Stakeholdersβ Education | Corporate Governance Research | Corporate Governance Score | Proxy Advisory
STAKEHOLDERS EMPOWERMENT SERVICES
1 | P A G E
SECTOR: TEXTILES REPORTING DATE: 24TH JANUARY, 2018
RAJ RAYON INDUSTRIES LTD. www.rajrayon.com
Raj Rayon Industries Ltd. NSE Code - RAJRAYON TABLE 1 - MARKET DATA (STANDALONE) (AS ON 23rd JANUARY, 2018)
Sector - Textiles NSE Market Price (`) 0.65 NSE Market Cap. (βΉ Cr.) 19.40
Face Value (`) 1.00 Equity (` Cr.) 34.65
Business Group β N.A. 52 weeks High/Low (βΉ) 0.85/0.10 Net worth (βΉ Cr.)* -463.23
Year of Incorporation - 1993 TTM P/E (TTM) N.A. Traded Volume (Shares) 1,32,526
TTM P/BV N.A. Traded Volume (lacs) 0.86
Registered Office - Source - Capitaline, TTM - Trailing Twelve Months, N.A. - Not Applicable, *As on 30th September, 2017
Survey No. 177/1/3, COMPANY BACKGROUND
Village β Surangi, Silvassa, Raj Rayon Industries Limited is engaged in manufacturing textured yarn of polyesters and
polyesters chips. The Company is also engaged in manufacturing of Polyester Texturized
Yarn (PTY), Partially Oriented Yarn (POY) and Fully Drawn Yarn (FDY).
The Company's plants are designed to produce a range of specialty yarns, such as Bright
Yarns (Trilobal), Cationic Yarn, Cotluk (Full Dull), Coloured Yarns (Dope Dyed), yarns of
various cross sections, such as Tri-lobal and Octa-lobal, and Fire retardant and Anti-
Microbial Yarns. It offers products in various deniers and filaments, such as POY in Semi
Dull, Full Dull-Cotluk, Cationic Yarns, Dope Dyed and Micro filaments; FDY in Semi Dull, Full
Dull-Cotluk, Cationic, Trilobal Bright and Cationic Bright, and PTY in Semi Dull, Full Dull-
Cotluk, Dope Dyed, Micro Filaments, Non-Intermingle, Low/Slight Intermingle and High
Intermingle. The Company exports its products to South America, Europe, Middle East,
Africa, Far East and South-East Asia.
Dadra & Nagar Haveli - 396 230
Company Website:
www.rajrayon.com
Revenue and Profit Performance
The revenue of the Company decreased from βΉ80.86 crores to
βΉ9.04 crores from quarter ending Sepβ16 to quarter ending
Sepβ17. The Company made a loss of βΉ12.82 crores in quarter
ending Sepβ17 vis-a-vis making a loss of βΉ10.92 crores in quarter
ending Sepβ16.
Source: Moneycontrol
Performance vis-Γ -vis Market
TABLE 2- Returns
1-m 3-m 6-m 12-m
Raj Rayon
Industries Ltd. 116.67% 61.54% 160.00% 116.67%
Nifty 5.63% 6.86% 10.61% 29.46%
Source - Capitaline/NSE
9.04
52.25
80.86
-12.82
-19.07-10.92
-50
0
50
100
Sep'17 Mar'17 Sep'16
Quarterly revenue and Profit (βΉ CRORE)
Revenue Profit
0.00
0.50
1.00
1.50
2.00
2.50
3.00
Jan 17 Mar 17 May 17 Jul 17 Sep 17 Nov 17 Jan 18
Raj Rayon Industries Ltd NIFTY
Stakeholdersβ Education | Corporate Governance Research | Corporate Governance Score | Proxy Advisory
STAKEHOLDERS EMPOWERMENT SERVICES
2 | P A G E
SECTOR: TEXTILES REPORTING DATE: 24TH JANUARY, 2018
RAJ RAYON INDUSTRIES LTD. www.rajrayon.com
TABLE 3 - FINANCIALS
(βΉ Cr.) Sepβ17 Marβ17 Sepβ16 % Change
Sep β17 vs Marβ17 Marβ17 vs Sepβ16
Net Worth -463.23 -421.99 -383.22 N.A. N.A.
Current Assets 36.61 49.30 75.63 -25.74% -34.81%
Non-Current Assets 273.28 292.54 321.16 -6.58% -8.91%
Total Assets 309.89 341.84 396.79 -9.35% -13.85%
Investments 0.10 0.10 0.10 0.00% 0.00%
Finance Cost 0.00 0.15 0.37 -100.00% -59.46%
Long Term Liabilities 336.67 374.79 639.53 -10.17% -41.40%
Current Liabilities 436.45 389.05 140.48 12.18% 176.94%
Turnover 9.04 52.25 80.85 -82.70% -35.37%
Profit After Tax -12.82 -19.07 -10.92 N.A. N.A.
EPS (βΉ) -0.37 -0.55 -0.31 N.A. N.A.
Source - Money Control/Stock exchange filing
AUDIT QUALIFICATIONS
Audit Qualifications in last 3 years: The Statutory Auditors have raised qualifications in their Report for the FY 2016-17. No
qualifications were raised for FY 2014-15 and FY 2015-16.
Basis for Qualified Opinion (FY 2016-17): βThe attached Balance Sheet as at 31st March 2017 is drawn on the basis of Principle of
βGoing Concernβ. We opine as follows in this connection:
a) Due to defaults in payments of Bank loans, the companyβs accounts have been classified as Non- Performing Assets (NPA) by
the bankers under Consortium. The banks (except South Indian Bank which has charged Interest for April 2016) have not charged
interest on the companyβs borrowings / loans or reversed the interest charged. Therefore, no provision has been made for such
Interest in the books of accounts of the company and to that extent, finance cost and total loss is estimated to be understated by
Rs. 95.02 crores for the year ended 31st March 2017.
b) The Companyβs account stands exited from CDR Mechanism. However, in view of classification of Companyβs account as Non-
Performing Asset (NPA), contingency related to compensation payable in lieu of bank sacrifice cannot be determined currently.
c) The Net worth of the Company is fully eroded. However, the management has prepared the financial statements on going
concern basis. The appropriateness of the βGoing Concernβ concept based on which the accounts have been prepared is inter alia
dependent on the Companyβs ability to infuse requisite funds for meeting its obligations to lenders / rescheduling of debt and
resuming normal operations.
We further report that, except for the effect, if any, of the matters stated in paragraph (b) and (c) above, whose effect are not
ascertainable, had the observations made under βBasis for Qualified opinion considered, the loss after tax for the year ended
March 31, 2017 would have been higher by Rs. 95.02 crores.β
Management Response (FY 2016-17): βThe Directors refer to the Auditorsβ observation in the Auditorsβ Report and provide their
explanation as under:
i) In respect of Note 2 of the Financial Statement regarding amount payable towards recompense: The recompense payable is
contingent on various factors including improved performance of the Company (Borrowers) and many other conditions, the
outcome of which currently is materially uncertain and cannot be determine.
ii) In respect of Auditors observation in Financial Statements regarding cash losses incurred by the Company: It is clarified that
the cash losses were primarily attributable to the lower volumes due to prevailing uncertain economic conditions, lower sales
volume coupled with increase in depreciation and interest/finance cost.
iii) In respect of Auditors observation in Financial Statement regarding Net worth of the company is fully eroded: It is clarified
that management is continuously implementing various long-term measures to improve its cash flows and revival of the
operation of the company and accordingly the companiesβ financial statement has been prepared on a going concern basis.β
Stakeholdersβ Education | Corporate Governance Research | Corporate Governance Score | Proxy Advisory
STAKEHOLDERS EMPOWERMENT SERVICES
3 | P A G E
SECTOR: TEXTILES REPORTING DATE: 24TH JANUARY, 2018
RAJ RAYON INDUSTRIES LTD. www.rajrayon.com
Response Comment
Frequency of Qualifications No -
Have the auditors made any adverse remark in last 3 years? No -
Are the material accounts audited by the Principal Auditors? Yes -
Do the financial statements include material unaudited financial statements? No -
TABLE 4: BOARD PROFILE (AS PER ANNUAL REPORT - FY 2016-17)
Regulatory Norms Company
% of Independent Directors on the Board 50% 50%
% of Promoter Directors on the Board - 17%
Number of Women Directors on the Board At least 1 1
Classification of Chairman of the Board - Non-Executive Promoter Director
Is the post of Chairman and MD/CEO held by the same person? - No
Average attendance of Directors in the Board meetings (%) - 80.00%
Composition of Board: As per Regulation 17(1)(b) of the SEBI (Listing Obligations and Disclosure Requirements) Regulations,
2015 "Listing Regulations, 2015", the Company should have at least 50% Independent Directors as the Chairman of the Board is
a Promoter Director. The Company has 50% of Independent Directors and hence, it meets the regulatory requirements.
Board Diversity: The Company has 6 directors out of which one is Woman Director.
TABLE 5 - FINANCIAL RATIOS
Ratios Sepβ17 Marβ17 Sepβ16
% Change
Sep β17 vs
Marβ17
Marβ17 vs
Sepβ16
Turn
ove
r
Rat
ios
Inventory Turnover 0.75 2.88 2.02 -73.82% 42.68%
Debtors Turnover 0.52 2.49 3.10 -79.30% -19.59%
Fixed asset Turnover 0.03 0.18 0.25 -81.48% -29.05%
Current Asset Turnover 0.25 1.06 1.07 -76.70% -0.86%
Ret
urn
Rat
ios Operating Profit Margin -42.48% -14.60% 0.61% N.A. -2,509.47%
Net Profit Margin -141.81% -36.50% -13.51% N.A. N.A.
Return on Assets (ROA) N.A. N.A. N.A. N.A. N.A.
Return on Equity (ROE) N.A. N.A. N.A. N.A. N.A.
Return on Capital Employed (ROCE) N.A. N.A. N.A. N.A. N.A.
Liq
uid
ity
Rat
ios
Current Ratio 0.08 0.13 0.54 -33.81% -76.46%
Quick Ratio 0.06 0.08 0.25 -29.57% -68.38%
Cash Ratio 0.02 0.03 0.07 -37.95% -61.23%
Working Capital Turnover ratio N.A. N.A. N.A. N.A. N.A.
Solv
ency
Rat
ios Debt to equity ratio N.A. N.A. N.A. N.A. N.A.
Interest Coverage Ratio N.A. N.A. 1.32 N.A. N.A.
Trad
ing
Rat
ios
Market Cap / Sales 1.34 0.13 0.13 911.69% 3.21%
Market Cap/ Net Worth N.A. N.A. N.A. N.A. N.A.
Market Cap/PAT N.A. N.A. N.A. N.A. N.A.
Market Cap/EBITDA N.A. N.A. 21.20 N.A. N.A.
Source - Money Control/Stock exchange filing
Stakeholdersβ Education | Corporate Governance Research | Corporate Governance Score | Proxy Advisory
STAKEHOLDERS EMPOWERMENT SERVICES
4 | P A G E
SECTOR: TEXTILES REPORTING DATE: 24TH JANUARY, 2018
RAJ RAYON INDUSTRIES LTD. www.rajrayon.com
TABLE 6 - TRADING VOLUME
Particulars Decβ17 Juneβ17 Decβ16
% Change
Dec β17 vs
Juneβ17
Juneβ17 vs
Decβ16
Trading Volume (shares) (avg. of 1 qtr) 2,61,814 47,907 43,515 446.50% 10.09%
Trading Volume (shares) (high in 1 qtr) 37,48,920 12,21,222 4,27,971 206.98% 185.35%
Trading Volume (shares) (low in 1 qtr) 1,002 110 2,000 810.91% -94.50%
Ratio - High/low trading volume 3,741.44 11,102.02 213.99 -66.30% 5,088.21%
Ratio - High/average trading volume 14.32 25.49 9.84 -43.83% 159.19%
Source - Capitaline
TABLE 7 (A): OWNERSHIP & MANAGEMENT RISKS
Dec-17 Jun-17 Dec-16 Comments
Shar
eho
ldin
g (%
)
Promoter shareholding 34.07 34.07 34.07 β’ No new equity shares issued during the period
from 1st Janβ17 to 31st Decβ17.
β’ No change in the promoter shareholding during
the said period.
β’ No change was observed in the shareholding
pattern during the said period.
β’ The promoters have pledged 100% of their
shareholding.
Public - Institutional
shareholding 0.41 0.41 0.41
Public - Others shareholding 65.52 65.52 65.52
Non-Promoter Non-Public
Shareholding 0.00 0.00 0.00
Source - NSE
MAJOR SHAREHOLDERS (AS ON 31st DECEMBER 2017)
S. No. Promoters Shareholding S. No. Public Shareholders Shareholding
1 Raj Money Market Limited 27.34% 1 Fine Fashion Private Limited 7.59%
2 Rajkumari Kanodia 2.65% 2 Jitendra B Salecha 4.04%
3 Sushil Kumar Kanodia 1.96% 3 Subramanian P 3.52%
4 Akanksha Jatin Mehta 0.52% 4 Sampoodevi Kailashchandra Kanodia 3.02%
5 Radheshyam Kanodia (H.U.F.) 0.49% 5 Ajaykumar Kailashchandra Kanodia 3.02%
Source - NSE
TABLE 7 (B): OWNERSHIP & MANAGEMENT RISKS
Market Activity of Promoters The promoters have not sold/bought any shares in FY 2016-17.
Preferential issue to promoters No preferential issue of shares was made to the promoters in FY 2016-17.
Preferential issue to others No preferential issue of shares was made to other shareholders during FY 2016-17.
GDRs issued by the Company The Company did not issue any GDRs during last FY 2016-17.
Issue of ESOPs The Company did not issue any shares to the employees under its ESOP Scheme in FY2016-17.
Source - Annual Report FY 2016-17
TABLE 8: PRINCIPAL BUSINESS ACTIVITIES OF THE COMPANY
Sr. No. Name and Description of main products / services % to Total turnover of the Company
1 Textured Yarn of Polyesters & Polyesters Chips 96.25
Source - Annual Report FY 2016-17
Stakeholdersβ Education | Corporate Governance Research | Corporate Governance Score | Proxy Advisory
STAKEHOLDERS EMPOWERMENT SERVICES
5 | P A G E
SECTOR: TEXTILES REPORTING DATE: 24TH JANUARY, 2018
RAJ RAYON INDUSTRIES LTD. www.rajrayon.com
Glossary
Equity: The equity shares capital of the Company
Net Worth: The amount by which the Assets exceeds the liabilities excluding shareholdersβ funds of the Company
Turnover: The revenue earned from the operations of the Company
EPS: Earning Per Share is net profit earned by the Company per share
πΈππ =Profit After Tax
Number of outstanding shares
P/E ratio: It is the ratio of the Companyβs share price to earnings per share of the Company
π/πΈ πππ‘ππ =Price of each share
Earnings per share
Current Assets: Cash and other assets that are expected to be converted to cash in one year
Fixed Assets: assets which are purchased for long-term use and are not likely to be converted quickly into cash, such as land,
buildings, and equipment
Total Assets: Current Assets + Fixed Assets
Investments: An investment is an asset or item that is purchased with the hope that it will generate income or appreciate in
the future.
Finance Cost: The Financing Cost (FC), also known as the Cost of Finances (COF), is the cost and interest and other charges
incurred during the year in relation to borrowed money.
Long Term Liabilities: Long-term liabilities are liabilities with a maturity period of over one year.
Current Liabilities: A company's debts or obligations that are due within one year.
Inventory Turnover ratio: Inventory Turnover is a ratio showing how many times a company's inventory is sold and replaced
over a period.
πΌππ£πππ‘πππ¦ ππ’ππππ£ππ πππ‘ππ =Sales Turnover
Inventory
Debtors Turnover: Accounts receivable turnover is an efficiency ratio or activity ratio that measures how many times a business
can turn its accounts receivable into cash during a period
π·πππ‘πππ ππ’ππππ£ππ πππ‘ππ =Sales Turnover
Accounts recievables
Fixed Asset Turnover: The fixed-asset turnover ratio is a financial ratio of net sales to fixed assets
πΉππ₯ππ π΄π π ππ‘ ππ’ππππ£ππ πππ‘ππ =Sales Turnover
Fixed Assets
Current Asset Turnover: The current-asset turnover ratio is a financial ratio of net sales to fixed assets
πΆπ’πππππ‘ π΄π π ππ‘ ππ’ππππ£ππ πππ‘ππ =Sales Turnover
Current Assets
Operating Profit Margin: Operating margin is a measurement of what proportion of a Companyβs revenue is left over after
paying for variable costs of production such as wages, raw materials etc. It can be calculated by dividing a Companyβs operating
income (also known as βoperating profitβ) during a given period by its sales during the same period.
ππππππ‘πππ ππππππ‘ ππππππ =Operating profit
Sales Turnover
Net Profit Margin: Net profit margin is the percentage of revenue left after all expenses have been deducted from sales
πππ‘ ππππππ‘ ππππππ =Net profit
Sales Turnover
Stakeholdersβ Education | Corporate Governance Research | Corporate Governance Score | Proxy Advisory
STAKEHOLDERS EMPOWERMENT SERVICES
6 | P A G E
SECTOR: TEXTILES REPORTING DATE: 24TH JANUARY, 2018
RAJ RAYON INDUSTRIES LTD. www.rajrayon.com
Return on Assets: ROA tells you what earnings were generated from invested capital (assets)
π ππ‘π’ππ ππ π΄π π ππ‘π =Net profit
Total Assets
Return on equity/net worth: return on equity (ROE) is the amount of net income returned as a percentage of shareholdersβ
equity.
π ππ‘π’ππ ππ πΈππ’ππ‘π¦ =Net profit
Net worth
Return on Capital Employed: Return on capital employed (ROCE) is a financial ratio that measures a company's profitability
and the efficiency with which its capital is employed.
π ππ‘π’ππ ππ πΆππππ‘ππ πΈπππππ¦ππ =Net profit
Total Debt + Equity share capital
Current ratio: The current ratio is a financial ratio that measures whether or not a firm has enough resources to pay its debts
over the next 12 months. It compares a firm's current assets to its current liabilities.
πΆπ’πππππ‘ πππ‘ππ =Current Assets
Current Liabilities
Quick ratio: The quick ratio is a measure of how well a Company can meet its short term financial liabilities.
ππ’πππ πππ‘ππ =Current Assets β Inventories
Current Liabilities
Cash ratio: The ratio of the liquid assets of a Company to its current liabilities.
ππ’πππ πππ‘ππ =Current Assets β Inventories β Account Recievables
Current Liabilities
Working Capital Turnover ratio: The working capital turnover ratio is also referred to as net sales to working capital. It indicates
a Company's effectiveness in using its working capital.
πππππππ πΆππππ‘ππ ππ’ππππ£ππ πππ‘ππ =πππππ ππ’ππππ£ππ
Current Assets β Current Liabilities
Debt to Equity ratio: The debt-to-equity ratio (D/E) is a financial ratio indicating the relative proportion of
shareholders' equity and debt used to finance a company's assets.
π·πππ‘ π‘π πΈππ’ππ‘π¦ πππ‘ππ =πβπππ‘ ππππ π·πππ‘ + πΏπππ ππππ π·πππ‘
πππ‘ ππππ‘β
Interest Coverage ratio: The Interest coverage ratio is a debt ratio and profitability ratio used to determine how easily a
Company can pay interest on outstanding debt.
πΌππ‘ππππ π‘ πΆππ£πππππ π ππ‘ππ =πΈππππππ π΅πππππ πΌππ‘ππππ π‘ πππ πππ₯
πΉππππππ πΆππ π‘
Market Cap/Sales ratio: Market Cap/sales ratio, Priceβsales ratio, P/S ratio, or PSR, is a valuation metric for stocks. It is
calculated by dividing the company's market cap by the revenue in the most recent year; or, equivalently, divide the per-
share stock price by the per-share revenue.
ππππππ‘ πΆππ/πππππ πππ‘ππ =ππππππ‘ πΆππ
πππππ ππ’ππππ£ππ
Market Cap/ Net Worth ratio: It is a valuation ratio calculated by dividing Companyβs market cap to net worth.
ππππππ‘ πΆππ/πππ‘π€πππ‘β πππ‘ππ =ππππππ‘ πΆππ
πππ‘π€πππ‘β
Market Cap/ PAT ratio: It is a valuation ratio calculated by dividing Companyβs market cap to net profit.
ππππππ‘ πΆππ/ππ΄π πππ‘ππ =ππππππ‘ πΆππ
πππ‘ ππππππ‘
Market Cap/ EBITDA ratio: It is a valuation ratio calculated by dividing Companyβs market cap to EBITDA.
Stakeholdersβ Education | Corporate Governance Research | Corporate Governance Score | Proxy Advisory
STAKEHOLDERS EMPOWERMENT SERVICES
7 | P A G E
SECTOR: TEXTILES REPORTING DATE: 24TH JANUARY, 2018
RAJ RAYON INDUSTRIES LTD. www.rajrayon.com
ππππππ‘ πΆππ/πΈπ΅πΌππ·π΄ πππ‘ππ =ππππππ‘ πΆππ
πΈπ΅πΌππ·π΄
Trading Volume (shares) (avg. of 1 year): Average number of shares/day traded in 1 year
Trading volume (shares) (high in 1 year): Highest number of shares/day traded in 1 year
Trading volume (shares) (minimum in 1 year): Lowest number of shares traded on any one day in 1 year
Stakeholdersβ Education | Corporate Governance Research | Corporate Governance Score | Proxy Advisory
STAKEHOLDERS EMPOWERMENT SERVICES
8 | P A G E
SECTOR: TEXTILES REPORTING DATE: 24TH JANUARY, 2018
RAJ RAYON INDUSTRIES LTD. www.rajrayon.com
DISCLAIMER
Sources Company Information
Only publicly available data has been used while making the factsheet. Our data sources include: BSE, NSE, SEBI, Capitaline, Moneycontrol, Businessweek, Reuters, Annual Reports, IPO Documents and Company Website.
Analyst Certification
The analysts involved in development of this factsheet certify that no part of any of the research analystβs compensation was, is, or will be directly or indirectly related to the contents of this factsheet.
Disclaimer
While SES has made every effort and has exercised due skill, care and diligence in compiling this factsheet based on publicly available information, it neither guarantees its accuracy, completeness or usefulness, nor assumes any liability whatsoever for any consequence from its use. This factsheet does not have any approval, express or implied, from any authority, nor is it required to have such approval. The users are strongly advised to exercise due diligence while using this factsheet. This factsheet in no manner constitutes an offer, solicitation or advice to buy or sell securities, nor solicits votes or proxies on behalf of any party. SES, which is a not-for-profit Initiative or its staff, has no financial interest in the companies covered in this factsheet except what is disclosed on its website. The factsheet is released in India and SES has ensured that it is in accordance with Indian laws. Person resident outside India shall ensure that laws in their country are not violated while using this factsheet; SES shall not be responsible for any such violation. All disputes subject to jurisdiction of High Court of Bombay, Mumbai.
SEBI Reg. No. INH000000016
This factsheet or any portion hereof may not be reprinted, sold, reproduced or redistributed without the written consent of Stakeholders Empowerment Services
Contact Information
Stakeholders Empowerment Services
A 202, Muktangan, Upper Govind Nagar,
Malad East, Mumbai β 400 097
Tel +91 22 4022 0322
www.sesgovernance.com
Research Analyst: Sudarshan Shetty