Raymond Ltd

Raymond Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Raymond Ltd

₹ 1,652 15.80%
22 Nov - close price
raymond.in BSE: 500330 NSE: RAYMOND
About

Raymond Limited incorporated in 1925 is a diversified group with interests in Textile & Apparel sectors as well as presence across diverse segments such as Real Estate, FMCG, Engineering in national and international markets 55+ Countries including the USA, Europe, Japan & Middle East. The Company has a retail network of 1,638 stores, including 1,589 stores in about 600 towns and cities in India and 49 overseas stores in nine countries. It is one of the largest vertically and horizontally integrated manufacturers of worsted suiting fabric in the world. [1] [2]

Key Points

Demerger of Lifestyle Brand[1]
The company completed demerger of its lifestyle business on 30.06.2024 and allotted RLL shares. RLL got listed in Sep,24.

Website BSE NSE
  • Market Cap ₹ 11,000 Cr.
  • Current Price ₹ 1,652
  • High / Low ₹ 2,381 / 919
  • Stock P/E 25.6
  • Book Value ₹ 539
  • Dividend Yield 0.61 %
  • ROCE 30.9 %
  • ROE 44.5 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 57.8% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 30.6%

Cons

  • Earnings include an other income of Rs.7,644 Cr.
  • Debtor days have increased from 47.2 to 56.9 days.
  • Company's cost of borrowing seems high
  • Working capital days have increased from 72.8 days to 102 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

Part of Nifty 500 Multicap 50:25:25 Nifty Total Market Nifty Smallcap 250 Nifty MidSmallcap 400 Nifty 500

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
1,551 1,843 1,958 1,728 2,168 2,168 2,150 473 470 2,386 943 938 1,045
1,372 1,568 1,674 1,520 1,833 1,854 1,813 431 427 2,028 773 850 943
Operating Profit 180 275 284 208 335 314 337 42 44 358 171 88 102
OPM % 12% 15% 15% 12% 15% 14% 16% 9% 9% 15% 18% 9% 10%
24 26 -35 28 19 27 -38 1,065 153 64 153 7,370 56
Interest 58 57 57 59 63 70 64 8 9 104 19 31 29
Depreciation 60 60 59 58 58 58 62 16 17 70 25 39 40
Profit before tax 86 184 133 118 233 213 173 1,083 170 248 280 7,388 89
Tax % 34% 45% -100% 31% 30% 55% -13% 2% 5% 25% 18% 0% 34%
56 101 265 82 162 97 196 1,067 161 185 230 7,367 59
EPS in Rs 8.00 15.06 39.54 12.15 23.85 14.24 29.18 159.95 23.99 27.55 34.42 1,106.08 9.01
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
4,069 4,548 5,333 5,177 5,353 5,906 6,582 6,482 3,446 6,179 8,215 9,020 5,312
3,696 4,118 4,905 4,790 5,048 5,481 6,013 5,966 3,507 5,474 7,015 7,710 4,594
Operating Profit 373 430 427 387 305 426 569 516 -60 705 1,199 1,309 718
OPM % 9% 9% 8% 7% 6% 7% 9% 8% -2% 11% 15% 15% 14%
43 87 95 93 82 137 120 285 186 6 31 1,216 7,644
Interest 191 197 200 190 178 184 233 303 276 228 257 376 182
Depreciation 189 196 162 159 157 170 196 340 314 240 235 284 175
Profit before tax 37 125 160 132 52 208 260 159 -465 243 737 1,866 8,005
Tax % 68% 24% 27% 35% 42% 32% 33% -27% -35% -9% 27% 12%
27 110 120 86 30 142 175 202 -304 265 537 1,643 7,841
EPS in Rs 4.68 17.53 18.37 13.81 4.16 21.93 27.36 30.31 -44.60 39.09 79.42 245.91 1,177.06
Dividend Payout % 21% 11% 16% 22% 30% 14% 11% 0% 0% 8% 4% 4%
Compounded Sales Growth
10 Years: 7%
5 Years: 7%
3 Years: 38%
TTM: 1%
Compounded Profit Growth
10 Years: 33%
5 Years: 58%
3 Years: 99%
TTM: -11%
Stock Price CAGR
10 Years: 18%
5 Years: 30%
3 Years: 63%
1 Year: 62%
Return on Equity
10 Years: 14%
5 Years: 19%
3 Years: 31%
Last Year: 45%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 61 61 61 61 61 61 61 65 67 67 67 67 67
Reserves 1,318 1,405 1,480 1,611 1,612 1,751 1,892 2,311 2,031 2,293 2,832 4,551 3,524
1,753 1,901 1,881 2,063 2,140 2,353 2,468 2,556 2,413 2,353 2,529 4,181 946
1,032 1,056 1,227 1,170 1,425 1,925 2,219 2,790 2,220 2,654 2,779 4,203 2,877
Total Liabilities 4,164 4,422 4,650 4,905 5,238 6,090 6,640 7,722 6,730 7,366 8,207 13,001 7,413
1,307 1,256 1,274 1,174 1,169 1,741 1,935 2,441 2,044 1,878 1,934 3,475 1,928
CWIP 174 174 196 240 412 271 114 40 21 25 36 99 22
Investments 524 515 427 609 640 636 540 598 500 1,100 1,639 2,826 1,739
2,159 2,477 2,753 2,881 3,016 3,443 4,051 4,644 4,164 4,363 4,598 6,601 3,725
Total Assets 4,164 4,422 4,650 4,905 5,238 6,090 6,640 7,722 6,730 7,366 8,207 13,001 7,413

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
326 192 380 317 348 395 251 390 704 677 804 533
-163 -56 -140 -211 -223 -415 -127 -148 64 -425 -476 -1,042
-161 -119 -250 -118 -122 30 -149 -130 -668 -323 -319 502
Net Cash Flow 2 17 -10 -12 3 9 -25 113 100 -71 10 -6

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 66 68 63 74 72 67 70 65 101 52 33 57
Inventory Days 219 222 181 195 200 235 247 287 363 328 304 498
Days Payable 121 120 110 98 120 164 176 183 258 279 206 293
Cash Conversion Cycle 164 170 134 171 151 138 141 169 206 100 131 262
Working Capital Days 51 81 65 70 57 42 67 78 98 61 55 102
ROCE % 7% 9% 10% 10% 6% 9% 11% 9% -4% 13% 21% 31%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
49.04% 49.16% 49.16% 49.15% 49.15% 49.15% 49.11% 49.11% 49.11% 49.11% 49.01% 48.87%
9.58% 10.21% 14.18% 14.97% 16.28% 16.72% 17.76% 17.71% 14.39% 14.50% 15.56% 15.67%
4.66% 4.69% 4.90% 5.12% 4.97% 5.10% 5.50% 6.00% 7.88% 8.78% 9.29% 7.30%
36.72% 35.94% 31.76% 30.77% 29.58% 29.03% 27.62% 27.14% 28.59% 27.59% 26.10% 28.11%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.03% 0.03% 0.03% 0.03% 0.03%
No. of Shareholders 1,64,2641,59,5621,57,1331,50,9221,52,1401,52,6021,45,4541,58,4031,84,4401,74,9191,72,7042,59,552

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls