Price
Financials
Consolidated, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 4.53 | 6.58 | 5.80 | 7.19 | 6.71 | 6.75 | 7.10 | 6.95 | 6.99 | 7.40 | 7.31 | 7.55 |
| Expenses | 2.98 | 2.66 | 1.16 | 2.64 | 2.12 | 2.49 | 3.08 | 5.86 | 2.60 | 4.12 | 2.98 | 3.02 |
| Operating Profit | 1.55 | 3.92 | 4.64 | 4.55 | 4.59 | 4.26 | 4.02 | 1.09 | 4.39 | 3.28 | 4.33 | 4.53 |
| OPM % | 34.22% | 59.57% | 80.00% | 63.28% | 68.41% | 63.11% | 56.62% | 15.68% | 62.80% | 44.32% | 59.23% | 60.00% |
| Other Income | 0.67 | 0.52 | 0.37 | 0.50 | 0.49 | 0.22 | 1.65 | 4.50 | 0.65 | 2.33 | 0.84 | 0.58 |
| Interest | 2.31 | 3.04 | 1.90 | 3.93 | 5.58 | 3.57 | 3.58 | 3.62 | 3.56 | 3.91 | 4.05 | 3.47 |
| Depreciation | 0.34 | 0.46 | 0.52 | 0.52 | 0.54 | 0.54 | 0.50 | 0.49 | 0.49 | 0.51 | 0.46 | 0.57 |
| Profit before tax | -0.43 | 0.94 | 2.59 | 0.60 | -1.04 | 0.37 | 1.59 | 1.48 | 0.99 | 1.19 | 0.66 | 1.07 |
| Tax % | -41.86% | 28.72% | 24.71% | 380.00% | 0.00% | -100.00% | 36.48% | 181.76% | 23.23% | 21.85% | -16.67% | 317.76% |
| Net Profit | -0.24 | 0.68 | 1.95 | -1.68 | -1.04 | 0.74 | 1.01 | -1.21 | 0.76 | 0.93 | 0.77 | -2.33 |
| EPS in Rs | -9.60 | 27.20 | 78.00 | -67.20 | -41.60 | 29.60 | 40.40 | -48.40 | 30.40 | 37.20 | 30.80 | -93.20 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 31.05 | 10.31 | 9.46 | 8.82 | 93.89 | 30.69 | 18.88 | 21.23 | 27.75 | 28.65 | 29.25 |
| Expenses | 38.21 | 16.02 | 14.30 | 10.99 | 84.13 | 28.56 | 14.45 | 9.72 | 10.32 | 15.58 | 12.72 |
| Operating Profit | -7.16 | -5.71 | -4.84 | -2.17 | 9.76 | 2.13 | 4.43 | 11.51 | 17.43 | 13.07 | 16.53 |
| OPM % | -23.06% | -55.38% | -51.16% | -24.60% | 10.40% | 6.94% | 23.46% | 54.22% | 62.81% | 45.62% | 56.51% |
| Other Income | 0.07 | 0.04 | 0.76 | 47.85 | 7.01 | 0.69 | 0.94 | 1.85 | 2.86 | 8.32 | 4.40 |
| Interest | 2.27 | 7.76 | 9.95 | 12.23 | 11.73 | 10.31 | 9.32 | 10.10 | 16.67 | 15.13 | 14.99 |
| Depreciation | 0.12 | 0.50 | 0.72 | 0.87 | 1.11 | 1.10 | 1.14 | 1.63 | 2.10 | 1.95 | 2.03 |
| Profit before tax | -9.48 | -13.93 | -14.75 | 32.58 | 3.93 | -8.59 | -5.09 | 1.63 | 1.52 | 4.31 | 3.91 |
| Tax % | -1.69% | -1.44% | -0.20% | 1.10% | -340.97% | -41.56% | -12.57% | 23.31% | 163.82% | 71.23% | |
| Net Profit | -9.32 | -13.72 | -14.72 | 32.22 | 17.33 | -5.03 | -4.45 | 1.24 | -0.96 | 1.24 | 0.13 |
| EPS in Rs | -372.80 | -548.80 | -588.80 | 1,288.80 | 693.20 | -201.20 | -178.00 | 49.60 | -38.40 | 49.60 | 5.20 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | -21% | 15% | 6% | ||
| Compounded Profit Growth | % | -36% | 31% | 126% | ||
| Stock Price CAGR | 16% | -7% | 8% | 4% | ||
| Return on Equity | % | -12% | 4% | 10% |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 |
| Reserves | -3.17 | -16.84 | -31.47 | 1.17 | 18.50 | 13.51 | 9.08 | 10.23 | 9.29 | 10.56 |
| Borrowings | 54.89 | 66.94 | 90.12 | 99.60 | 74.74 | 79.85 | 126.63 | 152.55 | 212.74 | 311.91 |
| Other Liabilities | 14.16 | 18.85 | 24.29 | 51.33 | 19.08 | 18.92 | 20.57 | 17.69 | 17.20 | 38.19 |
| Total Liabilities | 68.38 | 71.45 | 85.44 | 154.60 | 114.82 | 114.78 | 158.78 | 182.97 | 241.73 | 363.16 |
| Fixed Assets | 27.15 | 29.10 | 39.45 | 46.74 | 45.68 | 45.17 | 48.58 | 92.37 | 91.68 | 104.90 |
| CWIP | 0.06 | 1.58 | 0.49 | 0.11 | 5.88 | 19.35 | 51.86 | 34.68 | 87.56 | 185.08 |
| Investments | 0.06 | 0.00 | 1.03 | 2.13 | 8.18 | 4.63 | 3.26 | 6.57 | 3.78 | 0.01 |
| Other Assets | 41.11 | 40.77 | 44.47 | 105.62 | 55.08 | 45.63 | 55.08 | 49.35 | 58.71 | 73.17 |
| Total Assets | 68.38 | 71.45 | 85.44 | 154.60 | 114.82 | 114.78 | 158.78 | 182.97 | 241.73 | 363.16 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -6.97 | 0.62 | -2.21 | -34.11 | 41.13 | 14.59 | 9.24 | 5.05 | 12.79 | 38.32 |
| Cash from Investing Activity | 0.11 | -3.92 | -10.99 | 38.95 | -5.14 | -10.13 | -35.01 | -30.22 | -49.11 | -106.95 |
| Cash from Financing Activity | 7.04 | 3.16 | 12.84 | -2.86 | -36.59 | -5.20 | 37.47 | 15.83 | 43.51 | 84.04 |
| Net Cash Flow | 0.18 | -0.14 | -0.36 | 1.99 | -0.60 | -0.74 | 11.69 | -9.35 | 7.19 | 15.41 |
| Free Cash Flow | -6.70 | -3.33 | -12.20 | -43.35 | 41.83 | 0.53 | -27.82 | -23.20 | -41.49 | -74.37 |
| CFO/OP | 95% | -14% | 42% | 1,518% | 427% | 682% | 209% | 45% | 73% | 293% |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 0.00 | 0.00 | 11.58 | 30.21 | 17.53 | 149.38 | 126.82 | 170.21 | 124.82 | 171.73 |
| Inventory Days | 729.79 | 350.83 | 117.94 | 96.24 | ||||||
| Days Payable | 140.38 | 100.00 | 198.35 | 2,097.39 | ||||||
| Cash Conversion Cycle | 589.41 | 0.00 | 11.58 | 30.21 | 268.37 | 68.97 | -1,874.32 | 170.21 | 124.82 | 171.73 |
| Working Capital Days | -13.28 | -309.42 | -158.19 | 1,297.36 | -3.11 | -181.13 | -218.65 | -44.36 | 44.85 | -186.77 |
| ROCE % | -11.55% | -8.44% | 54.51% | 9.15% | 1.71% | 3.46% | 7.86% | 9.29% | 7.06% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 75.00% | 75.00% | 75.00% | 75.00% | 75.00% | 75.00% | 75.00% | 75.00% | 75.00% | 75.00% | 75.00% | 75.00% |
| DIIs | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.40% | 0.40% |
| Public | 24.93% | 24.94% | 24.94% | 24.94% | 24.94% | 24.93% | 24.93% | 24.94% | 24.94% | 24.94% | 24.61% | 24.61% |
| No. of Shareholders | 1,185 | 1,158 | 1,193 | 1,220 | 1,210 | 1,282 | 1,282 | 1,300 | 1,295 | 1,267 | 1,236 | 1,216 |
Fundamentals
Market Cap₹ 123 Cr.
Current Price₹ 4,925
Stock P/E947
Book Value₹ 522
ROCE7.06 %
ROE9.58 %
Dividend Yield0.00 %
Face Value₹ 100
Compounded Sales Growth (TTM)6%
Compounded Profit Growth (TTM)126%
Consolidated figures.
Valuation
Market capRs 124 Cr
Enterprise valueRs 409 Cr
P/E (TTM)951.92x
Price to book9.48x
Price to sales4.23x
EV / EBITDA19.56x
EV / EBIT21.67x
EV / sales14.00x
Price to cash flow3.23x
Earnings yield0.11%
P/E, 3-year average81.70x
P/B, 3-year average8.65x
P/E, 5-year average81.70x
P/B, 5-year average7.91x
Profitability
Operating margin (excl. other income)45.62%
Operating margin (incl. other income)74.66%
EBITDA margin71.56%
Pre-tax margin13.37%
Net profit margin0.44%
Net margin, latest quarter-30.86%
ROE9.98%
ROCE7.08%
ROA0.41%
ROE, 3-year average4.12%
ROCE, 3-year average8.05%
ROA, 3-year average0.23%
ROE, 5-year average-9.42%
ROCE, 5-year average5.91%
ROA, 5-year average-1.39%
ROIC (approx.)1.82%
Tax rate71.23%
Other income / net worth63.71%
Growth
Sales growth (latest year)3.24%
Sales CAGR, 3 years14.91%
Sales CAGR, 5 years-21.13%
Profit CAGR, 5 years-40.99%
Sales growth QoQ3.28%
Profit growth QoQ-402.60%
Sales growth YoY (latest quarter)8.63%
Per share
EPS (TTM)Rs 5.20
EPS (latest year)Rs 49.60
EPS (latest quarter)Rs -93.20
EPS, 3-year averageRs 20.27
EPS, 5-year averageRs -63.68
Book value per shareRs 522.40
Sales per shareRs 1,170.00
Cash flow per shareRs 1,532.80
Free cash flow per shareRs -2,974.80
Efficiency
Asset turnover0.08x
Fixed asset turnover0.27x
Inventory turnover24.17x
Inventory days15 days
Debtor days172 days
Debtors turnover2.13x
Creditor days2097 days
Cash conversion cycle172 days
Working capital days-187 days
Leverage
Total debtRs 312 Cr
Cash and bankRs 26 Cr
Net debtRs 286 Cr
Debt to equity23.88x
Net debt / EBITDA13.65x
Interest coverage1.26x
Owners' fund to total sources3.60%
Debt to assets85.89%
Cash flow
Cash from Operating Activity (latest year)Rs 38 Cr
Cash from Investing Activity (latest year)Rs -107 Cr
Cash from Financing Activity (latest year)Rs 84 Cr
Net Cash Flow (latest year)Rs 15 Cr
Free cash flow (latest year)Rs -74 Cr
FCFE (approx.: FCF + change in debt)Rs 25 Cr
Sales to cash flow0.75x
Statement figures
Net sales (TTM)Rs 29 Cr
Net sales (latest year)Rs 29 Cr
Sales (latest quarter)Rs 8 Cr
Operating profit excl. other income (latest year)Rs 13 Cr
Operating profit (latest quarter)Rs 5 Cr
Other income (TTM)Rs 4 Cr
EBITDA (TTM)Rs 21 Cr
PBDT (TTM)Rs 6 Cr
Profit before tax (TTM)Rs 4 Cr
Tax (latest year)Rs 3 Cr
Net profit (TTM)Rs 0 Cr
Net profit (latest year)Rs 1 Cr
Net profit (latest quarter)Rs -2 Cr
Depreciation (TTM)Rs 2 Cr
Depreciation (latest quarter)Rs 1 Cr
Interest (TTM)Rs 15 Cr
Cost of goods sold (latest year)Rs 1 Cr
Total expenditure (latest year)Rs 16 Cr
Total income (latest year)Rs 37 Cr
Share capitalRs 2 Cr
ReservesRs 11 Cr
Shareholders' fundsRs 13 Cr
Total assetsRs 363 Cr
Net blockRs 105 Cr
Capital work in progressRs 185 Cr
InvestmentsRs 0 Cr
ReceivablesRs 13 Cr
InventoryRs 0 Cr
Other liabilitiesRs 38 Cr
Shares outstanding (crore)0.03
Ownership
Promoter holding75.00% (+0.00 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/B 9.48 is at the 60th percentile (median 8.93).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 503127 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +0.0% | -2.8% | +2.8 pts |
| 1 month | -1.6% | -6.8% | +5.2 pts |
| 3 months | -2.6% | -7.6% | +5.1 pts |
| 3 years | +27.2% | +14.2% | +13.0 pts |
| 5 years | -34.6% | +27.9% | -62.5 pts |
Red flags
F-score 6 of 8| explain | Receivables outrunning sales Receivables grew 42% vs sales +3% in 2026 |
| explain | Low interest cover Interest cover 1.3x in 2026 |
| look | Profit leans on other income Other income was 193% of pre-tax profit in 2026 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹8 Cr +8.6% vs Jun 2025.
Net loss ₹2 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| DLF Ltd | 161,638 | 37.6 | 6.32 % |
| Lodha Developers Ltd | 110,592 | 26.8 | 16.4 % |
| Phoenix Mills Ltd | 68,996 | 53.2 | 12.4 % |
| Oberoi Realty Ltd | 64,099 | 24.2 | 17.3 % |
| Prestige Estates Projects Ltd | 61,056 | 53.6 | 10.4 % |
| Godrej Properties Ltd | 49,232 | 30.4 | 7.63 % |
| Anant Raj Ltd | 21,675 | 37.5 | 12.1 % |
| Brigade Enterprises Ltd | 18,370 | 27.0 | 10.5 % |
| Horizon Industrial Parks Ltd | 14,709 | 3.18 % | |
| Sobha Ltd | 13,008 | 56.4 | 6.86 % |
| Aditya Birla Real Estate Ltd | 12,963 | -4.48 % | |
| SignatureGlobal India Ltd | 10,614 | 2.38 % | |
| Sri Lotus Developers & Realty Ltd | 10,466 | 40.7 | 21.2 % |
| Max Estates Ltd | 9,312 | 1,586 | 1.40 % |
| Embassy Developments Ltd | 7,833 | -2.44 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Raja Bahadur International Ltd?
Raja Bahadur International Ltd (503127) has a market capitalisation of Rs 123 Cr. at the 2026-10-01 close.
What is the P/E ratio of Raja Bahadur International Ltd?
Raja Bahadur International Ltd trades at a P/E of 947 on trailing twelve-month profit, at the 2026-10-01 close.
What were Raja Bahadur International Ltd's latest quarterly results?
In the Jun 2026 quarter, Raja Bahadur International Ltd sales was Rs 8 Cr (+8.6% vs Jun 2025) with a net loss of Rs 2 Cr.