You are on page 1of 21

Report as on 24 January 2022 at 08:48 PM

LOW DEBT
Healthy Growth in Redington
Long Term Net Sales
India
5 Consecutive
Positive Results Strong buy

Bullish CMP: 152.40


Technical Trend
STOCK INFO:

Very Attractive
BSE – 532805/ NSE – REDINGTON
Market Cap - Mid Cap (Rs. 11,908 cr)
Sector – IT - Hardware
Valuation 52 w H/L (Rs.) – 179.3/66.3
Dividend Yield: 3.63%
Debt Equity: -0.58%
Return on Equity: 21.04%
Price to Book: 2.53

www.marketsmojo.com
Redington India
CMP: 152.40 Strong Buy 81
Report as on 24 January 2022 at 08:48 PM
Strong Sell Sell Hold Buy Strong Buy

This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and a
violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

WHY IT’S A STRONG BUY? IS THIS STOCK FOR YOU?


High Risk, High Return (1 Year)
Strong ability to service debt as the company has
a low Debt to EBITDA ratio of 0.57 times Absolute Risk Volatility
Adjusted
Healthy long term growth as Net Sales has Redington India 121.27% 2.17 55.82%
grown by an annual rate of 9.53% and Operating SENSEX 17.62% 1.12 15.80%
profit at 14.67%
How much should you buy? -
The company has declared Positive results for Overall Portfolio exposure to Redington India should be
the last 5 consecutive quarters less than 10%
-PBDIT(Q) Highest at Rs 431.61 cr. Overall Portfolio exposure to IT - Hardware should be
-OPERATING PROFIT TO NET SALES(Q) Highest at less than 30%
2.82% (If sector exposure > 30%, please use optimiser tool to
-PBT LESS OI(Q) Highest at Rs 364.87 cr. see which are the best stocks to hold in IT - Hardware)
When to exit? - We will constantly monitor the company
Stock is technically in a Bullish range and suggest at the appropriate time to exit from the
-The technical trend has improved from Mildly stock
Bullish on 07-Jan-22 and has generated -6.65%
returns since then RETURNS SUMMARY (Price + Dividend)
-Multiple factors for the stock are Bullish like MACD, The stock gave a total returns of 132.67% in the last 1 year
Bollinger Band, KST, DOW and OBV Outperforming Sensex returns of 17.62%
500%
With ROE of 21, it has a Very Attractive valuation
with a 2.4 Price to Book Value 250%
-The stock is trading at a premium compared to its
average historical valuations 0%

-Over the past year, while the stock has generated a


-250%
return of 121.27%, its profits have risen by 91.6% ;
O 20
Ja 1 9

Ja 2 0

D -2 1

1
the PEG ratio of the company is 0.1
Se 9

Se 1
Au 20
Ap 20
Ju 2 0

N -2 0
M -1 9

Fe 2 0

M -2 1
M -1 9

Ju 9

M -2 1
N -1 9

Ju 1

N -2 1

-2
l- 1

l- 2
-1

-2
g-
-

-
n-
b-
r-
n-
ov

ov

ov
ec
ct
n

n
ar

ar
ay

ay

p
Ja

-At the current price, the company has a high


dividend yield of 3.8 Redington India Ltd MIDCAP

Investors Returns (3 years) –

Period 6M 1Y 2Y 3Y
Stock (%) -5.46% 132.67% 181.78% 355.74%
Sector (%) 18.65% 18.65% 210.60% 237.76%
Sensex (%) 8.52% 17.62% 38.16% 58.84%

MOJO PROFESSIONAL 1
Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

BEFORE PROCEEDING AHEAD


This Real-Time Stock Analysis service is only for
PAID SUBSCRIBERS of www.marketsmojo.com

This Real-Time Stock Analysis Report was


generated on 24th January, 2022 at 08:48 PM, and
may not be valid if you are reading it later.

Some factors/data, as well as the buy/sell/hold call


might have changed.

To access the LATEST version of this report.

Click Here

MOJO PROFESSIONAL 2
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

MANAGEMENT RISK

AVERAGE LONG TERM FUNDAMENTAL


STRENGTH WITH AN AVERAGE RETURN ON
EQUITY (ROE) OF 14.99%

ROE
The company has been able to generate a Return on Equity
14.99% ROE
(avg) of 14.99% signifying average profitability per unit of
shareholders funds

Dividend Payout Ratio


Company's high Dividend Pay-out ratio of 32.47% signifying the
32.47%
Dividend Payout Ratio
profits of the company are real

Tax Ratio
High Tax Ratio signifies that the profits generated by the
26.30% Tax Ratio
company are real and it is making adequate contributions
towards by paying due taxes

Institutional Holding
High Institutional Holdings at 54.48%- These investors have
54.48%Institutional Holding
better capability and resources to analyse fundamentals of
companies than most retail investors

MOJO PROFESSIONAL 3
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

CAPITAL STRUCTURE

STRONG ABILITY TO SERVICE DEBT AS THE


COMPANY HAS A LOW DEBT TO EBITDA
RATIO OF 0.57 TIMES
Total Debt Debt to Equity Ratio
Low Debt to Equity Ratio Sep 2021 1,012.86 0.07
Company’s average Debt to Equity ratio over the past few years Sep 2020 1,338.45 0.19
is low at 0.07 times
Sep 2019 1,732.19 0.35
No clear trend in Debt to Equity Ratio numbers Sep 2018 - 0.45

Total Debt Debt to EBITDA Ratio


Low Debt to EBITDA Ratio Sep 2021 1,012.86 0.57
Company’s average Debt to EBITDA ratio over the past few Sep 2020 1,338.45 0.88
years is low at 1.75 times
Sep 2019 1,732.19 1.38
No clear trend in Debt to EBITDA Ratio numbers Sep 2018 - 1.75

Total Debt EBIT to Interest


Healthy EBIT to Interest Sep 2021 1,012.86 6
Company has healthy average EBIT to Interest ratio of 6.00 Sep 2020 1,338.45 4.37
times
Sep 2019 1,732.19 4.25
EBIT to Interest has seen a high growth of 50% over previous Sep 2018 - 4.23
period

MOJO PROFESSIONAL 4
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

GROWTH

HEALTHY LONG TERM GROWTH AS NET


SALES HAS GROWN BY AN ANNUAL RATE
OF 9.53% AND OPERATING PROFIT AT
14.67%

High Growth in Net Sales 75000Cr

of 9.5% CAGR
9.5%
61,226

51,912
Company has experienced an increase 49,226
CAGR in its Net Sales in each of the past 4
50000Cr
41,675 43,513

consecutive years
Company’s Net Sales growth has 25000Cr
increased in each of the past 4
consecutive years
Net Sales has seen a high growth of 0Cr
17.94% over previous period Sep 2017 Sep 2018 Sep 2019 Sep 2020 Sep 2021

High Growth in Operating 2000Cr

Profit of 14.7% CAGR


14.7% Operating Profit has seen a high
1500Cr
1,480

CAGR growth of 67.04% over previous


period 1000Cr 900 886
778 735

500Cr

0Cr
Sep 2017 Sep 2018 Sep 2019 Sep 2020 Sep 2021

Net Profit of 18.9% CAGR 1500Cr

18.9% Net Profit has seen a high growth of


91.7% over previous period
1,039

CAGR 1000Cr

621
542
481 455
500Cr

0Cr
Sep 2017 Sep 2018 Sep 2019 Sep 2020 Sep 2021

MOJO PROFESSIONAL 5
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

FINANCIAL TREND
Positive

THE COMPANY HAS DECLARED


results for

POSITIVE RESULTS FOR THE LAST 5 5


CONSECUTIVE QUARTERS consecutive
quarters

Near term Operating Profit trend


is positive
Rs 431.6 424.11 425.1 431.61

cr
344.28
Operating Profit (Rs Cr) 288.84
Highest at Rs 431.61 cr.
Operating Profit in the last five quarters
- Quarterly

Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021

Company's efficiency has 2.5


2.74
2.56
2.82

2.8% improved 2.1

Operating Profit to Sales


Operating Profit Highest at 2.82%
Margin - in the last five quarters
Quarterly

Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021

Near term PBT trend is positive 355.59 358.39 364.87

20.2% PBT less Other Income (Rs Cr) 281.41

At Rs 364.87 cr has Grown at 20.2 % 219.02


PBT Growth over average PBT of the previous four quarters of Rs
303.60 Cr

Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021

MOJO PROFESSIONAL 6
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

FINANCIAL TREND

Near term PAT trend is positive


307.2
35.4%
302.51
PAT (Rs Cr)
At Rs 307.20 cr has Grown at 35.4 % 236.67
192.75
PAT Growth over average PAT of the previous four quarters of Rs 175.8
226.93 Cr

Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021

Sep'21 Jun'21 Change%


Net Sales 15,287.5 13,454.1 13.6%
Key Operating Profit (PBDIT) excl Other Income 431.6 344.3 25.4%
Result Interest 30.7 28.0 9.5%
Highlights Exceptional Items 0.0 0.0
Consolidated Net Profit 307.2 236.7 29.8%
Operating Profit Margin (Excl OI) 2.8 2.6 0.3%
Consolidate- figures in Rs
Cr

MOJO PROFESSIONAL 7
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

TECHNICALS

STOCK IS TECHNICALLY IN A BULLISH


RANGE
Bullish Daily Moving Averages indicating near term price strength
Current Price 50 Day Moving Average 200 Day Moving Average

152.40 151.83 138.89

Factors with upward momentum


Indicator Technical Trend
MACD Bullish (weekly)
MACD Bullish (monthly)
Bollinger Band Mildly Bullish (weekly)
Bollinger Band Bullish (monthly)
KST Bullish (weekly)
KST Bullish (monthly)

Consistent Returns over the last 3 years


3 Months 1 Year 3 Years

6.28% 314.41%
121.27%

24.02% 62.50%

Stock -4.58%
BSE 500 Stock BSE 500 Stock BSE 500

MOJO PROFESSIONAL 8
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

VALUATION

WITH ROE OF 21, IT HAS A VERY


ATTRACTIVE VALUATION WITH A 2.4 PRICE
TO BOOK VALUE
Expensive

Very Attractive Spel Semiconduct


Tejas Networks

Cerebra Integr.

valuation Valuation

as compared to its Fundamentals TVS Elec. Redington India

Attractive
Weak Fundamental Strong

Price to Book Value vs ROE

Expensive 24 4
Fundamental

Valuation
as compared to its 12 2

past valuations 0 0
7

0
17

18

19

20

22
01

01

01

02
20

20

20

20

20
-2

-2

-2

-2
n-

n-

n-

n-

n-
ec

ec

ec

ec
Ju

Ju

Ju

Ju

Ja
D

If the company can maintain its last year’s dividend, it


High Dividend Yield: 3.8% would result in 3.8% gain over and above the stock’s price

Dividend Yield Dividend per share (TTM): 5.8 movement from current levels

Company Valuation Price to Book PE Ratio PEG Ratio Dividend


Ratio Yield
Key
Valuation Redington India Very Attractive 2.4 11.6 0.1 3.8%
Multiples Tejas Networks Risky 2.3 220.4 1.9 0%
vs Peers Cerebra Integr. Very Expensive 3.3 69 5 0%
Spel Semiconduct Risky 6.2 -43.5 0 0%
TVS Elec. Very Attractive 4.5 24 0.1 0%

MOJO PROFESSIONAL 9
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

SHAREHOLDING

INSTITUTIONAL INVESTORS COLLECTIVELY


HOLD 56.29 % OF THE COMPANY
These investors have better capability and resources 80%

to analyse fundamentals of companies than most


retail investors. 60% 57.43% 57.79% 57.15% 56.29%
54.03% 54.48%
Their stake has increased by 1.81% over the previous
quarter. 40%

20%

0%
Dec 20 Mar 21 Jun 21 Aug 21 Sep 21 Dec 21

Non Institution
43.71%
Shareholding Snapshot : Dec 21
Majority shareholders : Non Institution
Pledged Promoter Holdings : None
Mutual Funds : Held in 7.00 Schemes (11.31%)
FIIs Mutual Funds
40.05% 11.31% FIIs : Held by 306 FIIs (40.05%)
Insurance Highest Public shareholder : Synnex Mauritius Ltd (24.14%)
Companies
3.82% Individual Investors Holdings : 10.49%

FII
60%

holding has increased by 1.04% 42.00% 41.22% 40.05%


38.42% 39.01%
40%
Number of FIIs holding stake in the company has
increased to 306 from 273
20%

0%
Mar 2021 Jun 2021 Aug 2021 Sep 2021 Dec 2021

MOJO PROFESSIONAL 10
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

MOJOSTOCK

PART OF MOJO STOCKS


Mojo Stocks are the highest rated stocks across thee market.
1% Less than 1% of the companies qualify as a Mojo Stock
For a company to Qualify as Mojo Stock it has to score highly across Mojo Parameters of
QUALIFY
Quality: Long Term Fundamental Performance
Valuation: Attractiveness of Stock Price at the current fundamentals
Financial Trend: Near term fundamental strength
Technicals: Price and volume momentum

Mojo Analysis of Redington India

NEAR TERM DRIVERS: MILDLY POSITIVE


QUARTERLY FINANCIAL TREND TECHNICALS

PAT (HY) At Rs 543.87 cr has Grown Technical trend turned Bullish


at 105.56 % from Mildly Bullish on 07 Jan 2022
Positive PAT (9M) At Rs 846.38 cr has Grown
at Rs 163.25 Bullish
at 118.97 % Moving Averages (daily) turned
Bullish from Mildly Bullish on 07
PBDIT (Q) Highest at Rs 431.61 cr.
Jan 2022 at Rs 163.25

LONG TERM DRIVERS: POSITIVE


QUALITY VALUATION

Largest company in IT - Hardware At the current stock price and


sector financial performance the stock
Good has Very Attractive valuation Very
Attractive

MOJO PROFESSIONAL 11
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

RETURNS

CONSISTENT RETURNS OVER THE LAST 3


YEARS
Along with generating 500%
121.27% returns in the last
1 year, the stock has 250%

121.27% outperformed BSE 500 in


each of the last 3 annual 0%

UP periods -250%

O 20
Ja 1 9

Ja 2 0

D -2 1
Se 9

Se 1

1
Au 20
Ap 20
Ju 2 0

N -2 0
M -1 9

Fe 2 0

M -2 1
M -1 9

Ju 9

M -2 1
N -1 9

Ju 1

N -2 1
l- 1

l- 2

-2
-1

-2
g-
-

-
n-
b-
r-
n-
ov

ov

ov
ec
ct
n

n
ar

ar
ay

ay

p
Ja
Redington India Ltd BSE500

Inconsistent Performance against Mid Cap


companies
Redington India Ltd has not been a consistent
performer in the last 1 year

1st
Quartile
3rd
Quartile
3rd
Quartile
Stock has been in the 3rd quartile in 2021
and in 1st in 1Y period

1Y 2021 2020
10.46% 9.53% 12.37%

Company 1 Month 3 Month 1 Year 3 Years


Redington India 5.47% 6.28% 121.27% 314.41%
Return Tejas Networks -3.56% -10.39% 178.41% 115.66%
Comparison
Cerebra Integr. -1.52% 49.72% 75.57% 177.84%
with Peers
Closest peers by Spel Semiconduct 149.66% 293.48% 635.77% 989.05%
market cap TVS Elec. 18.08% 23.94% 61.85% 5.81%

MOJO PROFESSIONAL 12
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

RESULT
ANALYSIS 

MOJO PROFESSIONAL 13
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

QUARTERLY VARIANCE

QUARTER RESULTS VARIANCE ANALYSIS


Sep'21 Jun'21 QoQ Sep'20 YoY Comments
Total Operating income 15,287 13,454 13.6% 13,764 11.1% High Growth in previous quarter
and same quarter last year
Total Expenditure (Excl Depreciation) 14,856 13,110 13.3% 13,475 10.3% High Growth in previous quarter
and same quarter last year
Operating Profit (PBDIT) excl Other Income 432 344 25.4% 289 49.4% High Growth in previous quarter
and same quarter last year
Other Income 26 20 29.6% 22 16.6% High Growth in previous quarter
and same quarter last year
Operating Profit (PBDIT) 457 364 25.6% 311 47.1% High Growth in previous quarter
and same quarter last year
Interest 31 28 9.5% 35 -11.9%
Exceptional Items 0 0 0% 0 0%
Depreciation 36 35 3.5% 35 3% QoQ and YoY increase
Profit Before Tax 391 301 29.7% 241 62% High Growth in previous quarter
and same quarter last year
Tax 68 62 8.7% 59 14.8% High Growth in previous quarter
and same quarter last year
Provisions and contingencies 0 0 0% 0 0%
Net Profit 323 239 35.1% 182 77.2% High Growth in previous quarter
and same quarter last year

Share in Profit of Associates 0 0 0% 0 0%


Minority Interest 16 2 540.7% 7 144.5% High Growth in previous quarter
and same quarter last year
Other related items 0 0 0% 0 0%
Consolidated Net Profit 307 237 29.8% 176 74.7% High Growth in previous quarter
and same quarter last year

Consolidate results triggered in Rs Cr

Margins
Sep'21 Jun'21 Mar'21 Dec'20 Sep'20 Avg. (4 Comments
Qtrs)
OPM 2.8% 2.6% 2.7% 2.5% 2.1% 2.5% In line with average (4 Qtrs)
GPM 2.8% 2.5% 2.7% 2.4% 2.0% 2.4% In line with average (4 Qtrs)
NPM 2.1% 1.8% 2.0% 1.2% 1.3% 1.6% In line with average (4 Qtrs)

MOJO PROFESSIONAL 14
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

ANNUAL RESULT

NET SALES - YOY GROWTH IN YEAR ENDED


MAR 2021 IS 10.65% VS 10.59% IN MAR
2020
Consolidated Net Profit: YoY Growth in year ended Mar 2021 is 47.18% vs 1.46% in Mar
2020
Operating Profit (PBDIT) excl Other Income: YoY Growth in year ended Mar 2021 is
31.34% vs 13.81% in Mar 2020
Interest: YoY Growth in year ended Mar 2021 is -28.59% vs 7.30% in Mar 2020 10.65%
Operating Profit Margin (Excl OI): YoY Growth in year ended Mar 2021 has improved from NET SALES
Mar 2020

Mar'21 Mar'20 Change(%)


Net Sales 56,945.86 51,465.17 10.65%
Key Operating Profit (PBDIT) excl Other Income 1,343.38 1,022.81 31.34%
Annual Interest 156.44 219.06 -28.59%
Results Exceptional Items -6.34 -4.68 -35.47%

Consolidated Net Profit 758.28 515.21 47.18%


Operating Profit Margin (Excl OI) 2.36 1.99 0.37%
Figures in Rs Cr | Seasonal companies are compared with the same quarter last year

Net Sales-YoY Growth in year ended Mar 2021 is 10.65% vs Consolidated Net Profit-YoY Growth in year ended Mar 2021
10.59% in Mar 2020 is 47.18% vs 1.46% in Mar 2020
100000 1000
758.28

51,465.17 56,945.86 515.21


481.64 507.78
50000 41,114.65 41,602.58 46,536.15 500
464.22

0 0
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021

Operating Profit (PBDIT) excl Other Income-YoY Growth in Operating Profit Margin (Excl OI)-YoY Growth in year ended
year ended Mar 2021 is 31.34% vs 13.81% in Mar 2020 Mar 2021 has improved from Mar 2020
2000 4
1,343.38
2.36
1,022.81 2.01 1.96 1.93 1.99
824.83 816.45 898.68
1000 2

0 0
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021

Figures in Rs Crore

MOJO PROFESSIONAL 15
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

BALANCESHEET AND CASHFLOW

BALANCE SHEET AND CASH FLOW


ANALYSIS

-82.52% Borrowings
Mar'21
443.46
Mar'20
2,537.48
Change%
-82.52%

Increase
Other Long Term Liabilities 128.94 164.91 -21.81%
Fixed Assets 427.98 484.22 -11.61%
Investments 0.00 0.00
in Borrowings in quarter Current Assets 13,700.06 13,653.66 0.34%
ended Mar 2021 vs in
Figures in Rs Cr
Mar 2020

Other Long Term Liabilities: YoY Growth in year ended Mar 2021 is -21.81% vs 2,255.86% in Mar 2020
Fixed Assets: YoY Growth in year ended Mar 2021 is -11.61% vs 4.84% in Mar 2020
Investments: No Investments in the last few periods;
Current Assets: YoY Growth in year ended Mar 2021 is 0.34% vs 17.01% in Mar 2020

Cash From Operation - YoY Growth in year ended Mar


262.13% 2021 is 262.13% vs -9.62% in Mar 2020
Mar'21 Mar'20 Change%
GROWTH Cash Flow from Operating Activities 3,496.89 965.65 262.13%
Figures in Rs Cr

4000
3,496.89

2000
1,360.47
1,068.44 965.65

185.62
0
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021

MOJO PROFESSIONAL 16
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

PEER COMPARISION

PEER COMPARISON
Redington India Tejas Networks Cerebra Integr. Spel TVS Elec.
Semiconduct
Size
Market Cap (Cr.) 12,026 4,510 980 417 371
Annual Sales (TTM) (Cr.) 61,226 626 129 10 267
Annual Net Profit (TTM) (Cr.) 1,039 20 14 -10 15
Growth Factors (TTM)
Net Sales Growth 1 year 17.9% 64.8% 8.4% -64.2% 24.8%
Operating Profit Growth 1 year 67% 79.3% 117.9% -696.4% 228.8%
Net Profit Growth 1 year 91.6% 116.7% 13.7% -866% 246.9%
Net Sales Growth 5 year 9.5% -8.8% -11.1% -19% -24.4%
Operating Profit Growth 5 year 14.7% -171.1% 28.5% 4.5% 42.8%
Net Profit Growth 5 year 18.9% -38.7% 13.7% 8% 74.4%
Capital Structure Factors
EBIT to Interest 12.3 -8.3 4 - 17.1
Debt to EBITDA 0.5 0.6 0.9 -5.5 0.8
Net Debt to Equity -0.6 -0.4 0.1 0.7 -0.2

Sales to Capital Employed 29.6 0.5 0.4 - 3.5


Management Quality Factors
ROCE (latest) 71.6% -2.7% 8.3% -11.5% 1.2%
ROE(latest) 21% 1% 4.7% - 18.9%
Tax Ratio 26.3% 100% 24.9% - 10.2%
Operating CF to Net Profit 460.2% 419.8% -544% - 3384%
Dividend Payout Ratio 32.5% - - - 717.3%
Valuation Factors
PE Ratio 11.6 220.4 69 -43.5 24
Price to Book 2.4 2.3 3.3 6.2 4.5
PEG Ratio 0.1 1.9 5 - 0.1
Dividend Yield 3.8% - - - -
EV to EBITDA 5.6 98.6 36.5 -52 15
EV to Capital Employed 4.4 3.2 3.1 4 5.5
Shareholding
Promoter Holdings - 37.3% 7.1% 59.2% 59.8%
Promoter Pledged Holdings - - - - -
Total Institutional Holding 56.3% 19.5% 17.7% 0% 0.2%
FII Holdings 40% 14.2% 0.3% - 0.2%
Returns
1 Month 6.5% -3.6% -1.5% 149.7% 16.2%
3 Months 7.3% -10.4% 49.7% 293.5% 22%
YTD 6.3% -5.7% 0.8% 96.3% 13.9%
1 Year 123.5% 178.4% 75.6% 635.8% 59.3%
3 Years 318.5% 115.7% 177.8% 989.1% 4.2%

MOJO PROFESSIONAL 17
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

COMPANY BACKGROUND

COMPANY BACKGROUND

About the Company


An integrated supply chain solution provider, Redington India Limited was
INDUSTRY : IT - incorporated on 2nd May 1961. Being the second largest distributor of IT products
Hardware in India, the company and through all its subsidiaries distributes products from
over 220 leading manufacturers, services over 39,800 channel partners in India. It
is engaged in distribution of Information Technology, mobility and other
11,908 cr (Mid Cap) technology products besides supply chain solutions and after sales services.

Part of NIFTY 500

Board of Directors
J Ramachandran Chairman & Independent Directo

Raj Shankar Managing Director

Tu Shu Chyuan Director

M Muthukumarasamy Company Secretary

V S Hariharan Independent Director

7 more board of directors

Company Coordinates

Company Details: Registrat Details:


S P L Guindy House, 95, Mount Road , Guindy , Chennai Tamil Cameo Corporate Services Ltd , Subramanian Buildings No 1 ,
Nadu : 600032 Club House Road, Chennai
Tel: 044 42243353 Fax: 044-28460129
Fax: 044 22253799
Email: investors@redington.co.in
Website: www.redingtonindia.com

MOJO PROFESSIONAL 18
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

MOJO PROFESSIONAL FEATURES

WITH MOJO PROFESSIONAL GET


UNLIMITED ACCESS TO-

1
STOCK SCORE, Buy/Hold/Sell calls on ALL listed companies
With a success rate of over 82% get Buy/Sell/Hold calls on all 4000 listed stocks with detailed
rationale and research reports

2
MODEL PORTFOLIOS, Choice of 3 Outperforming portfolios
Invest in your choice of 3 model portfolios, with an impeccable track record. We will create it and
track it for you. All you have to do is decide the amount you want to invest, choose your risk profile
and start

3
MOJO STOCKS, Top 1% stocks
Invest in your choice of 3 model portfolios, with an impeccable track record. We will create it and
track it for you. All you have to do is decide the amount you want to invest, choose your risk profile
and start

4
PORTFOLIO SERVICES, active advice on your portfolio
Upload your portfolio in seconds from any broker and this unique feature helps you to weed out
underperforming companies and invest in better quality companies. We track & advise you on your
portfolio, 24/7

5
STOCK OF THE MONTH, the best stock to invest each month
Every month – If you want to buy the best 1 stock to buy, which will it be? Every 10th of the month,
you will receive a handpicked stock from our CIO-Sunil Damania.

6
SCREENERS, make your own stock selection model
Want to select companies based on your favorite parameters? Our 2 powerful screeners will help you
to do the same across hundreds of pre chosen parameters you can pick from. Make your own
formula

7
VERDICT, real time research reports on all listed companies
Real Time research service across all companies. The detailed research report changes every minute,
taking into account of all the things that affect a stock. Research your stock and also get alternatives
to betters stock in the same Industry/Market Cap.

8
SWITCHER How to Switch to better stocks
Real Time research service across all companies. The detailed research report changes every minute,
taking into account of all the things that affect a stock. Research your stock and also get alternatives
to betters stock in the same Industry/Market Cap.

Visit www.marketsmojo.com for more information

MOJO PROFESSIONAL 19
This research report has been created by www.marketsmojo.com exclusively for paragbhise@Gmail.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Redington India STRONG BUY | Report as on 24 January 2022 at 08:48 PM

DISCLAIMER

DISCLAIMERS
Mojo Markets Private Limited (“the Company”), which owns marketsmojo.com (“the website”) is engaged in the
business of operating the website.

This research report (“Report”) is for the personal information of the authorized recipients and is not for public
distribution and should not be reproduced or redistributed to any other person or in any form without the Company’s
prior permission. The information provided in the Report is from publicly available data, which we believe, are reliable.
While reasonable endeavors have been made to present reliable data in the Report so far as it relates to both current
as well as historical information, the Company does not guarantee the accuracy or completeness of the data in the
Report. Accordingly, neither the Company nor its shareholders, directors, officers, employees, advertisers, content
providers and licensors are responsible either jointly or severally for any loss or damage that may arise to any person
from any inadvertent error in the information contained, views and opinions expressed in the research reports.

Investment in securities is subject to market risks. Past performance should not be construed as a guarantee for future
returns and no representation or warranty, express or implied, is made regarding future performance. Investments in
equity and equity related securities involve a high degree of risks and the users should be clearly aware that prices of
securities as well as the income derived from these securities can fall as well as rise.

The Report also includes the analysis and views of our research team. The Report is purely for information purposes
and should not be construed as an investment recommendation or advice or an offer or solicitation of an offer to buy
or sell any securities.

The opinions expressed in the Report are those as on the date of the Report and are liable to change from time to time
without notice. The Company or any persons connected with it do not accept any liability arising from the use of this
Report.

Investors should not solely rely on the information contained in this Report and must make investment decisions
based on their own investment objectives, judgment, risk profile and financial position. The recipients of this Report
should take professional advice before acting on this information.

This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or resident of
or located in any locality, state, country or other jurisdiction, where such distribution, publication, availability or use
would be contrary to local law, regulation or which would subject the Company and its affiliates to any registration or
licensing requirement within such jurisdiction. The securities described herein may or may not be eligible for sale in all
jurisdictions or to all category of investors.

The Company is also a SEBI registered Investment Advisor (“IA”). The Company and its associates do not own any
securities of the subject company/ies mentioned in the report as on the date of this research report.

The Research team engaged in the preparation of this Report and/or their relatives collectively did not own more than
1% of the equity in the subject company/ies mentioned in this Report (unless otherwise mentioned in such Report) nor
did they have any other material conflict of interest on the date of this Report.

None of the members of the research team engaged in preparation of this Report (unless otherwise mentioned in such
Report) have served as an officer, director or employee of the subject company in the past twelve months.

No disciplinary action has been taken on the Company by any regulatory authority which can impact the Equity
Research Analysis.

We hereby expressly disclaim any implied warranties imputed by the laws of any jurisdiction other than Mumbai. We
consider ourselves and intend to be subject to the jurisdiction only of the courts of the Mumbai in India and we shall
be governed only by the laws as applicable in India. Even though the site has global access, we are not governed by any
laws of any jurisdiction other than India.

MOJO PROFESSIONAL 20

You might also like