La Opala RG Limited

LAOPALA.BO

LAOPALA.BOLa Opala RG Limited IN flag

Bombay Stock Exchange

263.50

INR

+12.40

(+4.94%)

8.69EPS

30.32P/E

29.25BMarket Cap

Aug 11Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

INE059D01020

Return %

Stock

S&P500

-20.24

9.50

3.13

58.73

42.13

91.32

Use logarithmic scale

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	TTM
Revenue per Share	14.52	16.78	20.51	22.46	21.19	23.1	24.86	24.11	18.94	28.87	40.53	32.9	29.89	29.91
Basic EPS, GAAP	2.16	2.83	3.83	5.29	5.6	6.62	6.67	7.59	4.47	7.87	11.08	11.51	8.7	8.71
Free Cash Flow per Basic Share	0.9	2.18	3.58	1.47	5.06	4.01	3.09	3.36	3.33	5.07	7.86	5.41	8.75	- -
Dividend per Share	0.23	0.41	0.57	0.78	1.08	1.2	1.33	2.9	- -	3	2.8	3	10.01	- -
Book Value per Share	5.05	1	1.02	1	17.56	23.06	27.45	31.21	35.7	39.69	47.08	54.78	2	2
Tangible Book Value per Share	6.99	9.23	17.02	35.81	39.17	45.36	47.63	49.05	59.89	66.7	69.81	76.73	74.25	74.3
Basic Weighted Avg Shares	106	106	109	111	111	111	111	111	111	111	111	111	111	111
Sales/Revenue/Turnover	1,539	1,779	2,233	2,493	2,352	2,564	2,760	2,676	2,102	3,205	4,499	3,651	3,319	3,319
Operating Margin (%)	23.75	24.68	25.26	31.11	32.66	37.58	35.07	33.18	26.94	33.94	35.1	31.31	27.11	27.11
Depreciation Expense	56	70	103	90	125	138	165	160	122	137	218	217	183	183
Net Income, GAAP	229	300	417	587	622	734	740	843	496	874	1,230	1,277	966	966
Effective Tax Rate (%)	29.53	26.51	25.14	24.65	27.68	30.36	34.26	19.47	22.53	25.01	25.33	15.84	27.07	27.07
Profit Margin (%)	14.86	16.84	18.69	23.55	26.43	28.64	26.83	31.49	23.58	27.26	27.33	34.98	29.1	29.1
Working Capital	274	282	1,142	1,488	2,039	2,444	2,998	3,250	3,297	3,671	4,735	5,751	5,807	5,807
LT Debt	150	- -	- -	- -	- -	- -	- -	5	5	130	88	61	33	33
Total Equity	741	978	1,854	3,975	4,348	5,036	5,291	5,451	6,658	7,405	7,749	8,515	8,244	8,244
Return on Invested Capital (%)	29.65	30.73	27.67	19.57	13.25	14.23	12.19	13.16	7.19	11.47	15.25	11.62	7.73	7.73
Return on Capital (%)	33.51	63	192.71	327.02	58.93	32.39	26.25	25.69	13.26	20.43	25.03	23.11	30.89	30.89
Return on Common Equity (%)	49.48	93.46	384.72	528.96	60.37	32.57	26.41	25.88	13.35	20.88	25.54	22.6	30.66	30.66

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	6.3%	8.69%	-9.11%
Net Income, GAAP	13.46%	11.06%	-24.38%
Free Cash Flow	28.9%	27.37%	61.84%
Total Cash Common Dividend	- -	- -	233.31%
Total Equity	19.24%	8.94%	-3.19%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Sushil Kumar Jhunjhunwala
Full Time Employees: 1,156
Sector: Consumer Cyclical
Industry: Furnishings, Fixtures & Appliances
Address: Eco Centre Kolkata India 700091
IPO Date: Jan 3, 2000
Website: laopala.in
Similar Companies: Index Living Mall Public Company Limited (ILM-R.BK)
Saint-Gobain Sekurit India Limited (SAINTGOBAIN.BO)
Kurogane Kosakusho Ltd. (7997.T)
Maruti Interior Products Limit (SPITZE.BO)
Gujarat Raffia Industries Limited (GUJRAFIA.BO)
Hisense Home Appliances Group Co., Ltd. (HISEF)
Business: La Opala RG Limited manufactures and markets glass and glassware products in India. Its opal glass tableware products include plates, bowls, dinner sets, cup-saucer sets, coffee mugs and cups, tea and soup sets, and pudding and dessert sets; and crystalware products comprise barware, vases, bowls, and stemware. The company offers its products under the La Opala, Diva, and Solitaire brands. It exports its products to approximately 30 countries internationally. La Opala RG Limited was incorporated in 1987 and is based in Kolkata, India.

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	TTM
Revenue per Share	14.52	16.78	20.51	22.46	21.19	23.1	24.86	24.11	18.94	28.87	40.53	32.9	29.89	29.91
Basic EPS, GAAP	2.16	2.83	3.83	5.29	5.6	6.62	6.67	7.59	4.47	7.87	11.08	11.51	8.7	8.71
Free Cash Flow per Basic Share	0.9	2.18	3.58	1.47	5.06	4.01	3.09	3.36	3.33	5.07	7.86	5.41	8.75	- -
Dividend per Share	0.23	0.41	0.57	0.78	1.08	1.2	1.33	2.9	- -	3	2.8	3	10.01	- -
Book Value per Share	5.05	1	1.02	1	17.56	23.06	27.45	31.21	35.7	39.69	47.08	54.78	2	2
Tangible Book Value per Share	6.99	9.23	17.02	35.81	39.17	45.36	47.63	49.05	59.89	66.7	69.81	76.73	74.25	74.3
Basic Weighted Avg Shares	106	106	109	111	111	111	111	111	111	111	111	111	111	111
Sales/Revenue/Turnover	1,539	1,779	2,233	2,493	2,352	2,564	2,760	2,676	2,102	3,205	4,499	3,651	3,319	3,319
Operating Margin (%)	23.75	24.68	25.26	31.11	32.66	37.58	35.07	33.18	26.94	33.94	35.1	31.31	27.11	27.11
Depreciation Expense	56	70	103	90	125	138	165	160	122	137	218	217	183	183
Net Income, GAAP	229	300	417	587	622	734	740	843	496	874	1,230	1,277	966	966
Effective Tax Rate (%)	29.53	26.51	25.14	24.65	27.68	30.36	34.26	19.47	22.53	25.01	25.33	15.84	27.07	27.07
Profit Margin (%)	14.86	16.84	18.69	23.55	26.43	28.64	26.83	31.49	23.58	27.26	27.33	34.98	29.1	29.1
Working Capital	274	282	1,142	1,488	2,039	2,444	2,998	3,250	3,297	3,671	4,735	5,751	5,807	5,807
LT Debt	150	- -	- -	- -	- -	- -	- -	5	5	130	88	61	33	33
Total Equity	741	978	1,854	3,975	4,348	5,036	5,291	5,451	6,658	7,405	7,749	8,515	8,244	8,244
Return on Invested Capital (%)	29.65	30.73	27.67	19.57	13.25	14.23	12.19	13.16	7.19	11.47	15.25	11.62	7.73	7.73
Return on Capital (%)	33.51	63	192.71	327.02	58.93	32.39	26.25	25.69	13.26	20.43	25.03	23.11	30.89	30.89
Return on Common Equity (%)	49.48	93.46	384.72	528.96	60.37	32.57	26.41	25.88	13.35	20.88	25.54	22.6	30.66	30.66

Year	Q1	Q2	Q3	Q4	FY
2023	821	1,349	1,264	1,065	4,499
2024	862	892	1,071	801	3,651
2025	729	906	913	771	3,319

	Sep'25	Dec'25	Mar'25
Total Current Assets	6,717	- -	6,144
Accounts Receivable, Net	503	- -	287
Cash, Cash Equivalents & STI	5,338	- -	5,131
Inventories	856	- -	706
Total Current Liabilities	1,419	- -	337
Payables & Accruals	- -	- -	- -
ST Debt	28	- -	75
Deferred Revenue	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	1.81	3.52	3.12	- -	11.08
2024	2.59	2.81	3.98	- -	11.51
2025	2.13	2.17	2.09	- -	8.7

	Sep'25	Dec'25	Mar'25
ST Debt	28	- -	75
LT Borrowings	42	- -	28
LT Finance Leases	5	- -	5
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	111	- -	111
Market Capitalization	38,767	35,285	23,536

La Opala RG Limited

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Capital Structure

Working Capital

Quarterly Earnings Per Share

Year