equitymaster.comFalseFalseR SYSTEM INTL |
|
Price History |
Price | Rs | 441.1 | | % ch | % | -4.1 |
Mkt Cap | Rs m | 52,184 | | No. of
shares | m | 118.30 |
Vol | '000 | 13.2 | | % ch week | % | -1.9 |
P/E | X | 37.1 | | % ch 1-mth | % | -1.6 |
P/CF | X | 29.9 | | % ch 12-mth | % | 72.6 |
EPS (TTM) | Rs | 11.9 | | 52 week H/L | Rs | 599.0/241.2 |
(As on Mar 28, 2024 (Close)) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Dec-18* | 12
Dec-19* | 12
Dec-20* | 12
Dec-21* | 12
Dec-22* |
EQUITY SHARE DATA |
High | Rs | 55 | 75 | 135 | 352 | 355 |
Low | Rs | 24 | 34 | 56 | 109 | 185 |
Sales per share (Unadj.) | Rs | 56.4 | 67.3 | 73.6 | 97.7 | 128.1 |
Earnings per share (Unadj.) | Rs | 4.1 | 4.8 | 6.8 | 12.0 | 11.8 |
Diluted earnings per share | Rs | 4.3 | 4.9 | 6.9 | 12.0 | 11.8 |
Cash flow per share (Unadj.) | Rs | 5.2 | 6.1 | 9.0 | 14.3 | 14.8 |
Dividends per share (Unadj.) | Rs | 0.60 | 1.50 | 0 | 5.70 | 6.50 |
Adj. dividends per share | Rs | 0.63 | 1.53 | 0.00 | 5.70 | 6.50 |
Avg Dividend yield | % | 1.5 | 2.8 | 0 | 2.5 | 2.4 |
Book value per share (Unadj.) | Rs | 26.0 | 28.1 | 35.7 | 38.9 | 46.1 |
Adj. book value per share | Rs | 27.3 | 28.6 | 36.1 | 38.9 | 46.1 |
Shares outstanding (eoy) | m | 123.99 | 120.34 | 119.64 | 118.30 | 118.30 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 0.7 | 0.8 | 1.3 | 2.4 | 2.1 |
Avg P/E ratio | x | 9.6 | 11.3 | 13.9 | 19.3 | 22.8 |
P/CF ratio (eoy) | x | 7.6 | 9.0 | 10.6 | 16.1 | 18.3 |
Price / Book Value ratio | x | 1.5 | 1.9 | 2.7 | 5.9 | 5.9 |
Dividend payout | % | 14.6 | 31.1 | 0 | 47.7 | 55.1 |
Avg Mkt Cap | Rs m | 4,882 | 6,549 | 11,389 | 27,281 | 31,915 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 4,689 | 5,462 | 6,116 | 7,798 | 10,194 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 6,999 | 8,094 | 8,806 | 11,556 | 15,158 |
Other income | Rs m | 192 | 154 | 129 | 419 | 103 |
Total revenues | Rs m | 7,191 | 8,248 | 8,935 | 11,975 | 15,261 |
Gross profit | Rs m | 572 | 730 | 1,146 | 1,608 | 1,997 |
Depreciation | Rs m | 135 | 149 | 256 | 277 | 350 |
Interest | Rs m | 3 | 16 | 57 | 49 | 49 |
Profit before tax | Rs m | 627 | 719 | 962 | 1,701 | 1,702 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 116 | 138 | 144 | 286 | 305 |
Profit after tax | Rs m | 510 | 581 | 818 | 1,414 | 1,397 |
Gross profit margin | % | 8.2 | 9.0 | 13.0 | 13.9 | 13.2 |
Effective tax rate | % | 18.6 | 19.2 | 15.0 | 16.8 | 17.9 |
Net profit margin | % | 7.3 | 7.2 | 9.3 | 12.2 | 9.2 |
BALANCE SHEET DATA |
Current assets | Rs m | 3,693 | 3,897 | 5,088 | 5,358 | 6,301 |
Current liabilities | Rs m | 1,077 | 1,238 | 1,497 | 1,636 | 1,980 |
Net working cap to sales | % | 37.4 | 32.8 | 40.8 | 32.2 | 28.5 |
Current ratio | x | 3.4 | 3.1 | 3.4 | 3.3 | 3.2 |
Inventory Days | Days | 21 | 26 | 12 | 8 | 9 |
Debtors Days | Days | 71 | 60 | 54 | 56 | 62 |
Net fixed assets | Rs m | 674 | 969 | 1,275 | 1,392 | 1,809 |
Share capital | Rs m | 123 | 120 | 120 | 118 | 118 |
"Free" reserves | Rs m | 3,103 | 3,261 | 4,149 | 4,485 | 5,336 |
Net worth | Rs m | 3,226 | 3,381 | 4,268 | 4,603 | 5,455 |
Long term debt | Rs m | 16 | 53 | 84 | 6 | 13 |
Total assets | Rs m | 4,367 | 4,866 | 6,363 | 6,749 | 8,111 |
Interest coverage | x | 237.5 | 47.0 | 18.0 | 35.6 | 35.7 |
Debt to equity ratio | x | 0 | 0 | 0 | 0 | 0 |
Sales to assets ratio | x | 1.6 | 1.7 | 1.4 | 1.7 | 1.9 |
Return on assets | % | 11.7 | 12.3 | 13.7 | 21.7 | 17.8 |
Return on equity | % | 15.8 | 17.2 | 19.2 | 30.7 | 25.6 |
Return on capital | % | 19.4 | 21.4 | 23.4 | 38.0 | 32.0 |
Exports to sales | % | 0 | 0 | 0 | 0 | 0 |
Imports to sales | % | 0.8 | 1.0 | 0.7 | 0.6 | 0.3 |
Exports (fob) | Rs m | 0 | 0 | 0 | 0 | 0 |
Imports (cif) | Rs m | 55 | 85 | 62 | 64 | 49 |
Fx inflow | Rs m | 3,105 | 3,838 | 4,272 | 5,770 | 7,892 |
Fx outflow | Rs m | 512 | 623 | 581 | 760 | 911 |
Net fx | Rs m | 2,593 | 3,215 | 3,691 | 5,010 | 6,981 |
CASH FLOW |
From Operations | Rs m | 311 | 643 | 1,254 | 873 | 964 |
From Investments | Rs m | -350 | 61 | -383 | 212 | -214 |
From Financial Activity | Rs m | -88 | -460 | 97 | -1,159 | -864 |
Net Cashflow | Rs m | -88 | 262 | 1,027 | -92 | 19 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 0.0% |
Foreign collaborators: | 51.9% |
Indian inst/Mut Fund: | 1.0% |
FIIs: | 0.3% |
ADR/GDR: | 0.0% |
Free float: | 48.1% |
Shareholders: | 29,341 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | G F-1- A 6, Devika Tower, Nehru Place, New Delhi - 110019 |
E-MAIL: | investors@rsystems.com |
WEB: | www.rsystems.com |
TELEPHONE: | 0120- 4303500 |
FAX: | 0120- 2587123 |
SECTOR: | SOFTWARE |
GROUP: | MNC |
TR AGENT: | Link Intime India Pvt Ltd., Noble Heights 1st Floor Plot NH 2, C-1 Block LSC Near Savitri Market, Janakpuri |
CHM: | R Singh |
COMP SEC: | Bhasker Dubey |
YEAR OF INC: | 1993 |
BSE CODE: | 532735 |
FV (Rs): | 1 |
DIV YIELD (%): | 1.5 |