Responsive Industries Ltd

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

Responsive Industries Ltd

₹ 247 -0.26%
15 Jan 4:01 p.m.
responsiveindustries.com BSE: 505509 NSE: RESPONIND
About

Responsive Industries Limited, incorporated in 1982 is a leading India-based manufacturer of polyvinyl chloride (PVC)-based products. [1]

Key Points

Products
The company offers a diverse product range, including luxury vinyl planks, resilient vinyl sheets, synthetic leather, synthetic ropes, and waterproof membranes. Luxury vinyl planks and synthetic leather are used across various industries, such as residential and commercial spaces, healthcare, transportation, and more.[1]

Website BSE NSE
  • Market Cap ₹ 6,576 Cr.
  • Current Price ₹ 247
  • High / Low ₹ 339 / 240
  • Stock P/E 196
  • Book Value ₹ 35.1
  • Dividend Yield 0.04 %
  • ROCE 5.67 %
  • ROE 3.55 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company's working capital requirements have reduced from 152 days to 114 days

Cons

  • Stock is trading at 7.05 times its book value
  • Company has a low return on equity of 2.50% 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: Plastic products Industry: Plastics Products

Part of Nifty Microcap 250 BSE Consumer Discretionary Nifty Total Market BSE SmallCap BSE Allcap

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
107.28 151.23 165.64 153.58 128.52 145.34 170.11 166.78 170.01 138.38 152.30 128.80 146.64
87.31 128.03 151.00 138.78 110.59 126.92 154.64 147.27 145.13 111.63 133.35 103.44 119.93
Operating Profit 19.97 23.20 14.64 14.80 17.93 18.42 15.47 19.51 24.88 26.75 18.95 25.36 26.71
OPM % 18.61% 15.34% 8.84% 9.64% 13.95% 12.67% 9.09% 11.70% 14.63% 19.33% 12.44% 19.69% 18.21%
2.77 1.81 9.13 4.89 5.43 3.25 2.60 3.05 3.89 1.46 9.01 1.99 2.23
Interest 5.26 4.96 9.13 9.41 10.65 6.80 3.60 6.23 7.29 4.72 4.26 4.88 4.74
Depreciation 10.93 10.71 11.42 8.13 8.31 10.64 10.78 8.59 11.61 11.72 11.23 12.73 13.05
Profit before tax 6.55 9.34 3.22 2.15 4.40 4.23 3.69 7.74 9.87 11.77 12.47 9.74 11.15
Tax % 25.95% 26.12% 43.79% 16.74% 22.95% 26.71% 24.66% 23.64% 25.23% 20.48% 31.92% 24.64% 25.38%
4.85 6.90 1.80 1.79 3.39 3.09 2.79 5.92 7.38 9.36 8.50 7.33 8.32
EPS in Rs 0.18 0.26 0.07 0.07 0.13 0.12 0.10 0.22 0.28 0.35 0.32 0.27 0.31
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
1,519 1,842 1,514 1,835 1,824 1,083 629 434 366 491 667 655 566
1,350 1,659 1,338 1,665 1,689 990 522 346 314 417 596 562 468
Operating Profit 169 183 176 170 135 93 107 88 52 74 70 93 98
OPM % 11% 10% 12% 9% 7% 9% 17% 20% 14% 15% 11% 14% 17%
3 15 21 12 17 15 14 17 7 17 16 16 15
Interest 28 29 26 26 23 17 13 21 4 25 26 20 19
Depreciation 92 106 123 128 99 66 62 57 43 44 43 46 49
Profit before tax 52 62 47 28 30 26 47 27 12 22 17 42 45
Tax % 9% 19% 30% 37% 35% 50% 39% 8% 45% 29% 24% 26%
47 51 33 18 19 13 28 25 7 15 13 32 34
EPS in Rs 1.77 1.90 1.24 0.67 0.73 0.49 1.06 0.93 0.24 0.57 0.48 1.19 1.25
Dividend Payout % 6% 5% 8% 15% 14% 20% 11% 11% 41% 17% 21% 8%
Compounded Sales Growth
10 Years: -10%
5 Years: 1%
3 Years: 21%
TTM: -13%
Compounded Profit Growth
10 Years: -4%
5 Years: 3%
3 Years: 73%
TTM: 75%
Stock Price CAGR
10 Years: 10%
5 Years: 22%
3 Years: 10%
1 Year: -11%
Return on Equity
10 Years: 3%
5 Years: 2%
3 Years: 3%
Last Year: 4%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 27 27 27 27 27 27 27 27 27 27 27 27 27
Reserves 406 455 518 556 578 588 613 633 638 650 868 897 910
575 719 550 419 382 223 109 167 316 358 229 195 192
88 95 70 224 84 133 48 58 51 111 57 61 77
Total Liabilities 1,095 1,295 1,165 1,226 1,070 970 797 885 1,033 1,145 1,181 1,180 1,206
741 828 733 632 549 493 440 385 342 307 350 479 487
CWIP 0 0 0 7 0 0 0 0 0 0 0 0 0
Investments 73 35 33 39 40 59 210 300 460 488 448 445 446
281 432 398 547 480 418 146 200 231 351 383 256 273
Total Assets 1,095 1,295 1,165 1,226 1,070 970 797 885 1,033 1,145 1,181 1,180 1,206

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
101 88 172 164 78 140 285 60 15 18 55 195
-94 -119 -26 24 -31 19 -159 -91 -158 -34 -18 -146
-5 85 -181 -160 -74 -176 -129 33 144 13 -35 -57
Net Cash Flow 1 54 -36 28 -27 -16 -2 2 0 -2 3 -8

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 32 42 43 84 51 91 33 100 84 116 84 78
Inventory Days 17 10 14 8 25 43 56 67 124 174 138 75
Days Payable 8 6 6 44 6 24 3 52 43 88 20 21
Cash Conversion Cycle 41 46 51 48 70 111 86 115 165 201 201 132
Working Capital Days 41 44 49 30 41 74 60 116 146 179 163 114
ROCE % 8% 8% 6% 5% 5% 5% 7% 6% 2% 4% 4% 6%

Shareholding Pattern

Numbers in percentages

3 Recently
Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
49.58% 49.58% 58.94% 58.94% 58.94% 58.94% 58.94% 58.94% 58.58% 58.58% 58.58% 58.58%
5.36% 5.36% 35.69% 35.60% 35.67% 35.67% 35.45% 35.12% 35.08% 35.12% 34.77% 32.48%
3.59% 3.56% 3.56% 3.56% 3.56% 3.56% 3.56% 3.57% 3.59% 3.59% 3.56% 3.51%
41.47% 41.50% 1.82% 1.89% 1.82% 1.83% 2.06% 2.36% 2.76% 2.72% 3.08% 5.43%
No. of Shareholders 5,9315,4786,5597,8637,0096,47310,23712,78114,27714,97416,56618,643

* 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

  • Jan 2025
    Transcript
    Notes
    PPT
  • Jan 2025
    Transcript
    Notes
    PPT
  • Jun 2024
    Transcript
    PPT
  • Sep 2023
    Transcript
    Notes
    PPT
  • Feb 2020
    Transcript
    Notes
    PPT
  • Nov 2019
    Transcript
    Notes
    PPT
  • Aug 2019
    Transcript
    Notes
    PPT
  • May 2019
    Transcript
    Notes
    PPT
  • Aug 2018
    Transcript
    Notes
    PPT
  • Aug 2018
    Transcript
    Notes
    PPT