Raymond

1,432.15

-50.25

(-3.39%)

Market Cap (₹ Cr.)

₹9,876

52 Week High

3,496.00

Book Value

₹

52 Week Low

898.38

PE Ratio

22.96

PB Ratio

2.75

PE for Sector

34.23

PB for Sector

5.22

ROE

32.50 %

ROCE

25.67 %

Dividend Yield

0.67 %

EPS

₹82.15

Industry

Realty

Sector

Construction

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%

Growth Rate

Revenue Growth

11.38 %

Net Income Growth

205.99 %

Cash Flow Change

-33.69 %

ROE

80.62 %

ROCE

24.67 %

EBITDA Margin (Avg.)

7.01 %

Financial Results

Quarterly Financials	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
Revenue	768	576	752	779	789	572	840	733	805	640	870	819	858	655	948	920	918	730	958	962	703	68	291	712	995	554	1,037	1,458	1,491	1,216	1,547	1,588	1,563	292	382	1,845	800	9,171	417
Expenses	657	532	666	697	669	533	766	679	691	594	726	725	756	608	828	800	827	676	838	820	599	160	312	622	850	446	912	1,125	1,976	1,031	1,282	1,308	1,344	220	225	1,498	530	353	303
EBITDA	112	44	86	82	120	39	75	54	114	46	143	93	101	47	120	120	91	54	121	142	103	-92	-21	90	145	108	125	333	-485	185	265	280	218	72	157	347	270	8,819	114
Operating Profit %	7 %	0 %	8 %	10 %	12 %	1 %	5 %	4 %	11 %	0 %	8 %	8 %	9 %	0 %	9 %	9 %	6 %	1 %	9 %	12 %	7 %	-567 %	-23 %	9 %	11 %	-6 %	9 %	16 %	-39 %	14 %	16 %	16 %	11 %	7 %	8 %	16 %	22 %	2 %	13 %
Depreciation	24	21	22	22	27	20	21	21	28	21	20	24	30	26	26	27	29	37	40	42	38	38	38	36	49	29	40	40	39	39	38	39	43	11	12	52	18	11	11
Interest	36	37	40	39	38	37	37	37	33	35	37	38	37	40	45	55	34	50	52	49	43	44	46	42	53	36	49	49	50	52	57	62	57	7	8	84	9	11	7
Profit Before Tax	51	-14	23	21	55	-18	17	-4	53	-10	86	31	34	-19	48	38	28	-33	29	51	22	-175	-105	12	43	44	36	244	-575	94	169	179	118	54	137	211	243	8,797	96
Tax	10	-3	8	13	22	0	0	0	10	0	23	12	-5	0	7	8	11	0	0	9	5	0	0	0	0	8	7	39	-44	17	35	-80	0	11	10	48	37	22	19
Net Profit	42	-11	16	35	34	-11	11	-3	38	-7	62	21	22	-13	33	27	27	-22	63	33	21	-119	-67	8	30	45	21	164	-432	62	112	83	154	43	127	161	195	8,776	66
EPS in ₹	6.78	-1.72	2.55	5.67	5.51	-1.84	1.72	-0.48	6.12	-1.09	10.06	3.38	3.63	-2.16	5.44	4.33	4.42	-3.62	10.24	5.34	3.16	-17.86	-10.05	1.19	4.44	6.78	3.19	24.68	-64.95	9.28	16.88	12.42	23.07	6.49	19.07	24.20	29.38	1,318.74	9.94

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	3,183	3,489	3,606	3,994	4,257	4,678	5,691	5,842	6,621	8,639
Fixed Assets	611	606	574	1,112	1,071	1,221	1,269	1,171	1,260	1,583
Current Assets	1,660	1,905	1,899	2,076	2,428	2,639	3,405	3,639	4,166	5,352
Capital Work in Progress	167	197	285	10	47	30	18	15	29	60
Investments	308	755	836	804	705	648	593	1,091	1,545	1,884
Other Assets	2,097	1,931	1,910	2,068	2,434	2,779	3,811	3,566	3,787	5,111
Total Liabilities	2,016	2,270	2,382	2,677	2,888	2,896	3,707	4,030	4,369	5,821
Current Liabilities	1,131	1,458	1,890	2,205	2,684	2,432	2,290	2,653	3,046	3,048
Non Current Liabilities	885	811	492	472	204	463	1,417	1,377	1,322	2,773
Total Equity	1,168	1,220	1,224	1,317	1,369	1,783	1,984	1,812	2,252	2,818
Reserve & Surplus	1,106	1,158	1,163	1,256	1,307	1,718	1,917	1,746	2,186	2,752
Share Capital	61	61	61	61	61	65	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	2024
Net Cash Flow	-6	-5	-2	20	-20	111	81	-124	38	5
Investing Activities	78	-98	-65	-118	-1	-52	26	-688	-412	-968
Operating Activities	152	181	229	253	93	315	537	795	668	699
Financing Activities	-234	-88	-166	-116	-112	-153	-483	-231	-218	273

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
Promoter	48.84 %	49.12 %	49.12 %	49.04 %	49.16 %	49.16 %	49.15 %	49.15 %	49.15 %	49.11 %	49.11 %	49.11 %	49.11 %	49.01 %	48.87 %
FIIs	6.43 %	8.63 %	7.25 %	9.58 %	10.21 %	14.18 %	14.97 %	16.28 %	16.72 %	17.76 %	17.71 %	14.39 %	14.50 %	15.56 %	15.67 %
DIIs	4.28 %	4.17 %	4.15 %	4.65 %	4.69 %	4.90 %	5.12 %	4.98 %	5.10 %	5.51 %	6.01 %	7.88 %	8.78 %	9.30 %	7.31 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	40.44 %	38.07 %	39.48 %	36.72 %	35.94 %	31.76 %	30.76 %	29.59 %	29.03 %	27.62 %	27.14 %	28.59 %	27.58 %	26.10 %	28.12 %

Show % Change

Dividend History

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
DLF	773.90	1,88,977.67	52.43	6,958.34	15.74	1,630	122.10	38.98
Macrotech Developers	1,255.00	1,25,187.24	58.26	10,469.50	8.93	1,554	108.63	58.17
Godrej Properties	2,692.55	74,802.88	53.86	4,334.22	42.62	747	359.51	40.71
Oberoi Realty	1,917.15	70,244.32	30.25	4,818.77	12.24	1,927	29.05	48.28
Prestige Estate	1,648.20	68,257.82	100.23	9,425.30	7.45	1,629	-74.23	41.64
Phoenix Mills	1,523.25	52,893.94	50.04	4,109.87	49.20	1,326	-4.30	43.35
Brigade Enterprises	1,172.75	28,047.95	58.15	5,064.15	42.12	401	2.29	43.89
Anant Raj Industries	672.35	22,402.39	64.62	1,520.74	51.34	265	75.00	38.68
Signature Global	1,265.10	18,109.72	333.90	1,324.55	-16.48	16	120.82	36.00
Sobha	1,515.90	15,331.79	267.90	3,217.88	-5.42	49	74.52	37.08

Corporate Action

Technical Indicators

RSI(14)

Neutral

32.92

ATR(14)

Less Volatile

71.27

STOCH(9,6)

Neutral

33.94

STOCH RSI(14)

Oversold

6.85

MACD(12,26)

Bearish

-8.62

ADX(14)

Strong Trend

37.47

UO(9)

Bearish

33.68

ROC(12)

Downtrend And Accelerating

-7.98

WillR(14)

Neutral

-64.06