Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 21 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Ramco Industries Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 20, 2024, 9:10 pm

Market Cap 2,446 Cr.
Current Price 282
High / Low310/192
Stock P/E19.3
Book Value 474
Dividend Yield0.27 %
ROCE3.15 %
ROE2.67 %
Face Value 1.00
PEG Ratio-2.14

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

View Share Price Target for Ramco Industries Ltd

Competitors of Ramco Industries Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Visaka Industries Ltd 789 Cr. 91.3178/82.3 86.40.55 %3.33 %0.33 % 2.00
Sanghi Industries Ltd 2,102 Cr. 81.4156/71.7 31.90.00 %5.45 %34.1 % 10.0
Ramco Industries Ltd 2,446 Cr. 282310/19219.3 4740.27 %3.15 %2.67 % 1.00
BIGBLOC Construction Ltd 1,452 Cr. 103148/75.270.9 9.340.39 %24.0 %34.2 % 2.00
Industry Average1,697.25 Cr139.4345.10150.410.30%8.98%17.83%3.75

All Competitor Stocks of Ramco Industries Ltd

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales340419311337391497304304350487316334365
Expenses300338256286355422273294316433287300325
Operating Profit40815651357430113454293440
OPM %12%19%18%15%9%15%10%3%10%11%9%10%11%
Other Income18134259774334
Interest2222334776676
Depreciation88997888999910
Profit before tax4772484428682622543182028
Tax %26%41%30%31%29%29%43%98%-73%23%56%36%30%
Net Profit6676144374661315840-42644
EPS in Rs7.678.7216.564.315.347.000.300.106.734.56-0.483.045.05

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales8807858638658819321,0369741,2091,4601,4581,501
Expenses7497227837857648149098711,0141,2341,3051,345
Operating Profit131638080117118128103195226152156
OPM %15%8%9%9%13%13%12%11%16%15%10%10%
Other Income18112143224424462282414
Interest31363840342215151092125
Depreciation374925252628293133333437
Profit before tax80-11395779112107103175193122109
Tax %16%71%7%-0%30%30%30%33%34%34%13%33%
Net Profit67-390192205176172170279303123106
EPS in Rs7.78-0.3610.3922.2123.6320.3119.8919.5632.1634.9514.1112.18
Dividend Payout %14%-70%3%2%2%2%3%3%3%3%7%6%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-104.48%3100.00%113.33%6.77%-14.15%-2.27%-1.16%64.12%8.60%-59.41%-13.82%
Change in YoY Net Profit Growth (%)0.00%3204.48%-2986.67%-106.56%-20.92%11.87%1.11%65.28%-55.52%-68.01%45.58%

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

Growth

Compounded Sales Growth
10 Years:7%
5 Years:8%
3 Years:7%
TTM:9%
Compounded Profit Growth
10 Years:44%
5 Years:-9%
3 Years:-28%
TTM:36%
Stock Price CAGR
10 Years:13%
5 Years:8%
3 Years:3%
1 Year:36%
Return on Equity
10 Years:6%
5 Years:5%
3 Years:5%
Last Year:3%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 7:47 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital9999999999999
Reserves5185136022,5142,7072,8773,0443,2013,4753,7503,8754,0524,102
Borrowings451408413363336213187238152224308242130
Other Liabilities145117140173211217224266332312273273332
Total Liabilities1,1231,0471,1643,0593,2633,3153,4643,7133,9684,2944,4654,5754,572
Fixed Assets291411407407424424443467472523563565554
CWIP1101210221110521361912617
Investments1981982612,1292,2702,3662,4772,6022,8173,0533,0583,1723,163
Other Assets524427487501558515539624643699832832838
Total Assets1,1231,0471,1643,0593,2633,3153,4643,7133,9684,2944,4654,5754,572

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +9123897947126883619088-43135
Cash from Investing Activity +-117-50-156-913-33-63-73-138-27-21
Cash from Financing Activity +98-55-77-57-48-150-3627-1046354-100
Net Cash Flow-1018-328-9-122001413-1714

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-320.00-345.00-333.00-283.00-219.00-95.00-59.00-135.0043.002.00-156.00-86.00

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

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days262930303035333128231517
Inventory Days227171195202256207194264217203273262
Days Payable222228504636335048261113
Cash Conversion Cycle230178198183239206194246197200277267
Working Capital Days12011010187108100801048285131126
ROCE %13%3%7%4%3%4%4%3%5%5%3%3%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters54.03%54.03%53.97%53.97%53.97%53.97%53.88%53.88%53.88%53.88%54.81%54.81%
FIIs2.99%2.99%3.03%3.02%2.94%1.98%1.16%0.73%0.71%0.90%0.85%0.98%
DIIs3.51%3.51%3.51%3.51%3.51%3.51%3.50%3.50%4.24%4.18%4.18%4.18%
Government0.20%0.20%0.20%0.20%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public39.28%39.27%39.29%39.31%39.58%40.54%41.45%41.89%41.16%41.04%40.16%40.03%
No. of Shareholders27,76128,62528,99229,63429,58330,58330,35531,22232,80934,25734,27131,887

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Tata Small Cap Fund2,281,5810.7748.632,281,5812024-11-160%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)12.6614.6536.2733.3820.29
Diluted EPS (Rs.)12.6614.6536.2733.3820.29
Cash EPS (Rs.)12.6716.1318.3717.1411.52
Book Value[Excl.RevalReserv]/Share (Rs.)467.80447.42433.73402.01370.33
Book Value[Incl.RevalReserv]/Share (Rs.)467.80447.42433.73402.01370.33
Revenue From Operations / Share (Rs.)172.95167.90168.14139.55112.40
PBDIT / Share (Rs.)19.6419.9826.9925.0716.61
PBIT / Share (Rs.)15.3816.0823.2221.3113.04
PBT / Share (Rs.)12.5014.0222.2220.2011.93
Net Profit / Share (Rs.)8.4112.2314.6013.387.95
NP After MI And SOA / Share (Rs.)12.1814.1134.9532.1619.56
PBDIT Margin (%)11.3511.9016.0517.9614.77
PBIT Margin (%)8.899.5713.8015.2611.59
PBT Margin (%)7.228.3413.2114.4710.61
Net Profit Margin (%)4.867.288.689.587.07
NP After MI And SOA Margin (%)7.048.4020.7823.0417.40
Return on Networth / Equity (%)2.603.158.058.005.28
Return on Capital Employeed (%)3.233.515.235.193.46
Return On Assets (%)2.312.747.006.964.56
Long Term Debt / Equity (X)0.000.010.000.010.01
Total Debt / Equity (X)0.050.070.050.040.06
Asset Turnover Ratio (%)0.330.430.420.390.34
Current Ratio (X)1.851.651.461.491.35
Quick Ratio (X)0.470.420.590.650.56
Inventory Turnover Ratio (X)1.401.481.641.391.41
Dividend Payout Ratio (NP) (%)8.217.070.003.105.11
Dividend Payout Ratio (CP) (%)6.085.540.002.784.32
Earning Retention Ratio (%)91.7992.930.0096.9094.89
Cash Earning Retention Ratio (%)93.9294.460.0097.2295.68
Interest Coverage Ratio (X)6.828.2727.0622.719.80
Interest Coverage Ratio (Post Tax) (X)3.925.9215.6413.125.35
Enterprise Value (Cr.)1898.551311.371963.192289.221114.43
EV / Net Operating Revenue (X)1.260.891.351.891.14
EV / EBITDA (X)11.137.568.3910.547.74
MarketCap / Net Operating Revenue (X)1.160.731.261.840.99
Retention Ratios (%)91.7892.920.0096.8994.88
Price / BV (X)0.420.270.480.630.30
Price / Net Operating Revenue (X)1.160.731.261.840.99
EarningsYield0.060.110.160.120.17

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Ramco Industries Ltd as of November 21, 2024 is: 244.92

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 November 21, 2024, Ramco Industries Ltd is Overvalued by 13.15% compared to the current share price 282.00

Intrinsic Value of Ramco Industries Ltd as of November 21, 2024 is: 222.78

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 November 21, 2024, Ramco Industries Ltd is Overvalued by 21.00% compared to the current share price 282.00

Last 5 Year EPS CAGR: -9.04%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (2,710.00 cr) compared to borrowings (281.92 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (515.42 cr) and profit (97.08 cr) over the years.
  1. The stock has a low average ROCE of 4.75%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 102.83, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 217.92, 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 Ramco Industries Ltd:
    1. Net Profit Margin: 4.86%
      • 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: 3.23% (Industry Average ROCE: 8.98%)
      • 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%: 2.6% (Industry Average ROE: 17.83%)
      • 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): 3.92
      • 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: 0.47
      • 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: 19.3 (Industry average Stock P/E: 22.55)
      • 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: 0.05
      • 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

Ramco Industries Ltd. is a Public Limited Listed company incorporated on 27/01/1965 and has its registered office in the State of Tamil Nadu, India. Company’s Corporate Identification Number(CIN) is L26943TN1965PLC005297 and registration number is 005297. Currently Company is involved in the business activities of Preparation and spinning of cotton fiber including blended* cotton. Company’s Total Operating Revenue is Rs. 1183.91 Cr. and Equity Capital is Rs. 8.67 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Cement Products47, P.S.K. Nagar, Rajapalayam Tamil Nadu 626108bms@ril.co.in
http://www.ramcoindltd.com
Management
NamePosition Held
Mr. P R Venketrama RajaChairman
Mr. P V Abinav Ramasubramaniam RajaManaging Director
Mr. S S Ramachandra RajaDirector
Mr. N K Shrikantan RajaDirector
Mr. R S AgarwalDirector
Mr. V SanthanaramanDirector
Justice(Retd) Chitra VenkataramanDirector
Mr. Ajay Bhaskar BaligaDirector

FAQ

What is the latest intrinsic value of Ramco Industries Ltd?

The latest intrinsic value of Ramco Industries Ltd as on 21 November 2024 is ₹244.92, which is 13.15% lower than the current market price of ₹282.00.

What is the Market Cap of Ramco Industries Ltd?

The Market Cap of Ramco Industries Ltd is 2,446 Cr..

What is the current Stock Price of Ramco Industries Ltd as on 21 November 2024?

The current stock price of Ramco Industries Ltd as on 21 November 2024 is ₹282.

What is the High / Low of Ramco Industries Ltd stocks in FY 2024?

In FY 2024, the High / Low of Ramco Industries Ltd stocks is 310/192.

What is the Stock P/E of Ramco Industries Ltd?

The Stock P/E of Ramco Industries Ltd is 19.3.

What is the Book Value of Ramco Industries Ltd?

The Book Value of Ramco Industries Ltd is 474.

What is the Dividend Yield of Ramco Industries Ltd?

The Dividend Yield of Ramco Industries Ltd is 0.27 %.

What is the ROCE of Ramco Industries Ltd?

The ROCE of Ramco Industries Ltd is 3.15 %.

What is the ROE of Ramco Industries Ltd?

The ROE of Ramco Industries Ltd is 2.67 %.

What is the Face Value of Ramco Industries Ltd?

The Face Value of Ramco Industries Ltd is 1.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Ramco Industries Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE