statements

Rishiroop Ltd.

BSE: 526492

Sector: Capital Goods

Industry Group: Industrial Products

Industry: Rubber

95.70+1.7 (+1.81%)

27 Jul, 12:00 AM

Overview Analysis Statements

Technicals Forecast Peers Resources News

Income Statement

Abridged

Understanding Income Statement

Rishiroop Ltd. income statement covering revenue, operating profit, EBITDA, PAT and EPS across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2013 Mar 31	2014 Mar 31	2015 Mar 31	2016 Mar 31	R 2017 Mar 31	C 2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31

Period length: Source:	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M PRESS
Total Revenue	44.02	35.55	28.47	38.36	46.70	60.28	60.65	40.55	54.60	84.40	88.70	76.67	74.36	71.99
Cost of Operating Revenue	37.23	29.67	23.64	32.20	37.64	45.65	48.46	33.96	42.57	63.55	71.52	63.07	61.03	57.78
Gross Profit	6.80	5.88	4.83	6.16	9.06	14.63	12.19	6.59	12.03	20.84	17.19	13.60	13.33	14.21
Gross Margin	15.4	16.5	17.0	16.1	19.4	24.3	20.1	16.3	22.0	24.7	19.4	17.7	17.9	19.7
Total Operating Expenses	40.87	33.37	27.46	37.93	43.84	51.58	54.22	44.40	48.55	71.98	78.81	70.26	69.53	67.31
Operating Profit	3.15	2.18	1.01	0.42	2.87	8.70	6.42	-3.85	6.05	12.42	9.90	6.41	4.83	4.68
Operating Margin	7.2	6.1	3.5	1.1	6.1	14.4	10.6	-9.5	11.1	14.7	11.2	8.4	6.5	6.5
Financing Income/(Expense) - Net	-0.17	-0.12	-0.08	-0.17	-0.28	-0.25	0.83	0.44	2.46	0.77	0.09	3.14	1.91	-0.14
Profit before Taxes	3.45	2.78	1.77	3.10	9.03	11.90	8.51	-3.31	38.48	21.31	10.88	27.98	14.41	8.63
Income Taxes	1.20	0.78	0.39	0.64	1.68	3.82	1.21	-0.47	8.48	4.46	2.78	3.82	3.74	1.93
Profit after Tax	2.26	2.00	1.38	2.46	7.36	8.08	7.30	-2.84	30.00	16.85	8.10	24.16	10.66	6.70
PAT Margin	5.1	5.6	4.9	6.4	15.8	13.4	12.0	-7.0	54.9	20.0	9.1	31.5	14.3	9.3
EPS - Basic - ex Extraordinary Items	4.32	3.83	2.65	4.60	9.69	8.32	7.53	-2.93	30.92	17.78	8.84	26.36	11.64	7.31
EPS - Diluted - ex Extraordinary Items	4.32	3.83	2.65	1.95	9.69	8.32	7.53	-2.93	30.92	17.78	8.84	26.36	11.64	7.31
EBIT	3.15	2.18	1.01	0.42	2.87	8.70	6.42	-3.85	6.05	12.42	9.90	6.41	4.83	4.68
EBITDA	3.49	2.52	1.44	1.03	3.64	9.33	6.88	-3.31	6.53	13.15	10.69	7.05	5.45	5.22
EBITDA Margin	7.9	7.1	5.1	2.7	7.8	15.5	11.3	-8.2	12.0	15.6	12.0	9.2	7.3	7.3

Balance Sheet

Abridged

Understanding Balance Sheet

Rishiroop Ltd. balance sheet covering assets, liabilities, equity and borrowings across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2013 Mar 31	2014 Mar 31	2015 Mar 31	R 2016 Mar 31	R 2017 Mar 31	2018 Mar 31	2019 Mar 31	R 2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31

Source:	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	PRESS
Total Current Assets	24.19	22.75	14.54	24.50	31.22	32.78	35.39	39.74	48.89	50.44	53.37	42.84	44.51	52.60
Long-Term Investments	0.00	1.80	6.54	32.39	37.42	30.73	32.21	22.28	43.59	55.87	58.36	92.35	106.03	108.59
Property Plant & Equipment - Net	2.10	2.04	3.04	8.84	8.55	8.10	1.70	1.85	1.45	2.53	2.17	2.24	1.82	1.32
Total Non-Current Assets	2.35	3.96	9.73	41.43	46.10	39.10	40.18	30.47	45.53	58.56	60.71	94.67	108.03	110.05
Total Assets	26.54	26.70	24.26	65.94	77.32	71.88	75.57	70.21	94.42	109.00	114.08	137.52	152.54	162.64
Total Current Liabilities	7.70	6.66	3.82	6.76	13.84	10.01	8.68	9.22	6.85	12.93	11.25	9.99	14.37	20.28
Long Term Debt	0.02	-	-	2.62	-	-	-	-	-	0.04	0.01	0.36	0.19	0.01
Total Non-Current Liabilities	0.42	0.36	0.13	2.75	0.34	1.12	0.28	-0.22	1.11	2.34	2.52	4.45	6.32	5.28
Total Liabilities	8.12	7.02	3.95	9.50	14.18	11.13	8.95	9.00	7.96	15.27	13.77	14.44	20.68	25.56
Total Shareholders' Equity	18.42	19.69	20.31	56.43	63.14	60.75	66.61	61.20	86.46	93.73	100.31	123.08	131.86	137.08
Total Equity	18.42	19.69	20.31	56.43	63.14	60.75	66.61	61.20	86.46	93.73	100.31	123.08	131.86	137.08
Total Liabilities & Equity	26.54	26.70	24.26	65.94	77.32	71.88	75.57	70.21	94.42	109.00	114.08	137.52	152.54	162.64

Cash Flow

Abridged

Understanding Cash Flow Statement

Rishiroop Ltd. cash flow statement covering operating, investing and financing activities across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2013 Mar 31	2014 Mar 31	2015 Mar 31	2016 Mar 31	C 2017 Mar 31	R 2018 Mar 31	R 2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31

Period length: Source:	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M PRESS
Operating CF bef Changes in Working Cap	2.57	1.60	1.26	0.62	2.91	7.09	5.46	1.22	0.28	9.95	8.21	5.22	4.70	4.86
Working Capital - Increase/(Decrease)	3.00	0.36	2.08	-0.56	-0.82	-6.23	1.40	1.56	-10.89	6.25	6.35	2.56	-2.14	1.54
Net CF from Operating Activities	5.57	1.96	3.34	0.06	2.10	0.86	6.86	2.78	-10.61	16.20	14.55	7.78	2.55	6.40
Capital Expenditures - Net	0.01	0.27	1.82	-0.02	0.49	0.29	0.20	0.12	-27.05	1.75	0.04	0.15	0.21	0.00
Net CF from Investing Activities	-4.51	-0.30	-2.56	0.03	-1.49	12.59	-4.59	-1.12	15.36	-6.12	-12.96	-6.99	0.58	-5.71
Dividends Paid - Cash - Total	-	-	-	-	-	1.17	1.40	2.57	4.85	1.16	1.37	1.37	1.65	1.37
Stock - Issuance/(Retirement) - Net	-	-	-	-	-	-11.87	-	-	-	-	-	-	-	-
Debt - LT & ST - Issuance/(Retirement) - Total	-0.14	-0.13	-0.02	-	-	-	-	-0.23	-0.22	-0.22	-0.23	-0.22	-0.25	-0.26
Net Cash Flow from Financing Activities	-1.12	-0.84	-0.72	-0.48	-0.69	-13.03	-1.40	-2.80	-5.07	-9.55	-1.61	-1.59	-1.90	-1.64
Free Cash Flow to Equity	5.42	1.56	1.51	0.09	1.61	0.57	6.66	2.43	16.22	14.23	14.28	7.40	2.10	6.14
Free Operating CF net dividend	5.56	1.68	1.52	0.02	1.61	-0.62	5.25	0.01	-15.67	13.28	13.14	6.20	0.70	5.03
Free Operating CF	5.56	1.68	1.52	0.02	1.61	0.54	6.65	2.59	-10.82	14.45	14.51	7.58	2.34	6.40

Business Segment Analysis

FY End:

Mar 25

Rishiroop Ltd. business segment breakdown covering revenue, operating income and assets across key divisions for the selected financial year.

Capex

Polymers & Compound (100.0%)₹ 0.21 Cr

Revenue / Sales

Polymers & Compound (100.0%)₹ 74.36 Cr

Assets

Polymers & Compound (100.0%)₹ 152.54 Cr

Operating Income

Polymers & Compound (100.0%)₹ 4.83 Cr

Regional Segment Analysis

FY End:

Mar 25

Rishiroop Ltd. geographic revenue split showing domestic and international market performance across revenue and income for the selected financial year.

Revenue / Sales

India (88.5%)₹ 65.81 CrOutside India (11.5%)₹ 8.56 Cr

Assets

India (93.0%)₹ 10.59 CrOutside India (7.0%)₹ 0.79 Cr

Historical Segment Analysis

Track how Rishiroop Ltd. segment contributions have evolved over multiple financial years to see which divisions are growing, shrinking or gaining strategic importance.

Capex

Sales

Assets

Operating Income

Business

Regional

Business

	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31

Polymers & Compound	0	0	0	2	0	0	0

Frequently Asked Questions

What is the revenue of Rishiroop Ltd.?

The latest trailing twelve month revenue of Rishiroop Ltd. is ₹ 71.99 Cr, reflecting a 1-year growth of -3.19% and a 3-year CAGR of -6.72%. Annual and quarterly revenue trends are available in the Income Statement section.

What is the net profit of Rishiroop Ltd.?

The latest trailing twelve month net profit (PAT) of Rishiroop Ltd. is ₹ 6.70 Cr, with a 3-year earnings CAGR of -6.14%. Detailed profit history across annual and quarterly periods is in the Income Statement section.

What is the EBITDA of Rishiroop Ltd.?

The trailing twelve month EBITDA of Rishiroop Ltd. is approximately ₹ 4.68 Cr (based on an operating margin of 6.50%). EBITDA reflects core operating profitability before interest, taxes, depreciation and amortisation.

What is the EPS of Rishiroop Ltd.?

The trailing twelve month Earnings Per Share (EPS) of Rishiroop Ltd. is 7.31. EPS trends across annual and quarterly periods are visible in the Income Statement section.

What is the debt level of Rishiroop Ltd.?

The debt-to-equity ratio of Rishiroop Ltd. stands at 0.00. The interest coverage ratio is 32.86x, reflecting the company's ability to service debt from operating earnings. The full breakdown of total borrowings is in the Balance Sheet section.

What is the book value per share of Rishiroop Ltd.?

The estimated book value per share of Rishiroop Ltd. is 149.59 (derived from a P/B ratio of 0.64 and market price of ₹ 95.70), reflecting the net asset value attributable to each share. See the Balance Sheet section for a full breakdown.

What is the cash flow from operations of Rishiroop Ltd.?

The trailing twelve month operating cash flow of Rishiroop Ltd. is ₹ 6.40 Cr. Annual and quarterly cash flow data is available in the Cash Flow section of the Statements tab.

Does Rishiroop Ltd. report consolidated or standalone financials?

Rishiroop Ltd. reports consolidated financials. You can toggle between consolidated and standalone views using the switch at the top of each statement section.