Price
Financials
Standalone, Rs crore| Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 34.75 | 26.33 | 25.37 | 23.17 | 24.95 | 11.98 | 30.42 | 39.94 | 39.81 | 28.93 | 43.69 | 60.32 |
| Expenses | 28.00 | 20.55 | 19.94 | 20.06 | 22.89 | 11.63 | 25.17 | 35.08 | 53.30 | 28.49 | 40.02 | 56.95 |
| Operating Profit | 6.75 | 5.78 | 5.43 | 3.11 | 2.06 | 0.35 | 5.25 | 4.86 | -13.49 | 0.44 | 3.67 | 3.37 |
| OPM % | 19.42% | 21.95% | 21.40% | 13.42% | 8.26% | 2.92% | 17.26% | 12.17% | -33.89% | 1.52% | 8.40% | 5.59% |
| Other Income | 26.01 | 0.60 | 0.79 | 0.37 | 0.91 | 0.29 | 1.85 | 0.15 | 0.60 | 0.39 | 0.12 | 0.19 |
| Interest | 2.83 | 2.32 | 2.32 | 2.32 | 2.39 | 2.56 | 2.56 | 2.56 | 1.94 | 0.00 | 0.06 | 0.00 |
| Depreciation | 1.27 | 0.91 | 0.96 | 1.02 | 1.03 | 0.88 | 0.92 | 0.96 | 0.90 | 1.01 | 1.10 | 1.13 |
| Profit before tax | 28.66 | 3.15 | 2.94 | 0.14 | -0.45 | -2.80 | 3.62 | 1.49 | -15.73 | -0.18 | 2.63 | 2.43 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 253.33% | 0.00% | 0.00% | 0.00% | 3.69% | 0.00% | 0.00% | 0.00% |
| Net Profit | 28.65 | 3.15 | 2.93 | 0.15 | -1.58 | -2.80 | 3.62 | 1.48 | -16.30 | -0.18 | 2.63 | 2.43 |
| EPS in Rs | 47.91 | 5.27 | 4.90 | 0.25 | -2.64 | -4.68 | 6.05 | 2.47 | -27.26 | -0.30 | 4.40 | 4.06 |
| Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 286 | 326 | 331 | 323 | 342 | 192 | 108 | 131 | 129 | 100 | 122 | 173 |
| Expenses | 266 | 306 | 312 | 301 | 334 | 197 | 128 | 180 | 110 | 83 | 125 | 179 |
| Operating Profit | 20 | 20 | 19 | 22 | 8 | -5 | -20 | -49 | 19 | 16 | -3 | -6 |
| OPM % | 7% | 6% | 6% | 7% | 2.3% | -2.5% | -19% | -38% | 15% | 16% | -2.4% | -3.5% |
| Other Income | 2 | 3 | 5 | 1 | 3 | -22 | 5 | 3 | 29 | 3 | 3 | 1 |
| Interest | 8 | 10 | 12 | 14 | 11 | 12 | 8 | 0 | 7 | 9 | 10 | 2 |
| Depreciation | 6 | 7 | 8 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Profit before tax | 8 | 7 | 4 | 2 | -4 | -43 | -28 | -51 | 38 | 6 | -13 | -11 |
| Tax % | 16% | 24% | 18% | 3% | 13% | 2% | 0% | 0% | -12% | 20% | 4% | |
| Net Profit | 7 | 5 | 4 | 2 | -5 | -44 | -28 | -51 | 42 | 5 | -14 | -11 |
| EPS in Rs | 10.95 | 8.29 | 6.17 | 3.86 | -8.23 | -73.01 | -46.20 | -84.72 | 70.57 | 7.78 | -23.41 | -19.10 |
| Dividend Payout % | 9% | 12% | 13% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | -8% | -9% | -2% | 61% | ||
| Compounded Profit Growth | % | 5% | 19% | -1686% | ||
| Stock Price CAGR | -2% | 4% | % | % | ||
| Return on Equity | % | % | % | % |
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Reserves | 25 | 34 | 38 | 41 | 43 | 38 | -5 | -33 | -83 | -21 | -17 | -31 |
| Borrowings | 60 | 110 | 129 | 152 | 174 | 128 | 120 | 112 | 106 | 77 | 77 | 77 |
| Other Liabilities | 42 | 19 | 14 | 14 | 33 | 47 | 51 | 51 | 56 | 14 | 27 | 30 |
| Total Liabilities | 132 | 168 | 187 | 213 | 256 | 219 | 172 | 136 | 85 | 76 | 94 | 82 |
| Fixed Assets | 36 | 34 | 47 | 51 | 52 | 50 | 53 | 50 | 48 | 45 | 42 | 40 |
| CWIP | 0 | 12 | 0 | 2 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 95 | 122 | 140 | 160 | 204 | 163 | 119 | 86 | 37 | 31 | 51 | 42 |
| Total Assets | 132 | 168 | 187 | 213 | 256 | 219 | 172 | 136 | 85 | 76 | 94 | 82 |
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -8 | -30 | -0 | 4 | -2 | 49 | 7 | 12 | 6 | 16 | 3 | 1 |
| Cash from Investing Activity | -3 | -16 | -8 | -14 | -5 | -7 | -2 | -0 | -1 | -2 | -1 | 2 |
| Cash from Financing Activity | 11 | 48 | 8 | 10 | 8 | -42 | -5 | -11 | -4 | -15 | -2 | -1 |
| Net Cash Flow | -0 | 2 | 0 | 0 | 1 | -1 | 0 | -0 | 1 | -1 | 0 | 2 |
| Free Cash Flow | -11 | -46 | -7 | -9 | -7 | 41 | 5 | 11 | 5 | 15 | 2 | 1 |
| CFO/OP | -37% | -137% | 11% | 26% | -7% | 633% | -145% | -61% | -15% | 82% | 25% | -81% |
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 71 | 99 | 106 | 113 | 145 | 118 | 161 | 212 | 46 | 36 | 81 | 27 |
| Inventory Days | 88 | 57 | 51 | 54 | 79 | 50 | 56 | 71 | 36 | 42 | 82 | 69 |
| Days Payable | 75 | 19 | 8 | 5 | 34 | 48 | 68 | 163 | 197 | 62 | 122 | 55 |
| Cash Conversion Cycle | 84 | 136 | 149 | 161 | 190 | 120 | 148 | 121 | -115 | 16 | 42 | 41 |
| Working Capital Days | 86 | 128 | 139 | 158 | 186 | 123 | 156 | 173 | -47 | 42 | 79 | 24 |
| ROCE % | 18% | 14% | 11% | 8% | 8% | 4% | -6% | -23% | -89% | 42% | 24% | -9% |
| Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 49.42% | 49.42% | 49.42% | 49.42% | 49.42% | 49.42% | 49.42% | 49.42% | 49.42% | 49.42% | 49.42% | 49.42% |
| Public | 50.58% | 50.58% | 50.58% | 50.58% | 50.58% | 50.58% | 50.58% | 50.58% | 50.58% | 50.58% | 50.58% | 50.58% |
| No. of Shareholders | 2,464 | 2,461 | 2,473 | 2,472 | 2,477 | 2,487 | 2,498 | 2,476 | 2,470 | 2,541 | 2,552 | 2,564 |
Fundamentals
Market Cap₹ 5.14 Cr.
Current Price₹ 8.60
Book Value₹ -37.1
ROCE-9.11 %
ROE%
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)61%
Compounded Profit Growth (TTM)-1686%
Standalone figures.
Valuation
P/E, 3-year average0.72x
P/B, 3-year average-0.45x
P/E, 5-year average0.72x
P/B, 5-year average-0.33x
Profitability
Operating margin (excl. other income)-2.43%
Operating margin (incl. other income)-0.07%
EBITDA margin1.72%
Pre-tax margin-6.28%
Net profit margin-6.61%
Net margin, latest quarter4.03%
ROE78.90%
ROCE-6.31%
ROA-15.94%
ROE, 3-year average-15.84%
ROCE, 3-year average38.57%
ROA, 3-year average14.00%
ROE, 5-year average52.45%
ROCE, 5-year average1.62%
ROA, 5-year average-4.39%
ROIC (approx.)-2.45%
Tax rate-4.32%
Other income / net worth-11.72%
Growth
Sales growth (latest year)22.36%
Profit growth (latest year)-401.08%
Sales CAGR, 3 years-2.23%
Sales CAGR, 5 years-8.64%
Sales growth QoQ38.06%
Profit growth QoQ-7.60%
Sales growth YoY (latest quarter)51.03%
Profit growth YoY (latest quarter)64.19%
Per share
EPS (TTM)Rs -19.10
EPS (latest year)Rs -23.41
EPS (latest quarter)Rs 4.06
EPS, 3-year averageRs 18.31
EPS, 5-year averageRs -15.20
Book value per shareRs -41.22
Sales per shareRs 288.88
Cash flow per shareRs 1.82
Free cash flow per shareRs 1.67
Efficiency
Asset turnover1.49x
Fixed asset turnover3.08x
Inventory turnover7.64x
Inventory days48 days
Debtor days27 days
Debtors turnover13.35x
Creditor days55 days
Cash conversion cycle41 days
Working capital days24 days
Leverage
Total debtRs 77 Cr
Cash and bankRs 3 Cr
Net debtRs 74 Cr
Debt to equity-3.13x
Net debt / EBITDA25.08x
Interest coverage-0.12x
Owners' fund to total sources-30.00%
Debt to assets93.82%
Cash flow
Cash from Operating Activity (latest year)Rs 1 Cr
Cash from Investing Activity (latest year)Rs 2 Cr
Cash from Financing Activity (latest year)Rs -1 Cr
Net Cash Flow (latest year)Rs 2 Cr
Free cash flow (latest year)Rs 1 Cr
FCFE (approx.: FCF + change in debt)Rs 1 Cr
Sales to cash flow112.06x
Statement figures
Net sales (TTM)Rs 173 Cr
Net sales (latest year)Rs 122 Cr
Sales (latest quarter)Rs 60 Cr
Operating profit excl. other income (latest year)Rs -3 Cr
Operating profit (latest quarter)Rs 3 Cr
Other income (TTM)Rs 1 Cr
EBITDA (TTM)Rs 3 Cr
PBDT (TTM)Rs -7 Cr
Profit before tax (TTM)Rs -11 Cr
Tax (latest year)Rs 1 Cr
Net profit (TTM)Rs -11 Cr
Net profit (latest year)Rs -14 Cr
Net profit (latest quarter)Rs 2 Cr
Depreciation (TTM)Rs 4 Cr
Depreciation (latest quarter)Rs 1 Cr
Interest (TTM)Rs 10 Cr
Cost of goods sold (latest year)Rs 97 Cr
Total expenditure (latest year)Rs 125 Cr
Total income (latest year)Rs 125 Cr
Share capitalRs 6 Cr
ReservesRs -31 Cr
Shareholders' fundsRs -25 Cr
Total assetsRs 82 Cr
Net blockRs 40 Cr
InvestmentsRs 0 Cr
ReceivablesRs 9 Cr
InventoryRs 13 Cr
Other liabilitiesRs 30 Cr
Shares outstanding (crore)0.60
Ownership
Promoter holding49.42% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 4 of 8| serious | Negative equity Shareholders' equity is negative |
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
Dec 2021Sales ₹60 Cr +51.0% vs Dec 2020.
Net profit ₹2 Cr +64.2%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Welspun Corp Ltd | 74,969 | 32.5 | 22.9 % |
| APL Apollo Tubes Ltd | 60,768 | 49.4 | 31.8 % |
| Shyam Metalics & Energy Ltd | 29,979 | 26.7 | 13.0 % |
| Ratnamani Metals & Tubes Ltd | 19,859 | 45.3 | 17.9 % |
| Jindal Saw Ltd | 17,759 | 27.2 | 10.4 % |
| Usha Martin Ltd | 15,204 | 27.9 | 19.5 % |
| Godawari Power & Ispat Ltd | 14,902 | 18.2 | 20.5 % |
| Gallantt Ispat Ltd. | 13,007 | 29.8 | 18.2 % |
| Maharashtra Seamless Ltd | 9,672 | 13.1 | 14.3 % |
| Jayaswal Neco Industries Ltd | 8,997 | 15.7 | 20.7 % |
| Sunflag Iron & Steel Company Ltd | 8,368 | 39.4 | 4.07 % |
| Man Industries (India) Ltd | 7,198 | 35.2 | 16.2 % |
| Aeroflex Industries Ltd | 7,141 | 106 | 18.9 % |
| Technocraft Industries (India) Ltd | 6,635 | 19.5 | 16.3 % |
| Shivalik Bimetal Controls Ltd | 6,402 | 60.1 | 26.6 % |
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 Real Strips Ltd?
Real Strips Ltd (513558) has a market capitalisation of Rs 5.14 Cr. at the close.
What were Real Strips Ltd's latest quarterly results?
In the Dec 2021 quarter, Real Strips Ltd sales was Rs 60 Cr (+51.0% vs Dec 2020) and net profit was Rs 2 Cr.