Financials Rajasthan Cylinders and Containers Limited

Equities

RCCL6

INE929D01016

Market Closed - Bombay S.E. 06:00:58 2024-06-06 am EDT 5-day change 1st Jan Change
34.4 INR +2.90% Intraday chart for Rajasthan Cylinders and Containers Limited +1.06% -6.24%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 124.4 70.59 31.8 36.14 87.4 115.7
Enterprise Value (EV) 1 246.1 182.5 181.1 187.4 220.5 119.3
P/E ratio -7.79 x -2.13 x -0.98 x -1.35 x 2.18 x 37.4 x
Yield - - - - - -
Capitalization / Revenue 0.22 x 0.13 x 0.16 x 0.25 x 0.77 x 1.24 x
EV / Revenue 0.43 x 0.34 x 0.91 x 1.27 x 1.93 x 1.28 x
EV / EBITDA 23.5 x -6.38 x -4.21 x -4.04 x -4.84 x -2.48 x
EV / FCF -11.4 x 18.3 x -8.4 x 7.88 x -1.77 x 1.76 x
FCF Yield -8.78% 5.47% -11.9% 12.7% -56.6% 56.8%
Price to Book 0.42 x 0.27 x 0.14 x 0.19 x 0.49 x 0.66 x
Nbr of stocks (in thousands) 3,362 3,362 3,362 3,362 3,362 3,362
Reference price 2 37.00 21.00 9.460 10.75 26.00 34.42
Announcement Date 9/4/18 9/11/19 2/10/21 9/6/21 9/3/22 9/5/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 569.7 535.9 199.3 147.4 114 93.15
EBITDA 1 10.46 -28.61 -42.96 -46.32 -45.58 -48.19
EBIT 1 4.876 -35.04 -48.94 -51.94 -51.12 -53.27
Operating Margin 0.86% -6.54% -24.55% -35.24% -44.84% -57.19%
Earnings before Tax (EBT) 1 -14.72 -45.1 -48.2 -41.49 43.29 -14.68
Net income 1 -15.97 -33.12 -32.34 -26.72 40.01 3.092
Net margin -2.8% -6.18% -16.22% -18.13% 35.1% 3.32%
EPS 2 -4.750 -9.852 -9.620 -7.950 11.90 0.9198
Free Cash Flow 1 -21.61 9.984 -21.55 23.79 -124.9 67.74
FCF margin -3.79% 1.86% -10.81% 16.14% -109.55% 72.72%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - 2,190.69%
Dividend per Share - - - - - -
Announcement Date 9/4/18 9/11/19 2/10/21 9/6/21 9/3/22 9/5/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 122 112 149 151 133 3.58
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 11.63 x -3.913 x -3.474 x -3.264 x -2.921 x -0.0744 x
Free Cash Flow 1 -21.6 9.98 -21.6 23.8 -125 67.7
ROE (net income / shareholders' equity) -5.18% -11.8% -13.3% -12.8% 21.6% 1.75%
ROA (Net income/ Total Assets) 0.59% -4.44% -6.52% -6.94% -7.54% -10.8%
Assets 1 -2,711 745.3 496.2 385 -530.4 -28.76
Book Value Per Share 2 88.60 77.80 66.80 57.50 52.70 52.10
Cash Flow per Share 2 0.9800 3.670 3.890 7.040 0.4600 1.110
Capex 1 19.1 0.87 0.08 0.13 7.82 1.53
Capex / Sales 3.36% 0.16% 0.04% 0.09% 6.86% 1.65%
Announcement Date 9/4/18 9/11/19 2/10/21 9/6/21 9/3/22 9/5/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. RCCL6 Stock
  4. Financials Rajasthan Cylinders and Containers Limited