Rex Sealing Financials

BSE: 543744

₹139.95

₹-4.05 (-2.81%)

As on 08-Oct-2026IST

Market cap

₹36 Cr

Revenue (TTM)

₹35 Cr

P/E Ratio

20.1

P/B Ratio

1.4

Div. Yield

0 %

Annual
Quarterly

Income Statement (₹ Cr)	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Operating Revenue	34.80	30.61	25.11	21.08	17.14	20.06
Total Income	35.07	30.67	25.46	21.16	17.26	20.18
Total Expenditure	31.58	26.30	24.03	19.95	15.85	17.57
EBITDA	3.22	4.31	1.08	1.13	1.30	2.49
Depreciation	0.51	0.50	0.41	0.34	0.39	0.48
EBIT	2.71	3.81	0.67	0.79	0.91	2.01
Interest	0.57	0.32	0.50	0.38	0.49	0.59
Other Income	0.28	0.06	0.35	0.08	0.12	0.12
Exceptional Items	--	--	--	--	--	--
Profit before Tax	2.41	3.55	0.53	0.49	0.53	1.54
Provision for Tax	0.48	1.10	0.21	0.20	0.16	0.41
Profit after Tax	1.93	2.45	0.32	0.29	0.37	1.13

Liabilities (₹ Cr)	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Shareholder's Funds	17.95	15.00	12.55	8.18	7.70	7.33
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	10.46	2.19	0.70	-0.29	-0.13	0.03
Current Liabilities	4.22	3.93	4.17	6.19	5.36	5.97
Total Liabilities	32.91	21.34	17.75	14.46	13.17	13.57

Assets (₹ Cr)	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Non-Current Assets	9.37	2.84	2.61	3.25	3.58	3.58
Current Assets	23.27	18.28	14.80	10.83	9.34	9.75
Total Assets	32.91	21.34	17.75	14.46	13.17	13.57
Total Debt*	10.78	2.42	1.11	3.78	3.39	4.37
Net Current Assets	19.05	14.35	10.64	4.64	3.98	3.77
Contingent Liabilities	--	--	--	1.22	0.46	0.27

Cashflow (₹ Cr)	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Cash From Operating Activities	-1.83	-0.34	-1.12	-0.44	1.61	2.62
Cash Flow from Investing Activities	-7.04	-0.89	0.24	-0.13	-0.15	-0.19
Cash from Financing Activities	8.86	1.31	0.89	0.40	-1.45	-2.42
Net Cash Inflow / Outflow	-0.01	0.08	0.02	-0.16	0.02	0.01

Financials Ratios	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Adjusted EPS (₹)	8.71	11.05	1.42	0.25	1.92	5.90
Cash EPS (₹)	11.01	13.30	3.27	0.55	3.95	8.40
Adjusted Book Value (₹)	76.30	67.58	56.53	7.10	40.09	38.17
Dividend per Share (₹)	--	--	--	--	--	--
Cash Flow per Share (₹)	-8.26	-1.53	-5.04	-2.27	50.44	81.96
Free Cash Flow per Share (₹)	-42.63	-6.84	-10.58	-6.49	36.31	64.55

Profitability Ratios	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
ROCE (%)	12.94	24.95	8.00	7.54	8.99	18.19
ROE (%)	12.10	17.81	3.04	3.70	4.90	15.46
ROA (%)	7.19	12.73	2.00	2.17	2.80	8.50
EBIT Margin (%)	7.78	12.46	2.67	3.74	5.29	10.02
Net Margin (%)	5.51	8.00	1.24	1.39	2.13	5.62
Cash Profit Margin (%)	7.03	9.64	2.89	3.00	4.42	8.04

Growth Ratios	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Revenue Growth (%)	13.66	21.92	19.13	22.94	-14.53	--
EBIT Growth (%)	-29.05	468.89	-14.99	-12.97	-54.91	--
Net Profit Growth (%)	-21.21	677.74	7.50	-20.29	-67.52	--
EPS Growth (%)	-21.21	677.75	457.79	-86.71	-67.52	--
Book Value Growth (%)	12.90	19.55	53.34	6.32	5.02	--

Valuation Ratios	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Price / Earnings	20.19	8.44	96.08	--	--	--
Price / Book Value	2.30	1.38	2.41	--	--	--
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	14.20	5.25	21.85	4.67	2.47	1.71
Close Price (₹)	175.80	93.25	136.50	--	--	--
High Price (₹)	276.80	151.75	195.00	--	--	--
Low Price (₹)	90.50	84.60	134.50	--	--	--
Market Cap (₹ Cr)	39.03	20.70	30.30	--	--	--

Solvency Ratios	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Debt to Equity	0.64	0.16	0.09	0.46	0.44	0.60
Short term debt to equity ratio	0.00	0.00	0.02	0.46	0.41	0.55
Current Ratio	5.51	4.65	3.55	1.75	1.74	1.63
Quick Ratio	3.29	2.95	2.04	0.85	0.79	0.86
Interest Coverage	5.20	11.97	2.06	2.28	2.07	3.62

Operating Efficiency Ratios	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Debtors to sales (%)	21.70	25.67	18.58	22.41	20.51	22.42
Asset Turnover	1.29	1.59	1.59	1.56	1.31	1.50
Receivable days	80.81	74.66	68.25	71.35	85.30	81.83
Inventory Days	84.40	77.68	86.43	92.29	103.44	84.22
Payable days	31.01	42.86	52.80	45.88	51.58	44.26
Cash Conversion Cycle	134.20	109.48	101.88	117.77	137.16	121.78