37/99  (View)

BSE: 532661 | NSE: RML

281.00
16.85 (6.38%)
18-Oct-2019 | 3:49PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  267.95
  •  287.00
  •  265.95
  •  264.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12778
  •  35.91
  •  538.00
  •  198.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 336.81
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 735.50
  • 3.02%
  • 1.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.84%
  • 4.39%
  • 31.01%
  • FII
  • DII
  • Others
  • 0.16%
  • 0.00%
  • 1.60%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.56
  • 11.96
  • 9.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.63
  • 15.63
  • 5.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.09
  • 30.59
  • -17.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.95
  • 29.86
  • 35.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.67
  • 4.91
  • 3.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.14
  • 10.95
  • 8.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
344.86
390.58
-11.71%
376.92
0.00
0.00
387.21
0.00
0.00
399.90
0.00
0.00
Expenses
329.66
362.73
-9.12%
354.65
0.00
0.00
358.31
0.00
0.00
363.02
0.00
0.00
EBITDA
15.19
27.85
-45.46%
22.28
0.00
0.00
28.90
0.00
0.00
36.88
0.00
0.00
EBIDTM
4.41%
7.13%
5.91%
0.00%
7.46%
0.00%
9.22%
0.00%
Other Income
1.32
6.15
-78.54%
2.47
0.00
0.00
-0.03
0.00
-
1.36
0.00
0.00
Interest
9.28
7.74
19.90%
8.98
0.00
0.00
8.96
0.00
0.00
8.61
0.00
0.00
Depreciation
15.84
15.31
3.46%
17.11
0.00
0.00
17.01
0.00
0.00
16.50
0.00
0.00
PBT
-8.61
10.95
-
-1.35
0.00
-
2.89
0.00
0.00
13.13
0.00
0.00
Tax
1.66
6.87
-75.84%
6.45
0.00
0.00
3.58
0.00
0.00
6.32
0.00
0.00
PAT
-10.27
4.08
-
-7.79
0.00
-
-0.69
0.00
-
6.82
0.00
0.00
PATM
-2.98%
1.04%
-2.07%
0.00%
-0.18%
0.00%
1.70%
0.00%
EPS
-8.58
3.51
-
-6.51
0.00
-
-0.57
0.00
-
5.87
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,508.89
1,554.62
1,399.83
1,195.04
889.92
Net Sales Growth
286.32%
11.06%
17.14%
34.29%
 
Cost Of Goods Sold
902.47
864.03
738.48
609.65
482.62
Gross Profit
606.42
690.59
661.35
585.39
407.30
GP Margin
40.19%
44.42%
47.25%
48.98%
45.77%
Total Expenditure
1,405.64
1,437.98
1,272.76
1,106.61
811.48
Power & Fuel Cost
-
45.61
40.32
0.00
22.37
% Of Sales
-
2.93%
2.88%
0%
2.51%
Employee Cost
-
230.23
219.39
202.88
108.27
% Of Sales
-
14.81%
15.67%
16.98%
12.17%
Manufacturing Exp.
-
201.74
188.86
195.10
106.92
% Of Sales
-
12.98%
13.49%
16.33%
12.01%
General & Admin Exp.
-
51.49
48.21
39.51
35.74
% Of Sales
-
3.31%
3.44%
3.31%
4.02%
Selling & Distn. Exp.
-
32.78
30.42
42.57
45.03
% Of Sales
-
2.11%
2.17%
3.56%
5.06%
Miscellaneous Exp.
-
12.10
7.08
16.90
10.53
% Of Sales
-
0.78%
0.51%
1.41%
1.18%
EBITDA
103.25
116.64
127.07
88.43
78.44
EBITDA Margin
6.84%
7.50%
9.08%
7.40%
8.81%
Other Income
5.12
9.94
8.87
11.48
1.65
Interest
35.83
35.00
34.41
30.19
19.21
Depreciation
66.46
65.95
61.43
57.16
40.91
PBT
6.06
25.63
40.10
12.56
19.97
Tax
18.01
23.21
15.88
8.24
4.60
Tax Rate
297.19%
90.56%
39.60%
65.61%
26.64%
PAT
-11.93
2.42
24.22
4.32
12.67
PAT before Minority Interest
-11.93
2.42
24.22
4.32
12.67
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
-0.79%
0.16%
1.73%
0.36%
1.42%
PAT Growth
-392.40%
-90.01%
460.65%
-65.90%
 
Unadjusted EPS
-9.79
2.07
21.78
4.11
11.42

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
230.21
229.74
157.20
159.17
Share Capital
11.97
11.61
10.51
18.74
Total Reserves
218.24
213.13
146.69
140.43
Non-Current Liabilities
183.66
179.79
175.07
199.93
Secured Loans
126.32
149.31
149.19
134.87
Unsecured Loans
15.00
0.00
8.23
4.67
Long Term Provisions
31.53
23.61
10.59
52.24
Current Liabilities
540.66
510.16
459.15
387.17
Trade Payables
215.97
256.09
196.77
158.24
Other Current Liabilities
93.35
61.20
56.47
81.82
Short Term Borrowings
223.03
186.95
180.30
144.12
Short Term Provisions
8.31
5.92
25.61
2.99
Total Liabilities
954.53
919.69
791.42
746.27
Net Block
386.01
386.50
365.00
360.90
Gross Block
571.83
504.79
421.61
586.58
Accumulated Depreciation
185.82
118.29
56.61
225.68
Non Current Assets
483.34
463.89
434.10
442.89
Capital Work in Progress
15.62
16.23
27.55
7.39
Non Current Investment
0.60
0.00
0.00
0.00
Long Term Loans & Adv.
68.50
47.15
36.11
74.60
Other Non Current Assets
12.61
14.01
5.44
0.00
Current Assets
471.19
455.80
357.32
303.38
Current Investments
0.00
0.00
0.00
0.00
Inventories
171.79
152.54
126.37
100.96
Sundry Debtors
243.71
245.53
188.09
161.79
Cash & Bank
18.00
7.04
5.97
2.82
Other Current Assets
37.69
19.84
13.14
17.15
Short Term Loans & Adv.
14.96
30.85
23.75
20.66
Net Current Assets
-69.47
-54.36
-101.83
-83.79
Total Assets
954.53
919.69
791.42
746.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
44.68
65.19
87.58
31.35
PBT
25.63
40.10
12.56
17.27
Adjustment
97.09
88.82
91.88
64.33
Changes in Working Capital
-57.28
-50.62
-12.51
-44.48
Cash after chg. in Working capital
65.44
78.30
91.93
37.12
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-20.76
-13.11
-4.35
-5.77
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-59.82
-77.88
-76.94
-74.37
Net Fixed Assets
-50.14
-59.90
141.62
Net Investments
-0.60
0.00
0.00
Others
-9.08
-17.98
-218.56
Cash from Financing Activity
25.98
14.17
-6.72
42.99
Net Cash Inflow / Outflow
10.84
1.48
3.92
-0.03
Opening Cash & Equivalents
7.10
5.62
1.69
1.72
Closing Cash & Equivalent
17.94
7.10
5.61
1.69

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
192.32
193.57
149.57
143.62
ROA
0.26%
2.83%
0.56%
2.82%
ROE
1.06%
12.68%
2.80%
13.79%
ROCE
9.83%
13.48%
8.48%
12.19%
Fixed Asset Turnover
2.89
3.08
2.74
2.79
Receivable days
57.43
55.52
46.15
36.94
Inventory Days
38.07
35.71
29.98
24.10
Payable days
49.31
53.91
50.69
38.21
Cash Conversion Cycle
46.20
37.33
25.44
22.83
Total Debt/Equity
1.81
1.59
2.30
2.07
Interest Cover
1.73
2.17
1.42
1.90

News Update


  • Rane Madras to invest $30 million in Rane Precision Die Casting
    25th Jul 2019, 09:49 AM

    The Board of Directors of the Company at its meeting held on July 24, 2019 has approved the same

    Read More
  • Rane Madras - Quarterly Results
    24th Jul 2019, 15:59 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.