Market Closed -
NSE India S.E.
Other stock markets
|
5-day change | 1st Jan Change | ||
1,915.30 INR | -2.30% | -9.27% | +11.15% |
09-09 | Raymond Limited Approves Appointment of Mr. Harmohan H Sahni as Executive Director | CI |
09-05 | India's Raymond Lifestyle falls after debuting with $2.2 billion valuation | RE |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 64.82B | 34.46B | 61.79B | 82.15B | 90.2B | |||||
Other Revenues, Total | - | - | - | - | - | |||||
Total Revenues | 64.82B | 34.46B | 61.79B | 82.15B | 90.2B | |||||
Cost of Goods Sold, Total | 38.14B | 22.28B | 37.61B | 48.68B | 52.79B | |||||
Gross Profit | 26.68B | 12.19B | 24.18B | 33.46B | 37.41B | |||||
Selling General & Admin Expenses, Total | 12.56B | 7.38B | 11.44B | 12.68B | 14.92B | |||||
Provision for Bad Debts | - | - | - | - | - | |||||
Depreciation & Amortization - (IS) | 3.4B | 3.14B | 2.4B | 2.35B | 2.84B | |||||
Other Operating Expenses | 8.7B | 4.98B | 5.47B | 8.68B | 9.27B | |||||
Other Operating Expenses, Total | 24.66B | 15.5B | 19.31B | 23.71B | 27.02B | |||||
Operating Income | 2.02B | -3.31B | 4.87B | 9.75B | 10.39B | |||||
Interest Expense, Total | -3.01B | -2.76B | -2.27B | -2.56B | -3.72B | |||||
Interest And Investment Income | 615M | 496M | 461M | 490M | 1.04B | |||||
Net Interest Expenses | -2.4B | -2.26B | -1.81B | -2.07B | -2.68B | |||||
Income (Loss) On Equity Invest. | 1.52B | -94.8M | -63.48M | 154M | 9.93B | |||||
Currency Exchange Gains (Loss) | -65.88M | 48.71M | 88.61M | 101M | 63.31M | |||||
Other Non Operating Income (Expenses) | 130M | 115M | 281M | 258M | 456M | |||||
EBT, Excl. Unusual Items | 1.2B | -5.5B | 3.37B | 8.19B | 18.15B | |||||
Restructuring Charges | -1.4M | - | -95.54M | -42.09M | -324M | |||||
Merger & Related Restructuring Charges | - | - | - | - | -108M | |||||
Gain (Loss) On Sale Of Investments | -13.62M | 246M | 101M | 236M | 880M | |||||
Gain (Loss) On Sale Of Assets | -5.79M | -157M | 279M | 1.8M | 37.09M | |||||
Asset Writedown | - | -47.4M | -288M | -216M | - | |||||
Insurance Settlements | - | - | 100M | 111M | - | |||||
Other Unusual Items | 408M | 809M | -1.03B | -909M | 17.86M | |||||
EBT, Incl. Unusual Items | 1.59B | -4.65B | 2.43B | 7.37B | 18.66B | |||||
Income Tax Expense | -428M | -1.61B | -219M | 2B | 2.23B | |||||
Earnings From Continuing Operations | 2.02B | -3.04B | 2.65B | 5.37B | 16.43B | |||||
Net Income to Company | 2.02B | -3.04B | 2.65B | 5.37B | 16.43B | |||||
Minority Interest | -56.28M | 66.09M | -47.69M | -80.25M | -53.24M | |||||
Net Income - (IS) | 1.96B | -2.97B | 2.6B | 5.29B | 16.38B | |||||
Net Income to Common Incl Extra Items | 1.96B | -2.97B | 2.6B | 5.29B | 16.38B | |||||
Net Income to Common Excl. Extra Items | 1.96B | -2.97B | 2.6B | 5.29B | 16.38B | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 31.44 | -44.63 | 39.11 | 79.45 | 246.07 | |||||
Basic EPS - Continuing Operations | 31.44 | -44.63 | 39.11 | 79.45 | 246.07 | |||||
Basic Weighted Average Shares Outstanding | 62.38M | 66.56M | 66.57M | 66.57M | 66.56M | |||||
Net EPS - Diluted | 31.16 | -44.63 | 39.11 | 79.45 | 246.07 | |||||
Diluted EPS - Continuing Operations | 31.16 | -44.63 | 39.11 | 79.45 | 246.07 | |||||
Diluted Weighted Average Shares Outstanding | 62.94M | 66.56M | 66.57M | 66.57M | 66.65M | |||||
Normalized Basic EPS | 11.14 | -50.63 | 30.89 | 75.7 | 169.68 | |||||
Normalized Diluted EPS | 11.04 | -50.63 | 30.89 | 75.7 | 169.45 | |||||
Dividend Per Share | - | - | 3 | 3 | 10 | |||||
Payout Ratio | 9.37 | -0.03 | - | 3.79 | 1.23 | |||||
American Depositary Receipts Ratio (ADR) | 2 | 2 | 2 | 2 | 2 | |||||
Supplemental Items | ||||||||||
EBITDA | 4.08B | -1.38B | 6.45B | 11.24B | 12B | |||||
EBITA | 2.02B | -3.31B | 4.87B | 9.75B | 10.39B | |||||
EBIT | 2.02B | -3.31B | 4.87B | 9.75B | 10.39B | |||||
EBITDAR | 4.29B | -1.32B | 6.63B | 11.44B | 12.15B | |||||
Total Revenues (As Reported) | 65.78B | 36.48B | 63.48B | 83.37B | 92.86B | |||||
Effective Tax Rate - (Ratio) | -26.96 | 34.64 | -9 | 27.17 | 11.93 | |||||
Total Current Taxes | 355M | 95.25M | 407M | 83.91M | 2.02B | |||||
Total Deferred Taxes | -783M | -1.7B | -626M | 1.92B | 209M | |||||
Normalized Net Income | 695M | -3.37B | 2.06B | 5.04B | 11.29B | |||||
Interest Capitalized | - | - | - | - | - | |||||
Interest on Long-Term Debt | 1.12B | 1.08B | 1.43B | 1.52B | 2.4B | |||||
Non-Cash Pension Expense | 9.18M | 8.9M | 9.46M | 24.94M | 22.7M | |||||
Supplemental Operating Expense Items | ||||||||||
Advertising Expense | 2.4B | 588M | 2.46B | 2.24B | 3.16B | |||||
Selling and Marketing Expenses | 2.4B | 588M | 2.46B | 2.24B | 3.16B | |||||
General and Administrative Expenses | - | - | - | - | - | |||||
Research And Development Expense From Footnotes | - | 4.3M | - | - | - | |||||
Net Rental Expense, Total | 204M | 54.2M | 179M | 201M | 148M | |||||
Imputed Operating Lease Interest Expense | 181M | 44.35M | 137M | 168M | 131M | |||||
Imputed Operating Lease Depreciation | 23.38M | 9.85M | 42.09M | 32.42M | 16.6M | |||||
Maintenance & Repair Expenses, Total | 941M | 542M | 821M | 1B | 1.09B | |||||
Stock-Based Comp., SG&A Exp. (Total) | 6.02M | 4.36M | 7.31M | 582K | 168M | |||||
Total Stock-Based Compensation | 6.02M | 4.36M | 7.31M | 582K | 168M |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash And Equivalents | 1.33B | 2.34B | 1.63B | 1.72B | 1.82B | |||||
Short Term Investments | 1.33B | 3.08B | 1.64B | 1.43B | 1.2B | |||||
Trading Asset Securities, Total | 2.13B | 1.08B | 6.34B | 8.85B | 10.72B | |||||
Total Cash And Short Term Investments | 4.79B | 6.49B | 9.6B | 12B | 13.75B | |||||
Accounts Receivable, Total | 11.85B | 9.58B | 8.78B | 7.76B | 15.85B | |||||
Other Receivables | 699M | 452M | 386M | 357M | 469M | |||||
Notes Receivable | 107M | 100M | 257M | 176M | 254M | |||||
Total Receivables | 12.66B | 10.13B | 9.42B | 8.29B | 16.57B | |||||
Inventory | 22.01B | 16.34B | 20.11B | 24.97B | 35.14B | |||||
Prepaid Expenses | 84.53M | 130M | 237M | 312M | 541M | |||||
Other Current Assets, Total | 4.52B | 4.27B | 4.83B | 4.37B | 7.88B | |||||
Total Current Assets | 44.07B | 37.36B | 44.19B | 49.95B | 73.89B | |||||
Gross Property Plant And Equipment | 34.2B | 32.33B | 32.07B | 34.5B | 43.77B | |||||
Accumulated Depreciation | -9.64B | -11.8B | -13.14B | -14.89B | -17.58B | |||||
Net Property Plant And Equipment | 24.56B | 20.53B | 18.93B | 19.61B | 26.19B | |||||
Long-term Investments | 3.85B | 3.93B | 4.66B | 7.54B | 17.54B | |||||
Goodwill | 115M | 10.14M | 10.14M | 10.14M | 2.65B | |||||
Other Intangibles, Total | 136M | 114M | 81.25M | 79.16M | 6.9B | |||||
Loans Receivable Long-Term | 75.45M | 150M | 95.3M | 75.37M | 10.23M | |||||
Deferred Tax Assets Long-Term | 1.8B | 3.31B | 3.93B | 1.96B | 1.72B | |||||
Other Long-Term Assets, Total | 2.87B | 2B | 1.86B | 2.73B | 2.84B | |||||
Total Assets | 77.47B | 67.4B | 73.77B | 81.94B | 132B | |||||
Liabilities | ||||||||||
Accounts Payable, Total | 14.06B | 11.64B | 17.17B | 16.92B | 20.64B | |||||
Accrued Expenses, Total | 2.54B | 2.74B | 3.43B | 3.15B | 3.86B | |||||
Short-term Borrowings | 17.86B | 7.2B | 6.17B | 7.52B | 6.64M | |||||
Current Portion of Long-Term Debt | 2.57B | 1.82B | 2.9B | 3.85B | 10.58B | |||||
Current Portion of Leases | 1.27B | 1.01B | 665M | 835M | 1.13B | |||||
Current Income Taxes Payable | 22.4M | 9.85M | 39.14M | 2.84M | 448M | |||||
Unearned Revenue Current, Total | 861M | 2.21B | 983M | 1.92B | 2.98B | |||||
Other Current Liabilities | 3.57B | 3.07B | 2.81B | 3.39B | 4.77B | |||||
Total Current Liabilities | 42.75B | 29.69B | 34.16B | 37.6B | 44.42B | |||||
Long-Term Debt | 3.87B | 11.76B | 11.61B | 9.91B | 23.68B | |||||
Long-Term Leases | 4.19B | 2.36B | 1.94B | 3.19B | 6.42B | |||||
Unearned Revenue Non Current | 492M | 419M | 341M | 286M | 230M | |||||
Deferred Tax Liability Non Current | 248M | 104M | 76.7M | 80.24M | 1.99B | |||||
Other Non Current Liabilities | 1.28B | 1.28B | 1.27B | 1.04B | 4.45B | |||||
Total Liabilities | 52.83B | 45.61B | 49.4B | 52.1B | 81.18B | |||||
Preferred Stock Convertible | 18.55M | - | - | - | - | |||||
Total Preferred Equity | 18.55M | - | - | - | - | |||||
Common Stock, Total | 647M | 666M | 666M | 666M | 666M | |||||
Additional Paid In Capital | 4.78B | 4.78B | 4.78B | 4.78B | 4.74B | |||||
Retained Earnings | 17.74B | 14.82B | 17.34B | 22.39B | 38.63B | |||||
Comprehensive Income and Other | 572M | 706M | 810M | 1.15B | 2.14B | |||||
Total Common Equity | 23.74B | 20.97B | 23.59B | 28.99B | 46.17B | |||||
Minority Interest | 885M | 819M | 772M | 850M | 4.38B | |||||
Total Equity | 24.64B | 21.79B | 24.36B | 29.84B | 50.55B | |||||
Total Liabilities And Equity | 77.47B | 67.4B | 73.77B | 81.94B | 132B | |||||
Supplemental Items | ||||||||||
ECS Total Shares Outstanding on Filing Date | 64.72M | 66.57M | 66.57M | 66.57M | 66.57M | |||||
ECS Total Common Shares Outstanding | 64.72M | 66.57M | 66.57M | 66.57M | 66.57M | |||||
Book Value / Share | 366.83 | 315.04 | 354.36 | 435.45 | 693.57 | |||||
Tangible Book Value | 23.49B | 20.85B | 23.5B | 28.9B | 36.62B | |||||
Tangible Book Value Per Share | 362.95 | 313.18 | 352.99 | 434.11 | 550.11 | |||||
Total Debt | 29.76B | 24.14B | 23.28B | 25.3B | 41.82B | |||||
Net Debt | 24.97B | 17.65B | 13.68B | 13.3B | 28.07B | |||||
Debt Equivalent of Unfunded Proj. Benefit Obligation | 134M | 143M | 351M | 300M | 592M | |||||
Debt Equivalent Oper. Leases | 1.63B | 434M | 1.44B | 1.61B | 1.18B | |||||
Minority Interest, Total (Incl. Fin. Div) | 885M | 819M | 772M | 850M | 4.38B | |||||
Equity Method Investments, Total | 3.53B | 3.45B | 4.01B | 4.39B | 14.31B | |||||
Account Code - Inventory Valuation | 3 | 3 | 3 | 3 | 3 | |||||
Inventories - Raw Materials, Total | 2.35B | 1.83B | 3.12B | 2.7B | 3.77B | |||||
Inventories - Work In Process, Total | 4.77B | 4.82B | 7.71B | 9.68B | 16.8B | |||||
Inventories - Finished Goods, Total | 14.18B | 9.1B | 8.62B | 11.87B | 13.82B | |||||
Inventories - Others | 707M | 580M | 662M | 712M | 752M | |||||
Land - (BS) | 1.69B | 1.69B | 1.69B | 1.41B | 2.05B | |||||
Buildings, Total | 7.76B | 7.68B | 7.84B | 7.87B | 8.18B | |||||
Machinery, Total | 17.47B | 17.58B | 17.34B | 17.75B | 20.91B | |||||
Full Time Employees | 7.05K | 6.51K | 6.27K | 6.68K | 6.71K | |||||
Accumulated Allowance for Doubtful Accounts (Supple) | 329M | 329M | 348M | 714M | 802M |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 1.96B | -2.97B | 2.6B | 5.29B | 16.38B | |||||
Depreciation & Amortization - CF | 3.37B | 3.11B | 2.36B | 2.33B | 2.83B | |||||
Amortization of Goodwill and Intangible Assets - (CF) | - | - | - | - | - | |||||
Depreciation & Amortization, Total | 3.37B | 3.11B | 2.36B | 2.33B | 2.83B | |||||
Amortization of Deferred Charges, Total - (CF) | 23.3M | 35.97M | 34.13M | 25.41M | 7.15M | |||||
(Gain) Loss From Sale Of Asset | 5.79M | 157M | -279M | -1.8M | -37.09M | |||||
(Gain) Loss on Sale of Investments - (CF) | 13.62M | -246M | -101M | -236M | -880M | |||||
Asset Writedown & Restructuring Costs | - | 47.4M | -95.54M | 174M | -324M | |||||
(Income) Loss On Equity Investments - (CF) | -1.52B | 94.8M | 63.48M | -154M | -9.93B | |||||
Stock-Based Compensation (CF) | 6M | 4.36M | 7.31M | 582K | 168M | |||||
Provision and Write-off of Bad Debts | 140M | 35.73M | 103M | 77.64M | 115M | |||||
Other Operating Activities, Total | 1.45B | 61.96M | 2.03B | 4.4B | 4.56B | |||||
Change In Accounts Receivable | -791M | 2.28B | -2.07B | 373M | -7.88B | |||||
Change In Inventories | -2.99B | 5.55B | -2.59B | -5.25B | -7.81B | |||||
Change In Accounts Payable | 2.05B | -1.13B | 4.71B | 1.01B | 8.15B | |||||
Cash from Operations | 3.73B | 7.02B | 6.77B | 8.04B | 5.33B | |||||
Capital Expenditure | -2.1B | -206M | -604M | -1.16B | -2.08B | |||||
Sale of Property, Plant, and Equipment | 173M | 190M | 287M | 140M | 116M | |||||
Cash Acquisitions | - | - | - | - | -7.01B | |||||
Investment in Marketable and Equity Securities, Total | 130M | 261M | -4.31B | -4.3B | -2.43B | |||||
Other Investing Activities, Total | 601M | 400M | 375M | 569M | 1.02B | |||||
Cash from Investing | -1.19B | 644M | -4.25B | -4.76B | -10.38B | |||||
Short Term Debt Issued, Total | 539M | - | - | 1.09B | - | |||||
Long-Term Debt Issued, Total | 3.94B | 9.37B | 2.89B | 3.63B | 21.03B | |||||
Total Debt Issued | 4.48B | 9.37B | 2.89B | 4.72B | 21.03B | |||||
Short Term Debt Repaid, Total | - | -10.67B | -1.03B | - | -1.93B | |||||
Long-Term Debt Repaid, Total | -5.96B | -2.56B | -2.69B | -5.15B | -10.5B | |||||
Total Debt Repaid | -5.96B | -13.23B | -3.73B | -5.15B | -12.43B | |||||
Issuance of Common Stock | 2.25B | - | - | - | - | |||||
Repurchase of Common Stock | - | - | - | - | -37.91M | |||||
Issuance of Preferred Stock | 1.25B | - | - | - | - | |||||
Common Dividends Paid | - | - | - | -200M | -201M | |||||
Common & Preferred Stock Dividends Paid | -184M | -911K | - | - | - | |||||
Common & Preferred Stock Dividends Paid | -184M | -911K | - | -200M | -201M | |||||
Other Financing Activities, Total | -3.14B | -2.82B | -2.39B | -2.55B | -3.37B | |||||
Cash from Financing | -1.3B | -6.68B | -3.23B | -3.19B | 4.99B | |||||
Foreign Exchange Rate Adjustments | -111M | 19.2M | - | - | - | |||||
Miscellaneous Cash Flow Adjustments | 10K | - | - | - | - | |||||
Net Change in Cash | 1.13B | 998M | -706M | 95.47M | -60.63M | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 3.1B | 2.82B | 2.3B | 2.55B | 3.37B | |||||
Cash Income Tax Paid (Refund) | 435M | -232M | 344M | 724M | 770M | |||||
Levered Free Cash Flow | -1.92B | 6.48B | 4.48B | 3.57B | -9.79B | |||||
Unlevered Free Cash Flow | -34.81M | 8.2B | 5.89B | 5.17B | -7.47B | |||||
Change In Net Working Capital | 2.6B | -7.32B | -1.05B | 2.11B | 14.89B | |||||
Net Debt Issued / Repaid | -1.47B | -3.86B | -840M | -438M | 8.6B |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||||
Return on Assets |