La Opala RG Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 8, 2025, 1:32 pm

Market Cap	2,442 Cr.
Current Price	220
High / Low	386/190
Stock P/E	25.8
Book Value	73.6
Dividend Yield	2.27 %
ROCE	18.7 %
ROE	15.3 %
Face Value	2.00
PEG Ratio	1.87

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for La Opala RG Ltd

Competitors of La Opala RG Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Empire Industries Ltd	596 Cr.	993	1,599/800	14.0	510	2.52 %	15.4 %	12.6 %	10.0
Borosil Ltd	4,015 Cr.	336	516/278	58.9	63.4	0.00 %	14.3 %	12.1 %	1.00
Agarwal Fortune India Ltd	6.88 Cr.	19.6	29.4/15.4	62.6	1.51	0.00 %	18.7 %	24.1 %	10.0
La Opala RG Ltd	2,442 Cr.	220	386/190	25.8	73.6	2.27 %	18.7 %	15.3 %	2.00
Borosil Renewables Ltd	6,990 Cr.	535	644/403		65.3	0.00 %	3.94 %	8.59 %	1.00
Industry Average	5,884.00 Cr	456.10		41.72	135.97	0.85%	14.34%	14.57%	4.17

All Competitor Stocks of La Opala RG Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	109	90	82	135	126	109	86	89	107	83	73	91	91
Expenses	64	57	49	82	80	69	51	55	67	57	46	61	66
Operating Profit	45	32	33	53	46	40	35	34	41	26	27	29	26
OPM %	41%	36%	40%	39%	36%	37%	41%	39%	38%	31%	37%	32%	28%
Other Income	4	-3	1	6	8	7	11	10	12	11	11	15	10
Interest	2	1	1	1	2	2	2	1	2	1	1	1	2
Depreciation	4	4	5	6	6	6	6	6	5	5	5	4	5
Profit before tax	44	25	28	52	47	39	39	38	45	31	32	39	29
Tax %	26%	25%	27%	24%	26%	25%	26%	17%	2%	23%	25%	39%	20%
Net Profit	32	19	20	39	35	29	29	31	44	24	24	24	23
EPS in Rs	2.93	1.68	1.81	3.52	3.12	2.63	2.59	2.81	3.98	2.13	2.13	2.17	2.09

Last Updated: February 28, 2025, 6:47 pm

Below is a detailed analysis of the quarterly data for La Opala RG Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is ₹91.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 91.00 Cr..
For Expenses, as of Dec 2024, the value is ₹66.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 61.00 Cr. (Sep 2024) to ₹66.00 Cr., marking an increase of ₹5.00 Cr..
For Operating Profit, as of Dec 2024, the value is ₹26.00 Cr.. The value appears to be declining and may need further review. It has decreased from 29.00 Cr. (Sep 2024) to ₹26.00 Cr., marking a decrease of 3.00 Cr..
For OPM %, as of Dec 2024, the value is 28.00%. The value appears to be declining and may need further review. It has decreased from 32.00% (Sep 2024) to 28.00%, marking a decrease of 4.00%.
For Other Income, as of Dec 2024, the value is ₹10.00 Cr.. The value appears to be declining and may need further review. It has decreased from 15.00 Cr. (Sep 2024) to ₹10.00 Cr., marking a decrease of 5.00 Cr..
For Interest, as of Dec 2024, the value is ₹2.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1.00 Cr. (Sep 2024) to ₹2.00 Cr., marking an increase of ₹1.00 Cr..
For Depreciation, as of Dec 2024, the value is ₹5.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 4.00 Cr. (Sep 2024) to ₹5.00 Cr., marking an increase of ₹1.00 Cr..
For Profit before tax, as of Dec 2024, the value is ₹29.00 Cr.. The value appears to be declining and may need further review. It has decreased from 39.00 Cr. (Sep 2024) to ₹29.00 Cr., marking a decrease of 10.00 Cr..
For Tax %, as of Dec 2024, the value is 20.00%. The value appears to be improving (decreasing) as expected. It has decreased from 39.00% (Sep 2024) to 20.00%, marking a decrease of 19.00%.
For Net Profit, as of Dec 2024, the value is ₹23.00 Cr.. The value appears to be declining and may need further review. It has decreased from 24.00 Cr. (Sep 2024) to ₹23.00 Cr., marking a decrease of 1.00 Cr..
For EPS in Rs, as of Dec 2024, the value is 2.09. The value appears to be declining and may need further review. It has decreased from ₹2.17 (Sep 2024) to 2.09, marking a decrease of ₹0.08.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 3:41 pm

Metric	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
Sales	153	176	222	248	235	259	278	270	211	323	452	365	337
Expenses	109	126	156	161	146	150	165	166	143	200	280	229	230
Operating Profit	44	50	66	86	89	109	113	104	69	122	172	136	107
OPM %	29%	28%	30%	35%	38%	42%	40%	39%	32%	38%	38%	37%	32%
Other Income	-2	1	1	1	11	11	17	17	8	12	22	44	47
Interest	4	3	1	1	1	1	1	1	0	4	7	6	5
Depreciation	6	7	10	9	12	14	16	16	12	14	22	22	18
Profit before tax	32	41	56	78	86	105	113	105	64	117	165	152	130
Tax %	30%	27%	25%	25%	28%	30%	34%	19%	23%	25%	25%	16%
Net Profit	23	30	42	59	62	73	74	84	50	87	123	128	95
EPS in Rs	2.16	2.83	3.76	5.29	5.60	6.62	6.67	7.59	4.47	7.87	11.08	11.51	8.52
Dividend Payout %	16%	18%	17%	17%	18%	17%	18%	16%	34%	29%	45%	87%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	30.43%	40.00%	40.48%	5.08%	17.74%	1.37%	13.51%	-40.48%	74.00%	41.38%	4.07%
Change in YoY Net Profit Growth (%)	0.00%	9.57%	0.48%	-35.39%	12.66%	-16.37%	12.14%	-53.99%	114.48%	-32.62%	-37.31%

La Opala RG Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

No data available for the compounded sales growth chart.

Balance Sheet

Last Updated: December 14, 2024, 3:16 pm

Month	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	11	11	11	11	11	22	22	22	22	22	22	22	22
Reserves	63	87	174	221	424	481	507	523	644	718	753	829	794
Borrowings	30	14	8	6	0	4	1	5	2	15	13	9	7
Other Liabilities	28	33	36	46	60	69	71	61	74	91	109	66	185
Total Liabilities	132	145	229	284	495	577	601	611	742	846	897	927	1,008
Fixed Assets	64	73	65	107	108	131	121	122	114	119	217	197	182
CWIP	1	2	6	1	1	0	2	25	81	108	0	6	13
Investments	8	0	90	95	305	361	356	340	461	535	554	588	666
Other Assets	59	69	68	80	82	84	122	124	86	84	126	137	148
Total Assets	132	145	229	284	495	577	601	611	742	846	897	927	1,008

Below is a detailed analysis of the balance sheet data for La Opala RG Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is ₹22.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹22.00 Cr..
For Reserves, as of Sep 2024, the value is ₹794.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹829.00 Cr. (Mar 2024) to ₹794.00 Cr., marking a decrease of 35.00 Cr..
For Borrowings, as of Sep 2024, the value is ₹7.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from ₹9.00 Cr. (Mar 2024) to ₹7.00 Cr., marking a decrease of 2.00 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹185.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹66.00 Cr. (Mar 2024) to ₹185.00 Cr., marking an increase of 119.00 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹1,008.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹927.00 Cr. (Mar 2024) to ₹1,008.00 Cr., marking an increase of 81.00 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹182.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹197.00 Cr. (Mar 2024) to ₹182.00 Cr., marking a decrease of 15.00 Cr..
For CWIP, as of Sep 2024, the value is ₹13.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹6.00 Cr. (Mar 2024) to ₹13.00 Cr., marking an increase of 7.00 Cr..
For Investments, as of Sep 2024, the value is ₹666.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹588.00 Cr. (Mar 2024) to ₹666.00 Cr., marking an increase of 78.00 Cr..
For Other Assets, as of Sep 2024, the value is ₹148.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹137.00 Cr. (Mar 2024) to ₹148.00 Cr., marking an increase of 11.00 Cr..
For Total Assets, as of Sep 2024, the value is ₹1,008.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹927.00 Cr. (Mar 2024) to ₹1,008.00 Cr., marking an increase of 81.00 Cr..

Notably, the Reserves (₹794.00 Cr.) exceed the Borrowings (7.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	31	39	47	61	72	80	51	73	83	99	109	68
Cash from Investing Activity +	-29	-8	-97	-49	-52	-69	-32	-45	-79	-75	-69	-25
Cash from Financing Activity +	-2	-23	42	-11	-19	-10	-18	-29	-4	-24	-40	-43
Net Cash Flow	0	8	-9	0	1	1	0	-1	-0	-0	0	0

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	14.00	36.00	58.00	80.00	89.00	105.00	112.00	99.00	67.00	107.00	159.00	127.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	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	44	45	38	38	51	58	63	59	65	37	29	25
Inventory Days	513	364	385	370	336	362	807	757	255	353	596	1,280
Days Payable	66	45	60	42	65	114	215	167	111	185	206	111
Cash Conversion Cycle	492	364	363	367	322	305	655	650	209	205	419	1,193
Working Capital Days	67	69	52	54	73	62	83	91	46	15	44	102
ROCE %	43%	40%	37%	37%	26%	23%	21%	19%	10%	17%	22%	19%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoters	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%	65.64%
FIIs	6.14%	6.39%	6.00%	5.28%	4.67%	4.31%	3.96%	1.75%	1.68%	1.47%	1.58%	1.54%
DIIs	15.08%	14.58%	14.52%	15.03%	15.21%	15.26%	15.88%	18.90%	19.44%	19.25%	20.43%	19.95%
Public	13.13%	13.39%	13.83%	14.04%	14.46%	14.79%	14.51%	13.69%	13.22%	13.63%	12.33%	12.86%
No. of Shareholders	41,045	54,525	62,594	65,686	67,449	70,074	70,984	69,297	68,069	72,458	77,590	68,437

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
HDFC Small Cap Fund - Regular Plan	7,613,687	1.39	322.52	7,613,687	2025-03-10	0%
DSP Small Cap Fund	6,121,822	2.19	259.32	7,613,687	2025-03-10	-19.59%
UTI Mid Cap Fund	1,978,110	0.96	83.79	7,613,687	2025-03-10	-74.02%
Nippon India Small Cap Fund	1,882,205	0.21	79.73	7,613,687	2025-03-10	-75.28%
Aditya Birla Sun Life Multi-Cap Fund	643,525	0.62	27.26	7,613,687	2025-03-10	-91.55%
ITI Small Cap Fund	325,699	0.84	13.8	7,613,687	2025-03-10	-95.72%
Bank of India Small Cap Fund	264,000	1.55	11.18	7,613,687	2025-03-10	-96.53%
ITI Multi Cap Fund	175,645	1.13	7.44	7,613,687	2025-03-10	-97.69%
Bank of India Multi Cap Fund	83,176	1.15	3.52	7,613,687	2025-03-10	-98.91%
WhiteOak Capital Mid Cap Fund	82,333	0.31	3.49	7,613,687	2025-03-10	-98.92%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	2.00	2.00	2.00	2.00	2.00
Basic EPS (Rs.)	11.51	11.08	7.87	4.47	7.59
Diluted EPS (Rs.)	11.51	11.08	7.87	4.47	7.59
Cash EPS (Rs.)	13.46	13.04	9.10	5.57	9.03
Book Value[Excl.RevalReserv]/Share (Rs.)	76.71	69.81	66.71	59.98	49.11
Book Value[Incl.RevalReserv]/Share (Rs.)	76.71	69.81	66.71	59.98	49.11
Dividend / Share (Rs.)	10.00	5.00	2.30	1.50	1.20
Revenue From Operations / Share (Rs.)	32.89	40.75	29.07	19.03	24.33
PBDIT / Share (Rs.)	16.21	17.47	12.74	6.89	10.92
PBIT / Share (Rs.)	14.26	15.51	11.51	5.79	9.48
PBT / Share (Rs.)	13.67	14.84	10.50	5.76	9.43
Net Profit / Share (Rs.)	11.51	11.08	7.87	4.47	7.59
PBDIT Margin (%)	49.27	42.87	43.82	36.19	44.88
PBIT Margin (%)	43.33	38.06	39.58	30.40	38.96
PBT Margin (%)	41.56	36.41	36.10	30.28	38.75
Net Profit Margin (%)	34.98	27.18	27.07	23.46	31.20
Return on Networth / Equity (%)	14.99	15.86	11.79	7.44	15.45
Return on Capital Employeed (%)	17.63	20.64	16.24	9.22	18.40
Return On Assets (%)	13.77	13.71	10.32	6.68	13.78
Long Term Debt / Equity (X)	0.01	0.01	0.01	0.00	0.00
Total Debt / Equity (X)	0.01	0.01	0.01	0.00	0.01
Asset Turnover Ratio (%)	0.40	0.51	0.40	0.31	0.44
Current Ratio (X)	20.27	8.51	7.12	8.28	9.23
Quick Ratio (X)	16.91	7.31	6.51	7.63	7.84
Inventory Turnover Ratio (X)	0.92	1.94	1.92	0.71	0.96
Dividend Payout Ratio (NP) (%)	26.07	25.27	38.11	0.00	31.61
Dividend Payout Ratio (CP) (%)	22.28	21.47	32.95	0.00	26.57
Earning Retention Ratio (%)	73.93	74.73	61.89	0.00	68.39
Cash Earning Retention Ratio (%)	77.72	78.53	67.05	0.00	73.43
Interest Coverage Ratio (X)	27.79	25.89	34.74	301.42	210.95
Interest Coverage Ratio (Post Tax) (X)	20.73	17.42	24.22	196.40	147.68
Enterprise Value (Cr.)	3310.96	3777.83	3848.52	2456.47	1658.32
EV / Net Operating Revenue (X)	9.07	8.35	11.93	11.63	6.14
EV / EBITDA (X)	18.40	19.48	27.22	32.12	13.68
MarketCap / Net Operating Revenue (X)	9.05	8.33	11.90	11.64	6.14
Retention Ratios (%)	73.92	74.72	61.88	0.00	68.38
Price / BV (X)	3.88	4.87	5.18	3.69	3.04
Price / Net Operating Revenue (X)	9.05	8.34	11.90	11.64	6.14
EarningsYield	0.03	0.03	0.02	0.02	0.05

After reviewing the key financial ratios for La Opala RG Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 2.00.
For Basic EPS (Rs.), as of Mar 24, the value is 11.51. This value is within the healthy range. It has increased from 11.08 (Mar 23) to 11.51, marking an increase of 0.43.
For Diluted EPS (Rs.), as of Mar 24, the value is 11.51. This value is within the healthy range. It has increased from 11.08 (Mar 23) to 11.51, marking an increase of 0.43.
For Cash EPS (Rs.), as of Mar 24, the value is 13.46. This value is within the healthy range. It has increased from 13.04 (Mar 23) to 13.46, marking an increase of 0.42.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 76.71. It has increased from 69.81 (Mar 23) to 76.71, marking an increase of 6.90.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 76.71. It has increased from 69.81 (Mar 23) to 76.71, marking an increase of 6.90.
For Dividend / Share (Rs.), as of Mar 24, the value is 10.00. This value exceeds the healthy maximum of 3. It has increased from 5.00 (Mar 23) to 10.00, marking an increase of 5.00.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 32.89. It has decreased from 40.75 (Mar 23) to 32.89, marking a decrease of 7.86.
For PBDIT / Share (Rs.), as of Mar 24, the value is 16.21. This value is within the healthy range. It has decreased from 17.47 (Mar 23) to 16.21, marking a decrease of 1.26.
For PBIT / Share (Rs.), as of Mar 24, the value is 14.26. This value is within the healthy range. It has decreased from 15.51 (Mar 23) to 14.26, marking a decrease of 1.25.
For PBT / Share (Rs.), as of Mar 24, the value is 13.67. This value is within the healthy range. It has decreased from 14.84 (Mar 23) to 13.67, marking a decrease of 1.17.
For Net Profit / Share (Rs.), as of Mar 24, the value is 11.51. This value is within the healthy range. It has increased from 11.08 (Mar 23) to 11.51, marking an increase of 0.43.
For PBDIT Margin (%), as of Mar 24, the value is 49.27. This value is within the healthy range. It has increased from 42.87 (Mar 23) to 49.27, marking an increase of 6.40.
For PBIT Margin (%), as of Mar 24, the value is 43.33. This value exceeds the healthy maximum of 20. It has increased from 38.06 (Mar 23) to 43.33, marking an increase of 5.27.
For PBT Margin (%), as of Mar 24, the value is 41.56. This value is within the healthy range. It has increased from 36.41 (Mar 23) to 41.56, marking an increase of 5.15.
For Net Profit Margin (%), as of Mar 24, the value is 34.98. This value exceeds the healthy maximum of 10. It has increased from 27.18 (Mar 23) to 34.98, marking an increase of 7.80.
For Return on Networth / Equity (%), as of Mar 24, the value is 14.99. This value is below the healthy minimum of 15. It has decreased from 15.86 (Mar 23) to 14.99, marking a decrease of 0.87.
For Return on Capital Employeed (%), as of Mar 24, the value is 17.63. This value is within the healthy range. It has decreased from 20.64 (Mar 23) to 17.63, marking a decrease of 3.01.
For Return On Assets (%), as of Mar 24, the value is 13.77. This value is within the healthy range. It has increased from 13.71 (Mar 23) to 13.77, marking an increase of 0.06.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.01. This value is below the healthy minimum of 0.2. There is no change compared to the previous period (Mar 23) which recorded 0.01.
For Total Debt / Equity (X), as of Mar 24, the value is 0.01. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 0.01.
For Asset Turnover Ratio (%), as of Mar 24, the value is 0.40. It has decreased from 0.51 (Mar 23) to 0.40, marking a decrease of 0.11.
For Current Ratio (X), as of Mar 24, the value is 20.27. This value exceeds the healthy maximum of 3. It has increased from 8.51 (Mar 23) to 20.27, marking an increase of 11.76.
For Quick Ratio (X), as of Mar 24, the value is 16.91. This value exceeds the healthy maximum of 2. It has increased from 7.31 (Mar 23) to 16.91, marking an increase of 9.60.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 0.92. This value is below the healthy minimum of 4. It has decreased from 1.94 (Mar 23) to 0.92, marking a decrease of 1.02.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 26.07. This value is within the healthy range. It has increased from 25.27 (Mar 23) to 26.07, marking an increase of 0.80.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 22.28. This value is within the healthy range. It has increased from 21.47 (Mar 23) to 22.28, marking an increase of 0.81.
For Earning Retention Ratio (%), as of Mar 24, the value is 73.93. This value exceeds the healthy maximum of 70. It has decreased from 74.73 (Mar 23) to 73.93, marking a decrease of 0.80.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 77.72. This value exceeds the healthy maximum of 70. It has decreased from 78.53 (Mar 23) to 77.72, marking a decrease of 0.81.
For Interest Coverage Ratio (X), as of Mar 24, the value is 27.79. This value is within the healthy range. It has increased from 25.89 (Mar 23) to 27.79, marking an increase of 1.90.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 20.73. This value is within the healthy range. It has increased from 17.42 (Mar 23) to 20.73, marking an increase of 3.31.
For Enterprise Value (Cr.), as of Mar 24, the value is 3,310.96. It has decreased from 3,777.83 (Mar 23) to 3,310.96, marking a decrease of 466.87.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 9.07. This value exceeds the healthy maximum of 3. It has increased from 8.35 (Mar 23) to 9.07, marking an increase of 0.72.
For EV / EBITDA (X), as of Mar 24, the value is 18.40. This value exceeds the healthy maximum of 15. It has decreased from 19.48 (Mar 23) to 18.40, marking a decrease of 1.08.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 9.05. This value exceeds the healthy maximum of 3. It has increased from 8.33 (Mar 23) to 9.05, marking an increase of 0.72.
For Retention Ratios (%), as of Mar 24, the value is 73.92. This value exceeds the healthy maximum of 70. It has decreased from 74.72 (Mar 23) to 73.92, marking a decrease of 0.80.
For Price / BV (X), as of Mar 24, the value is 3.88. This value exceeds the healthy maximum of 3. It has decreased from 4.87 (Mar 23) to 3.88, marking a decrease of 0.99.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 9.05. This value exceeds the healthy maximum of 3. It has increased from 8.34 (Mar 23) to 9.05, marking an increase of 0.71.
For EarningsYield, as of Mar 24, the value is 0.03. This value is below the healthy minimum of 5. There is no change compared to the previous period (Mar 23) which recorded 0.03.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of La Opala RG Ltd as of March 12, 2025 is: ₹237.70

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of March 12, 2025, La Opala RG Ltd is Undervalued by 8.05% compared to the current share price 220.00

Intrinsic Value of La Opala RG Ltd as of March 12, 2025 is: 270.43

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of March 12, 2025, La Opala RG Ltd is Undervalued by 22.92% compared to the current share price 220.00

Last 5 Year EPS CAGR: 13.77%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 26.17%, which is a positive sign. The company has higher reserves (478.31 cr) compared to borrowings (8.77 cr), indicating strong financial stability. The company has shown consistent growth in sales (271.46 cr) and profit (95.69 cr) over the years.	The stock has a high average Working Capital Days of 63.17, which may not be favorable. The stock has a high average Cash Conversion Cycle of 362.67, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in La Opala RG Ltd:
1. Net Profit Margin: 34.98%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 17.63% (Industry Average ROCE: 14.34%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 14.99% (Industry Average ROE: 14.57%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 20.73
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 16.91
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 25.8 (Industry average Stock P/E: 41.72)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.01
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

La Opala RG Ltd. is a Public Limited Listed company incorporated on 11/06/1987 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L26101WB1987PLC042512 and registration number is 042512. Currently Company is involved in the business activities of Manufacture of table or kitchen glassware. Company's Total Operating Revenue is Rs. 365.13 Cr. and Equity Capital is Rs. 22.20 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Glass & Glass Products	Eco Centre, 8th Floor, Kolkata West Bengal 700091	info@laopala.in http://www.laopala.in

Management
Name	Position Held
Mr. Sushil Jhunjhunwala	Chairman
Mr. Ajit Jhunjhunwala	Managing Director
Mrs. Nidhi Jhunjhunwala	Executive Director
Mr. Subir Bose	Non Executive Director
Prof. Santanu Ray	Non Executive Director
Ms. Suparna Chakrabortti	Non Executive Director
Mr. Rajiv Gujral	Non Executive Director
Mr. Arun Churiwal	Non Executive Director

FAQ

What is the latest intrinsic value of La Opala RG Ltd?

The latest intrinsic value of La Opala RG Ltd as on 10 March 2025 is ₹237.70, which is 8.05% higher than the current market price of 220.00, indicating the stock is undervalued by 8.05%. The intrinsic value of La Opala RG Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹2,442 Cr. and recorded a high/low of ₹386/190 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹794 Cr and total liabilities of ₹1,008 Cr.

What is the Market Cap of La Opala RG Ltd?

The Market Cap of La Opala RG Ltd is 2,442 Cr..

What is the current Stock Price of La Opala RG Ltd as on 10 March 2025?

The current stock price of La Opala RG Ltd as on 10 March 2025 is ₹220.

What is the High / Low of La Opala RG Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of La Opala RG Ltd stocks is ₹386/190.

What is the Stock P/E of La Opala RG Ltd?

The Stock P/E of La Opala RG Ltd is 25.8.

What is the Book Value of La Opala RG Ltd?

The Book Value of La Opala RG Ltd is 73.6.

What is the Dividend Yield of La Opala RG Ltd?

The Dividend Yield of La Opala RG Ltd is 2.27 %.

What is the ROCE of La Opala RG Ltd?

The ROCE of La Opala RG Ltd is 18.7 %.

What is the ROE of La Opala RG Ltd?

The ROE of La Opala RG Ltd is 15.3 %.

What is the Face Value of La Opala RG Ltd?

The Face Value of La Opala RG Ltd is 2.00.