LA OPALA RG LIMITED Financials La Opala RG Limited NSE India S.E.
Equities
LAOPALA
INE059D01020
Appliances, Tools & Housewares
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 317.2 INR | -3.51% |
|
+1.83% | -14.63% |
| 05-30 | La Opala RG Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2024 | CI |
| 05-30 | La Opala RG Limited Proposes Special Dividend for the Financial Year 2023-24 | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 24,015 | 16,572 | 24,598 | 38,389 | 37,701 | 35,231 | - | - |
| Enterprise Value (EV) 1 | 21,649 | 16,572 | 21,564 | 34,984 | 33,606 | 33,028 | 27,480 | 25,990 |
| P/E ratio | 32.4 x | 19.7 x | 49.6 x | 43.9 x | 30.7 x | 25.9 x | 26.3 x | 20.9 x |
| Yield | - | - | - | 0.23% | 1.47% | 0.6% | 0.6% | 0.66% |
| Capitalization / Revenue | 8.64 x | 6.14 x | 11.6 x | 11.9 x | 8.33 x | 9.05 x | 8.18 x | 6.51 x |
| EV / Revenue | 7.78 x | 6.14 x | 10.2 x | 10.8 x | 7.43 x | 9.05 x | 6.38 x | 4.8 x |
| EV / EBITDA | 19.3 x | 13.7 x | 28.2 x | 28.6 x | 19.5 x | 22.2 x | 16.5 x | 12.2 x |
| EV / FCF | 63 x | - | 58.3 x | 62.1 x | 38.5 x | 21.9 x | 25.9 x | 22.8 x |
| FCF Yield | 1.59% | - | 1.72% | 1.61% | 2.6% | 4.57% | 3.86% | 4.39% |
| Price to Book | 4.54 x | 3.04 x | 3.69 x | 5.18 x | 4.87 x | 3.99 x | 3.7 x | 3.25 x |
| Nbr of stocks (in thousands) | 111,000 | 111,000 | 111,000 | 111,000 | 111,000 | 111,000 | - | - |
| Reference price 2 | 216.4 | 149.3 | 221.6 | 345.8 | 339.6 | 317.4 | 317.4 | 317.4 |
| Announcement Date | 11/05/19 | 30/06/20 | 25/05/21 | 30/05/22 | 29/05/23 | 30/05/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,781 | 2,700 | 2,113 | 3,227 | 4,523 | 3,651 | 4,307 | 5,415 |
| EBITDA 1 | 1,124 | 1,212 | 764.7 | 1,223 | 1,722 | 1,490 | 1,667 | 2,138 |
| EBIT 1 | 1,133 | - | 561.6 | 1,086 | 1,504 | 1,273 | 1,602 | 1,995 |
| Operating Margin | 40.74% | - | 26.58% | 33.65% | 33.25% | 34.86% | 37.21% | 36.84% |
| Earnings before Tax (EBT) 1 | 1,126 | 1,046 | 639.9 | 1,165 | 1,647 | 1,518 | 1,777 | 2,258 |
| Net income 1 | 740.4 | 842.7 | 495.7 | 873.7 | 1,230 | 1,277 | 1,336 | 1,695 |
| Net margin | 26.62% | 31.21% | 23.46% | 27.08% | 27.19% | 34.98% | 31.03% | 31.3% |
| EPS 2 | 6.670 | 7.590 | 4.470 | 7.870 | 11.08 | 11.51 | 12.05 | 15.17 |
| Free Cash Flow 1 | 343.4 | - | 370.1 | 563.2 | 872.4 | 1,316 | 1,060 | 1,141 |
| FCF margin | 12.35% | - | 17.52% | 17.45% | 19.29% | 34.65% | 24.6% | 21.07% |
| FCF Conversion (EBITDA) | 30.56% | - | 48.4% | 46.07% | 50.67% | 88.74% | 63.57% | 53.37% |
| FCF Conversion (Net income) | 46.39% | - | 74.66% | 64.46% | 70.94% | 97.3% | 79.29% | 67.33% |
| Dividend per Share 2 | - | - | - | 0.8000 | 5.000 | 1.900 | 1.900 | 2.100 |
| Announcement Date | 11/05/19 | 30/06/20 | 25/05/21 | 30/05/22 | 29/05/23 | 30/05/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 821.5 | 1,349 | 1,264 | 1,089 | 862.2 | 1,079 | 921 |
| EBITDA 1 | 326.7 | 532.1 | 460.8 | 402.1 | 353 | 401 | 341 |
| EBIT | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - |
| Net income 1 | - | 390.7 | 346.4 | 292 | 287.2 | 326 | - |
| Net margin | - | 28.95% | 27.41% | 26.81% | 33.3% | 30.21% | - |
| EPS 2 | - | 3.520 | 3.120 | 2.630 | 2.590 | 2.900 | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 13/08/22 | 11/11/22 | 14/02/23 | 29/05/23 | 10/08/23 | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 2,366 | - | 3,034 | 3,405 | 4,095 | 6,436 | 7,751 | 9,241 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 343 | - | 370 | 563 | 872 | 1,316 | 1,060 | 1,141 |
| ROE (net income / shareholders' equity) | 14.3% | 15.7% | 8.19% | 12.8% | 16.2% | 16.3% | 14.8% | 16.3% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 47.70 | 49.10 | 60.00 | 66.70 | 69.80 | 79.50 | 85.70 | 97.80 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 162 | - | 463 | 431 | 221 | 172 | 355 | 333 |
| Capex / Sales | 5.82% | - | 21.9% | 13.35% | 4.88% | 4.53% | 8.23% | 6.16% |
| Announcement Date | 11/05/19 | 30/06/20 | 25/05/21 | 30/05/22 | 29/05/23 | 30/05/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +20.10% | 62B | |
| +45.95% | 36.69B | |
| +53.06% | 10.95B | |
| -9.03% | 6.05B | |
| +1.72% | 5.92B | |
| +1.51% | 4.99B | |
| +6.53% | 4.8B | |
| +2.35% | 2.64B | |
| +12.81% | 2.62B |
- Stock Market
- Equities
- LAOPALA Stock
- LAOPALA Stock
- Financials La Opala RG Limited
