Remsons Industries Ltd

Remsons Industries Ltd

₹ 1,074 4.96%
04 Jul 3:42 p.m.
About

Remsons Industries Limited was established in 1971. It manufactures auto components like auto control cables, Flexible shafts, Gear shift systems, push pull cables and parking brake mechanism. It exports majorly to UK, Europe, North American, Brazil, Mexico and SAARC countries [1] [2]

Key Points

Product Portfolio
The Company's product portfolio includes Gear Shifters, Control Cables, Flexible Shafts, Jack Kits, Parking Brake Assemblies, Winches, and Pedal Boxes. [1] Pioneers in the industry, India’s first Control Cables manufacturers. The company has fitted >1,50,00,000 cables across all segments.[2]

  • Market Cap 749 Cr.
  • Current Price 1,074
  • High / Low 1,105 / 235
  • Stock P/E 55.0
  • Book Value 160
  • Dividend Yield 0.15 %
  • ROCE 15.4 %
  • ROE 17.8 %
  • Face Value 10.0

Pros

Cons

  • Stock is trading at 6.53 times its book value
  • Promoter holding has decreased over last quarter: -9.70%

* 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: Auto Ancillaries Industry: Auto Ancillaries

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
76.76 51.21 75.20 80.46 79.58 79.56 81.22 75.59 76.44 72.75 76.33 82.22 81.00
72.30 50.80 69.73 74.38 71.32 73.08 75.88 69.23 68.69 66.14 68.14 73.82 73.00
Operating Profit 4.46 0.41 5.47 6.08 8.26 6.48 5.34 6.36 7.75 6.61 8.19 8.40 8.00
OPM % 5.81% 0.80% 7.27% 7.56% 10.38% 8.14% 6.57% 8.41% 10.14% 9.09% 10.73% 10.22% 9.88%
4.15 1.12 0.56 0.06 -0.25 0.20 0.02 0.74 0.64 0.37 0.19 0.65 1.65
Interest 1.38 1.64 1.72 1.44 1.63 1.46 1.48 1.92 1.48 1.70 1.89 1.67 1.55
Depreciation 1.65 1.81 1.88 1.70 2.55 2.02 2.12 2.27 2.72 2.55 2.83 2.69 2.94
Profit before tax 5.58 -1.92 2.43 3.00 3.83 3.20 1.76 2.91 4.19 2.73 3.66 4.69 5.16
Tax % 49.10% 19.27% 15.23% 36.00% 23.50% 17.19% 36.36% 29.55% 39.14% 28.57% 23.22% 27.51% 0.19%
2.84 -1.55 2.06 1.92 2.93 2.65 1.12 2.05 2.55 1.95 2.82 3.41 5.15
EPS in Rs 4.97 -2.71 3.61 3.36 5.13 4.64 1.96 3.59 4.46 3.41 4.94 5.97 7.38
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024
226 286 313 312
216 266 287 281
Operating Profit 10 20 26 31
OPM % 4% 7% 8% 10%
6 1 1 3
Interest 4 6 6 7
Depreciation 4 8 9 11
Profit before tax 8 7 12 16
Tax % 43% 27% 31% 18%
4 5 8 13
EPS in Rs 7.86 9.38 14.65 19.09
Dividend Payout % 13% 11% 10% 8%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 11%
TTM: 0%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 72%
TTM: 61%
Stock Price CAGR
10 Years: 46%
5 Years: 59%
3 Years: 51%
1 Year: 324%
Return on Equity
10 Years: %
5 Years: %
3 Years: 18%
Last Year: 18%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 6 6 6 7
Reserves 24 29 37 104
75 81 82 68
60 59 66 58
Total Liabilities 165 175 190 238
59 60 64 70
CWIP 0 1 1 1
Investments 1 1 0 0
105 114 125 166
Total Assets 165 175 190 238

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024
-0 14 28 15
-30 -8 -16 -48
31 -2 -5 28
Net Cash Flow 1 4 6 -4

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 69 66 64 68
Inventory Days 113 93 88 101
Days Payable 118 98 100 101
Cash Conversion Cycle 65 62 52 68
Working Capital Days 69 62 56 73
ROCE % 12% 15%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 65.29%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.93%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.21%
25.00% 25.00% 25.00% 25.00% 25.00% 25.01% 25.00% 25.00% 25.01% 24.99% 25.01% 31.55%
No. of Shareholders 2,4482,7622,4862,4552,5912,7752,5922,5702,9423,3213,2164,276

* 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