Rithwik Facility Management Services Ltd
Incorporated in 2010, Rithwik Facility Management Services Ltd provides turnkey commercial services[1]
- Market Cap ₹ 36.1 Cr.
- Current Price ₹ 118
- High / Low ₹ 139 / 69.5
- Stock P/E 13.7
- Book Value ₹ 67.6
- Dividend Yield 0.85 %
- ROCE 20.6 %
- ROE 14.4 %
- Face Value ₹ 10.0
Pros
- Debtor days have improved from 31.5 to 24.5 days.
Cons
- Company has a low return on equity of 11.9% over last 3 years.
* 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: Miscellaneous Industry: Miscellaneous
Half Yearly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
6.73 | 13.48 | 21.58 | 23.88 | 21.45 | 20.94 | 27.28 | 26.21 | 21.52 | 22.59 | 31.73 | 36.39 | |
6.88 | 12.86 | 20.67 | 23.13 | 20.20 | 19.67 | 25.15 | 23.65 | 20.11 | 21.00 | 28.05 | 32.54 | |
Operating Profit | -0.15 | 0.62 | 0.91 | 0.75 | 1.25 | 1.27 | 2.13 | 2.56 | 1.41 | 1.59 | 3.68 | 3.85 |
OPM % | -2.23% | 4.60% | 4.22% | 3.14% | 5.83% | 6.06% | 7.81% | 9.77% | 6.55% | 7.04% | 11.60% | 10.58% |
0.04 | 0.03 | 0.03 | 0.03 | 0.05 | 0.02 | 0.00 | 0.05 | 0.07 | 0.10 | 0.26 | 0.34 | |
Interest | 0.04 | 0.08 | 0.09 | 0.11 | 0.09 | 0.06 | 0.13 | 0.08 | 0.09 | 0.20 | 0.25 | 0.30 |
Depreciation | 0.05 | 0.08 | 0.15 | 0.14 | 0.26 | 0.24 | 0.31 | 0.33 | 0.27 | 0.31 | 0.26 | 0.27 |
Profit before tax | -0.20 | 0.49 | 0.70 | 0.53 | 0.95 | 0.99 | 1.69 | 2.20 | 1.12 | 1.18 | 3.43 | 3.62 |
Tax % | 5.00% | 20.41% | 34.29% | 35.85% | 32.63% | 36.36% | 28.99% | 26.36% | 23.21% | 24.58% | 26.53% | 26.80% |
-0.20 | 0.40 | 0.45 | 0.34 | 0.64 | 0.63 | 1.20 | 1.63 | 0.86 | 0.89 | 2.52 | 2.64 | |
EPS in Rs | -200.00 | 400.00 | 450.00 | 340.00 | 7.11 | 2.06 | 3.92 | 5.33 | 2.81 | 2.91 | 8.24 | 8.63 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 12.14% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 10% |
5 Years: | 6% |
3 Years: | 19% |
TTM: | 15% |
Compounded Profit Growth | |
---|---|
10 Years: | 21% |
5 Years: | 17% |
3 Years: | 45% |
TTM: | 5% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 24% |
3 Years: | 29% |
1 Year: | 84% |
Return on Equity | |
---|---|
10 Years: | 12% |
5 Years: | 11% |
3 Years: | 12% |
Last Year: | 14% |
Balance Sheet
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.90 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 |
Reserves | 0.28 | 0.67 | 1.13 | 1.46 | 1.23 | 8.24 | 9.35 | 10.98 | 11.86 | 12.75 | 15.27 | 17.61 |
2.28 | 2.31 | 2.02 | 4.24 | 1.71 | 1.50 | 0.76 | 0.48 | 1.47 | 1.00 | 0.66 | 2.63 | |
5.38 | 4.51 | 5.84 | 4.84 | 3.97 | 2.32 | 2.17 | 2.70 | 2.69 | 4.68 | 5.84 | 5.12 | |
Total Liabilities | 7.95 | 7.50 | 9.00 | 10.55 | 7.81 | 15.12 | 15.34 | 17.22 | 19.08 | 21.49 | 24.83 | 28.42 |
0.72 | 0.90 | 1.23 | 1.13 | 0.92 | 2.05 | 1.82 | 1.58 | 2.67 | 2.48 | 2.30 | 2.22 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
7.23 | 6.60 | 7.77 | 9.42 | 6.89 | 13.07 | 13.52 | 15.64 | 16.41 | 19.01 | 22.53 | 26.20 | |
Total Assets | 7.95 | 7.50 | 9.00 | 10.55 | 7.81 | 15.12 | 15.34 | 17.22 | 19.08 | 21.49 | 24.83 | 28.42 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1.10 | -2.00 | 0.05 | 1.57 | 1.35 | 2.83 | 1.05 | 2.79 | 2.30 | 1.65 | |||
-0.45 | -0.01 | -0.04 | -6.13 | -4.33 | -1.58 | -1.52 | -2.27 | -2.58 | -3.19 | |||
-0.43 | 2.04 | -0.15 | 9.16 | -0.51 | -0.23 | 0.87 | -0.59 | -0.43 | 0.50 | |||
Net Cash Flow | 0.22 | 0.02 | -0.14 | 4.60 | -3.49 | 1.01 | 0.40 | -0.07 | -0.70 | -1.05 |
Ratios
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 49.35 | 17.60 | 14.72 | 13.14 | 10.55 | 14.99 | 13.38 | 7.94 | 38.33 | 41.85 | 28.07 | |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 49.35 | 17.60 | 14.72 | 13.14 | 10.55 | 14.99 | 13.38 | 7.94 | 38.33 | 41.85 | 28.07 | |
Working Capital Days | 75.93 | 32.22 | 26.72 | 64.81 | 47.99 | 16.91 | 12.58 | 1.95 | 4.92 | -17.45 | -4.14 | |
ROCE % | -5.33% | 20.50% | 25.69% | 14.43% | 21.78% | 12.62% | 14.02% | 16.47% | 7.83% | 8.31% | 20.56% |
Documents
Announcements
- Statement On Impact Of Audit Qualifications 17 Jun
- Board Meeting Outcome for Outcome Of The Board Meeting 17 May
- Board Meeting Intimation for Approval Of Audited Financial Results For The Half Year And Year Ended 31St March 2024 9 May
- Submission Of Compliance Certificate, Pursuant To Regulation 7(3) Of SEBI (LODR) Regulations, 2015 For The Year Ended 31St March, 2024 22 Apr
- Shareholder Meeting / Postal Ballot-Scrutinizer"s Report 18 Apr
Business Overview:[1][2]
Company is a Turnkey service provider in Chennai where it manages and maintains over a million square feet of space. It offers client specific customization of office spaces and provides facilities such as workstations, furniture, electrical systems, security personnel and safety equipment, and fire safety system