Raja Bahadur International Ltd
Incorporated in 1926, Raja Bahadur International Ltd is in the business of real estate development and construction[1]
- Market Cap ₹ 107 Cr.
- Current Price ₹ 4,299
- High / Low ₹ 4,983 / 3,365
- Stock P/E 86.7
- Book Value ₹ 509
- Dividend Yield 0.00 %
- ROCE 7.73 %
- ROE 10.2 %
- Face Value ₹ 100
Pros
Cons
- Stock is trading at 8.44 times its book value
- Company has low interest coverage ratio.
- Company has a low return on equity of -19.1% over last 3 years.
- Company might be capitalizing the interest cost
- Company has high debtors of 170 days.
- Working capital days have increased from 239 days to 406 days
* 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.
Peer comparison
Sector: Realty Industry: Construction
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|
31.05 | 10.31 | 9.46 | 8.82 | 93.89 | 26.12 | 18.88 | 21.23 | |
38.21 | 16.02 | 14.30 | 10.99 | 84.13 | 23.99 | 14.45 | 9.72 | |
Operating Profit | -7.16 | -5.71 | -4.84 | -2.17 | 9.76 | 2.13 | 4.43 | 11.51 |
OPM % | -23.06% | -55.38% | -51.16% | -24.60% | 10.40% | 8.15% | 23.46% | 54.22% |
0.07 | 0.04 | 0.76 | 47.85 | 7.01 | 0.69 | 0.94 | 1.85 | |
Interest | 2.27 | 7.76 | 9.95 | 12.23 | 11.73 | 10.31 | 9.32 | 10.10 |
Depreciation | 0.12 | 0.50 | 0.72 | 0.87 | 1.11 | 1.10 | 1.14 | 1.63 |
Profit before tax | -9.48 | -13.93 | -14.75 | 32.58 | 3.93 | -8.59 | -5.09 | 1.63 |
Tax % | -1.69% | -1.44% | -0.20% | 1.10% | -340.97% | -41.56% | -12.57% | 23.31% |
-9.32 | -13.72 | -14.72 | 32.22 | 17.33 | -5.03 | -4.45 | 1.24 | |
EPS in Rs | -372.80 | -548.80 | -588.80 | 1,288.80 | 693.20 | -201.20 | -178.00 | 49.60 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 18% |
3 Years: | -39% |
TTM: | 12% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 16% |
3 Years: | -52% |
TTM: | 127% |
Stock Price CAGR | |
---|---|
10 Years: | 11% |
5 Years: | 23% |
3 Years: | -31% |
1 Year: | 15% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -19% |
Last Year: | 10% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|
Equity Capital | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 |
Reserves | -3.17 | -16.84 | -31.47 | 1.17 | 18.50 | 13.51 | 9.08 | 10.23 |
54.89 | 66.94 | 90.12 | 99.60 | 74.74 | 79.85 | 126.63 | 152.55 | |
14.16 | 18.85 | 24.29 | 51.33 | 19.08 | 18.92 | 20.57 | 17.69 | |
Total Liabilities | 68.38 | 71.45 | 85.44 | 154.60 | 114.82 | 114.78 | 158.78 | 182.97 |
27.15 | 29.10 | 39.45 | 46.74 | 45.68 | 45.17 | 48.58 | 92.37 | |
CWIP | 0.06 | 1.58 | 0.49 | 0.11 | 5.88 | 19.35 | 51.86 | 34.68 |
Investments | 0.06 | 0.00 | 1.03 | 2.13 | 8.18 | 4.63 | 3.26 | 6.57 |
41.11 | 40.77 | 44.47 | 105.62 | 55.08 | 45.63 | 55.08 | 49.35 | |
Total Assets | 68.38 | 71.45 | 85.44 | 154.60 | 114.82 | 114.78 | 158.78 | 182.97 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|
-6.97 | 0.62 | -2.21 | -34.11 | 41.13 | 14.59 | 9.24 | 4.90 | |
0.11 | -3.92 | -10.99 | 38.95 | -5.14 | -10.13 | -35.01 | -30.22 | |
7.04 | 3.16 | 12.84 | -2.86 | -36.59 | -5.20 | 37.47 | 15.97 | |
Net Cash Flow | 0.18 | -0.14 | -0.36 | 1.99 | -0.60 | -0.74 | 11.69 | -9.35 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|
Debtor Days | 0.00 | 0.00 | 11.58 | 30.21 | 17.53 | 175.51 | 126.82 | 170.21 |
Inventory Days | 729.79 | 350.83 | 117.94 | 96.24 | ||||
Days Payable | 140.38 | 100.00 | 198.35 | 2,097.39 | ||||
Cash Conversion Cycle | 589.41 | 0.00 | 11.58 | 30.21 | 268.37 | 95.10 | -1,874.32 | 170.21 |
Working Capital Days | 298.82 | 726.46 | 855.78 | 2,113.85 | 88.56 | 142.81 | 168.58 | 406.09 |
ROCE % | -11.55% | -8.44% | 54.51% | 9.15% | 1.71% | 3.46% | 7.73% |
Documents
Announcements
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 10 Jul
- Closure of Trading Window 28 Jun
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 15 Jun
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
29 May - Newspaper Clippings for Audited Financial Results as on 31.03.2024
- Audited Financials Results And Statement (Standalone And Consolidated)- 31St March 2024 28 May
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overview:[1]
Company used to manufacture textile products, bed sets, pillow cases, drawing office, reprographic equipment, mini drafters and high precision machine tool accessories. At present, company is in Real estate Development, construction of high-end office spaces and power generation by non conventional sources. It has constructed Raja-Shree Business Park, an IT office Building in Pune, and leased it to
Tata Consultancy Services Ltd