Rain Industries

Market Cap

4,605.25 Cr

EPS

-27.89

PE Ratio

-

Dividend Yield

0.00 %

Industry

Chemicals

52 Week High

197.00

52 Week Low

117.06

PB Ratio

0.70

Debt to Equity

1.17

Sector

Petrochemicals

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Supreme Petrochemicals	661.35	12,436.11	29.05	5,321.50	-0.46	347	5.32	67.32
Rain Industries	136.92	4,605.25	-	18,320.20	-13.24	-796	87.61	54.41
DCW	79.70	2,352.39	69.72	1,256.30	-	-6	208.94	56.31
Agarwal Industrial Corporation	1,040.40	1,556.21	13.05	2,130.40	5.25	109	0.36	54.42
Manali Petrochemicals	60.10	1,033.72	50.93	1,061.50	-11.92	19	82.76	46.61
Kothari Petrochemicals	161.55	950.66	15.86	217.40	-23.29	10	-10.42	55.34
Tamilnadu Petroproducts	68.80	619.00	16.44	1,705.20	-21.60	50	160.00	46.73
Pasupati Acrylons	53.95	480.87	13.75	586.00	-29.94	13	10.99	60.67
Indian Acrylics	7.11	96.22	-	554.60	-39.04	-54	36.36	35.11
Nexxus Petro Industries	108.00	75.10	21.56	238.40	66.95	4	-99.29	42.43

Growth Rate

Revenue Growth

-13.24 %

Net Income Growth

-150.49 %

Cash Flow Change

195.75 %

ROE

-157.10 %

ROCE

-87.13 %

EBITDA Margin (Avg.)

-64.79 %

Quarterly Financial Results

Quarterly Financials	Mar 2013	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024	Dec 2024
Revenue	2,770	2,582	2,623	2,693	2,447	2,165	2,551	2,254	2,414	2,489	2,685	3,076	3,166	3,312	3,813	3,506	3,460	3,208	3,371	3,014	2,923	2,911	2,387	2,578	3,045	3,051	3,681	3,908	4,081	4,454	5,563	5,596	5,504	5,278	4,661	4,209	4,174	3,724	4,153	4,033	3,713
Expenses	2,447	2,226	2,201	2,341	2,222	1,980	2,028	1,807	1,939	2,094	2,169	2,377	2,571	2,665	3,111	2,981	3,326	2,838	2,927	2,649	2,466	2,450	2,009	2,069	2,259	2,419	2,993	3,216	3,538	3,645	4,338	4,662	4,830	4,720	3,982	3,794	4,712	3,328	3,725	3,718	3,330
EBITDA	323	357	422	352	225	185	523	447	475	395	515	699	595	647	702	525	134	371	444	365	457	460	378	509	786	632	687	692	543	809	1,225	934	674	559	679	415	-539	396	428	315	383
Operating Profit %	11 %	12 %	16 %	13 %	6 %	8 %	19 %	19 %	18 %	15 %	18 %	22 %	18 %	19 %	18 %	15 %	3 %	11 %	12 %	11 %	13 %	15 %	15 %	19 %	14 %	20 %	18 %	16 %	12 %	18 %	22 %	16 %	11 %	10 %	14 %	9 %	-15 %	9 %	9 %	6 %	9 %
Depreciation	78	79	82	83	84	122	131	129	137	137	130	134	126	123	132	131	169	127	128	144	195	179	188	207	217	198	201	199	200	198	201	203	188	193	196	193	195	195	186	190	237
Interest	143	143	142	146	145	155	158	152	166	154	148	146	147	118	112	113	114	113	113	113	113	120	124	123	124	120	122	118	119	120	122	131	150	163	169	242	245	235	245	234	227
Profit Before Tax	157	144	212	133	9	-92	234	166	172	105	238	420	322	406	458	281	-149	130	203	109	149	161	66	179	445	314	364	375	224	490	902	600	336	203	314	-20	-979	-34	-2	-108	-82
Tax	45	58	68	43	28	-34	96	35	82	40	82	166	4	140	155	91	-22	37	56	8	28	48	32	61	123	83	98	106	296	177	194	170	210	61	107	46	100	83	43	47	52
Net Profit	112	86	144	91	-19	-58	138	131	90	65	156	253	318	266	304	190	-128	93	147	101	122	114	34	118	322	231	266	269	-72	314	708	430	126	142	207	-66	-1,079	-116	-45	-155	-134
EPS in ₹	3.29	2.51	4.31	3.02	-0.23	-1.74	4.02	3.77	2.60	1.76	4.51	7.30	9.13	7.47	8.76	5.20	-4.14	2.05	3.74	2.44	3.41	3.17	0.79	3.51	9.13	6.13	7.00	7.00	-2.88	8.25	19.87	11.99	2.66	3.13	4.93	-2.68	-33.26	-4.34	-2.31	-5.33	-4.80

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023
Total Assets	13,323	13,079	14,550	15,823	16,235	18,281	18,652	22,173	20,009
Fixed Assets	8,540	8,923	8,690	9,261	9,492	11,124	10,939	11,977	11,357
Current Assets	3,932	3,562	4,957	5,247	4,380	4,982	6,477	9,248	7,909
Capital Work in Progress	411	226	441	795	1,362	931	791	467	432
Investments	14	32	35	13	39	15	13	14	17
Other Assets	4,359	3,898	5,385	5,755	5,342	6,211	6,908	9,716	8,203
Total Liabilities	13,323	13,079	14,550	15,823	16,235	18,281	18,652	22,173	20,009
Current Liabilities	2,067	1,791	5,524	2,644	2,198	2,571	2,958	3,918	3,242
Non Current Liabilities	8,316	8,053	4,981	8,413	8,882	10,005	9,329	9,472	9,002
Total Equity	2,940	3,235	4,045	4,766	5,155	5,705	6,365	8,783	7,765
Reserve & Surplus	2,870	3,098	3,877	4,556	4,893	5,466	6,042	8,360	7,275
Share Capital	67	67	67	67	67	67	67	67	67

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023
Net Cash Flow	-88	176	-192	49	322	425	-417	65	238
Investing Activities	-531	-504	-539	-1,038	-1,265	-798	-510	-576	-711
Operating Activities	1,238	1,567	868	1,706	2,240	1,823	834	1,036	3,064
Financing Activities	-795	-887	-521	-619	-653	-600	-740	-396	-2,115

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024	Dec 2024
Promoter	41.14 %	41.14 %	41.14 %	41.14 %	41.14 %	41.14 %	41.14 %	41.14 %	41.14 %	41.14 %	41.14 %	41.14 %	41.14 %	41.14 %	41.14 %	41.14 %
FIIs	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	8.76 %	8.40 %	10.07 %	10.48 %
DIIs	0.87 %	0.05 %	0.24 %	0.24 %	1.28 %	1.52 %	2.12 %	1.76 %	2.30 %	0.09 %	0.26 %	0.18 %	1.77 %	2.61 %	2.93 %	3.16 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.34 %	0.34 %	0.34 %	0.34 %	0.34 %	0.34 %	0.34 %	0.34 %	0.34 %
Public / Retail	30.27 %	34.21 %	33.03 %	31.57 %	30.56 %	29.60 %	28.07 %	27.85 %	26.93 %	29.17 %	29.68 %	33.20 %	34.28 %	34.52 %	32.91 %	31.03 %
Others	27.72 %	24.60 %	25.59 %	27.05 %	27.02 %	27.74 %	28.67 %	28.91 %	29.28 %	29.25 %	28.57 %	25.13 %	13.70 %	12.98 %	12.60 %	13.84 %
No of Share Holders	1,47,754	1,82,266	1,87,322	1,87,058	1,94,255	2,04,180	2,03,757	1,95,040	1,92,337	2,07,795	2,14,311	2,30,604	2,53,947	2,46,344	2,30,879	2,15,050