Financials Rama Phosphates Limited

Equities

RAMAPHO

INE809A01024

Agricultural Chemicals

Market Closed - Bombay S.E. 06:21:04 2024-04-26 am EDT 5-day change 1st Jan Change
182.7 INR -1.85% Intraday chart for Rama Phosphates Limited +2.99% -14.08%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 1,387 1,504 419.3 2,300 7,629 3,099
Enterprise Value (EV) 1 1,854 1,772 644.8 2,346 8,091 4,247
P/E ratio 25.7 x 7.76 x 2.37 x 5.46 x 10.9 x 7.57 x
Yield 1.28% 1.18% 4.22% 1.54% 0.46% 0.57%
Capitalization / Revenue 0.37 x 0.25 x 0.09 x 0.4 x 0.87 x 0.35 x
EV / Revenue 0.5 x 0.29 x 0.14 x 0.4 x 0.92 x 0.49 x
EV / EBITDA 10.8 x 4.15 x 2.36 x 3.89 x 7.25 x 5.88 x
EV / FCF 47.8 x 7.02 x 22.9 x 17.7 x -17.5 x -7.35 x
FCF Yield 2.09% 14.3% 4.36% 5.66% -5.73% -13.6%
Price to Book 1.03 x 0.99 x 0.25 x 1.13 x 2.83 x 1 x
Nbr of stocks (in thousands) 17,693 17,693 17,693 17,693 17,693 17,693
Reference price 2 78.40 85.00 23.70 130.0 431.2 175.2
Announcement Date 9/1/18 8/30/19 9/4/20 9/3/21 7/29/22 7/25/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net sales 1 3,729 6,067 4,484 5,805 8,783 8,748
EBITDA 1 171.6 427 273.7 602.6 1,115 722.8
EBIT 1 139.3 395.8 235.8 555.5 1,011 642.4
Operating Margin 3.74% 6.52% 5.26% 9.57% 11.51% 7.34%
Earnings before Tax (EBT) 1 81.43 305.3 218.4 566.5 939.3 548.6
Net income 1 53.92 193.9 176.7 421.1 700.4 409.3
Net margin 1.45% 3.2% 3.94% 7.25% 7.97% 4.68%
EPS 2 3.047 10.96 9.999 23.80 39.58 23.14
Free Cash Flow 1 38.79 252.5 28.1 132.7 -463.7 -578.2
FCF margin 1.04% 4.16% 0.63% 2.29% -5.28% -6.61%
FCF Conversion (EBITDA) 22.61% 59.13% 10.27% 22.02% - -
FCF Conversion (Net income) 71.95% 130.21% 15.9% 31.52% - -
Dividend per Share 2 1.000 1.000 1.000 2.000 2.000 1.000
Announcement Date 9/1/18 8/30/19 9/4/20 9/3/21 7/29/22 7/25/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 467 268 225 46.3 462 1,148
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.721 x 0.627 x 0.8239 x 0.0768 x 0.4139 x 1.589 x
Free Cash Flow 1 38.8 252 28.1 133 -464 -578
ROE (net income / shareholders' equity) 4.08% 13.6% 11.1% 22.7% 29.6% 14.1%
ROA (Net income/ Total Assets) 3% 8.66% 4.99% 11.4% 16.8% 8.22%
Assets 1 1,797 2,239 3,545 3,699 4,179 4,982
Book Value Per Share 2 75.80 85.50 93.90 115.0 152.0 175.0
Cash Flow per Share 2 0.0900 0.0900 0.2000 0.1100 0.0900 0.2800
Capex 1 32.2 122 212 190 344 102
Capex / Sales 0.86% 2.01% 4.72% 3.28% 3.91% 1.17%
Announcement Date 9/1/18 8/30/19 9/4/20 9/3/21 7/29/22 7/25/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. RAMAPHO Stock
  4. Financials Rama Phosphates Limited