| Key Financial Ratios of Rasoi (in Rs. Cr.) |
Mar 18 |
Mar 17 |
Mar 16 |
Mar 15 |
Mar 14 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
313.80 |
1,128.08 |
20.27 |
21.76 |
0.99 |
|
| Diluted EPS (Rs.) |
313.80 |
1,128.08 |
20.27 |
21.76 |
0.99 |
|
| Cash EPS (Rs.) |
537.80 |
1,206.00 |
23.62 |
22.10 |
12.00 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
15,749.98 |
15,903.78 |
591.14 |
572.01 |
553.60 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
16,481.78 |
16,635.56 |
628.81 |
609.74 |
593.28 |
|
| Dividend / Share(Rs.) |
10.00 |
20.00 |
1.00 |
1.00 |
1.00 |
|
| Revenue from Operations/Share (Rs.) |
2,141.26 |
2,363.80 |
94.19 |
57.35 |
774.58 |
|
| PBDIT/Share (Rs.) |
481.44 |
859.34 |
29.62 |
37.86 |
24.48 |
|
| PBIT/Share (Rs.) |
257.44 |
781.40 |
26.27 |
37.52 |
13.47 |
|
| PBT/Share (Rs.) |
257.38 |
776.98 |
26.13 |
37.52 |
-2.65 |
|
| Net Profit/Share (Rs.) |
313.78 |
1,128.06 |
20.27 |
21.76 |
0.99 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
22.48 |
36.35 |
31.45 |
66.02 |
3.15 |
|
| PBIT Margin (%) |
12.02 |
33.05 |
27.89 |
65.42 |
1.73 |
|
| PBT Margin (%) |
12.02 |
32.87 |
27.73 |
65.42 |
-0.34 |
|
| Net Profit Margin (%) |
14.65 |
47.72 |
21.51 |
37.93 |
0.12 |
|
| Return on Networth / Equity (%) |
1.99 |
7.09 |
3.42 |
3.80 |
0.17 |
|
| Return on Capital Employed (%) |
1.77 |
6.27 |
3.16 |
3.51 |
0.15 |
|
| Return on Assets (%) |
1.77 |
6.10 |
3.03 |
3.39 |
0.11 |
|
| Total Debt/Equity (X) |
0.00 |
0.00 |
0.00 |
0.00 |
0.27 |
|
| Asset Turnover Ratio (%) |
12.09 |
12.79 |
14.11 |
8.93 |
86.46 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
146.55 |
20.62 |
15.33 |
17.39 |
2.19 |
|
| Quick Ratio (X) |
145.51 |
20.48 |
15.29 |
17.39 |
1.83 |
|
| Inventory Turnover Ratio (X) |
30.75 |
33.14 |
78.40 |
0.00 |
8.65 |
|
| Dividend Payout Ratio (NP) (%) |
6.37 |
1.77 |
4.93 |
4.59 |
100.80 |
|
| Dividend Payout Ratio (CP) (%) |
3.71 |
1.65 |
4.23 |
4.52 |
8.33 |
|
| Earnings Retention Ratio (%) |
93.63 |
98.23 |
95.07 |
95.41 |
-0.80 |
|
| Cash Earnings Retention Ratio (%) |
96.29 |
98.35 |
95.77 |
95.48 |
91.67 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
349.47 |
288.84 |
176.50 |
157.16 |
98.40 |
|
| EV/Net Operating Revenue (X) |
16.89 |
12.65 |
9.70 |
14.18 |
0.66 |
|
| EV/EBITDA (X) |
75.14 |
34.79 |
30.84 |
21.48 |
20.81 |
|
| MarketCap/Net Operating Revenue (X) |
16.91 |
12.69 |
9.74 |
14.49 |
0.48 |
|
| Retention Ratios (%) |
93.62 |
98.22 |
95.06 |
95.40 |
-0.80 |
|
| Price/BV (X) |
2.30 |
1.89 |
1.55 |
1.45 |
0.67 |
|
| Price/Net Operating Revenue |
16.91 |
12.69 |
9.74 |
14.49 |
0.48 |
|
| Earnings Yield |
0.01 |
0.04 |
0.02 |
0.03 |
0.00 |
|
Source : Dion Global Solutions Limited
