RAK Ceramics (Bangla

Particulars
Sales
COGS
EBIT
Net Income
Total Debt
Total Asset
Interest Expense
Total Equity
Current Asset
Current Liabilities
Inventories
Accounts Receivable
Accounts Payable
Earnings available for common stockholders
Number of shares of common stock outstanding
Common Stock Equity
Earnings per share
Book value per share
Market value per share
Operating Profit
 RAK Ceramics (Bangladesh) Ltd.
2017
BDT 7,067,872,487.00
BDT 4,251,220,093.00
BDT 1,583,066,069.00
BDT 1,018,012,122.00
BDT 5,335,312,459.00
BDT 11,791,349,342.00
BDT 101,024,936.00
BDT 6,456,036,883.00
BDT 7,647,882,435.00
BDT 4,797,335,407.00
BDT 2,533,703,266.00
BDT 590,423,877.00
BDT 573,706,416.00
BDT 1,018,012,122.00
353693141
BDT 6,456,035,359.00
BDT 2.88
BDT 18.25
BDT 49.50
BDT 1,560,900,216.00
2018 2019
BDT 6,331,083,301.00 BDT 6,463,857,312.00
BDT 4,317,689,669.00 BDT 4,556,112,666.00
BDT 1,285,821,861.00 BDT 1,091,815,070.00
BDT 890,625,185.00 BDT 754,025,456.00
BDT 5,193,882,851.00 BDT 5,405,245,263.00
BDT 12,186,851,378.00 BDT 12,759,857,163.00
BDT 39,394,022.00 BDT 27,323,676.00
BDT 6,992,968,527.00 BDT 7,354,611,900.00
BDT 8,155,351,878.00 BDT 8,846,156,126.00
BDT 4,907,745,007.00 BDT 5,183,977,246.00
BDT 3,005,616,081.00 BDT 2,785,630,242.00
BDT 871,791,127.00 BDT 859,960,257.00
BDT 528,659,578.00 BDT 691,725,531.00
BDT 890,624,763.00 BDT 754,025,209.00
427968701 427968701
BDT 6,992,966,981.00 BDT 7,354,610,507.00
BDT 2.08 BDT 1.76
BDT 16.34 BDT 17.18
BDT 39.00 BDT 28.70
BDT 1,242,215,410.00 BDT 1,108,731,388.00
 2020 2021
BDT 5,288,916,673.00 BDT 2,860,740,000.00
BDT 4,099,115,721.00 BDT 1,826,218,000.00
BDT 438,477,130.00 BDT 1,034,522,000.00
BDT 310,653,452.00 BDT 905,185,887.00
BDT 5,492,116,744.00 BDT 6,507,128,782.00
BDT 12,515,428,844.00 BDT 14,007,657,968.00
BDT 19,673,258.00 BDT 10,390,323.00
BDT 7,023,312,100.00 BDT 7,500,527,768.00
BDT 8,843,956,241.00 BDT 10,670,937,716.00
BDT 5,291,064,053.00 BDT 6,362,394,636.00
BDT 2,026,990,380.00 BDT 2,989,795,940.00
BDT 1,008,800,248.00 BDT 1,227,006,049.00
BDT 675,069,613.00 BDT 885,084,814.00
BDT 310,653,331.00 BDT 905,185,887.00
427968701 427968701
BDT 7,023,310,786.00 BDT 7,500,529,186.00
BDT 0.73 BDT 2.12
BDT 16.41 BDT 17.53
BDT 26.10 BDT 44.40
BDT 447,943,821.00 BDT 1,175,595,388.00
 Ratios

Particulars 2017 2018

Liquidity ratio

Current ratio 2.21 2.35

Quick ratio 1.07 1.05

Activity ratio

Inventory turnover 1.68 1.44

Average age of inventory 218 254
Average collection period 30 50
Total asset turnover 0.60 0.52

Debt ratio

Debt ratio 45.25% 42.62%

Times interest earned (TIE) ratio 15.67 32.64

Profitability ratio

Gross profit margin 39.85% 31.80%

Net profit margin 14.40% 14.07%
Operating profit margin 22.08% 19.62%
Return on total assets 8.63% 7.31%
Return on equity 15.77% 12.74%
Earnings per share BDT 2.88 BDT 2.08

Market ratio
Price earnings(P/E) ratio BDT 17.20 BDT 18.74
Market to book (M/B) ratio BDT 2.71 BDT 2.39
2019 2020 2021

2.36 2.28 2.15

1.17 1.29 1.21

1.64 2.02 0.61

223 180 598
49 70 157
0.51 0.42 0.20

42.36% 43.88% 46.45%

39.96 22.29 99.57

29.51% 22.50% 36.16%

11.67% 5.87% 31.64%
17.15% 8.47% 41.09%
5.91% 2.48% 6.46%
10.25% 4.42% 12.07%
BDT 1.76 BDT 0.73 BDT 2.12

BDT 16.29 BDT 35.96 BDT 20.99

BDT 1.67 BDT 1.59 BDT 2.53
 Particulars
Sales
COGS
EBIT
Net Income
Total Debt
Total Asset
Interest Expense
Total Equity
Current Asset
Current Liabilities
Inventories
Accounts Receivable
Accounts Payable
Earnings available for common stockholders
Number of shares of common stock outstanding
Common Stock Equity
Earnings per share
Book value per share
Market value per share
Operating Profit
 CROWN CEMENT

2017
BDT 9,439,820,021.00
BDT 7,829,382,292.00
BDT 1,402,311,889.00
BDT 661,079,097.00
BDT 10,821,651,958.00
BDT 17,919,446,707.00
BDT 499,434,000.00
BDT 7,097,794,749.00
BDT 10,138,764,676.00
BDT 8,372,771,301.00
BDT 980,360,894.00
BDT 1,610,719,068.00
BDT 234,043,729.00
BDT 661,079,097.00
148500000
BDT 7,097,794,749.00
BDT 4.45
BDT 47.80
BDT 84.70
BDT 1,109,776,984.00
 CROWN CEMENT

2018 2019
BDT 12,559,311,599.00 BDT 14,628,432,591.00
BDT 10,915,891,226.00 BDT 12,698,608,615.00
BDT 1,229,007,996.00 BDT 1,435,990,104.00
BDT 315,612,768.00 BDT 251,150,155.00
BDT 12,589,557,659.00 BDT 12,110,275,556.00
BDT 19,713,912,115.00 BDT 19,270,753,264.00
BDT 798,271,896.00 BDT 1,004,203,672.00
BDT 7,124,354,456.00 BDT 7,160,477,708.00
BDT 11,304,321,269.00 BDT 10,624,328,544.00
BDT 9,829,557,849.00 BDT 9,667,634,975.00
BDT 1,052,792,176.00 BDT 1,297,877,700.00
BDT 2,395,121,071.00 BDT 3,402,639,887.00
BDT 193,298,498.00 BDT 159,397,470.00
BDT 315,612,768.00 BDT 251,150,155.00
148500000 148500000
BDT 7,124,354,455.00 BDT 7,160,477,708.00
BDT 2.13 BDT 1.69
BDT 47.98 BDT 48.22
BDT 69.40 BDT 39.00
BDT 1,001,289,845.00 BDT 1,177,413,394.00
 2020 2021
BDT 13,876,211,430.00 BDT 16,315,315,422.00
BDT 12,454,360,809.00 BDT 14,059,539,138.00
BDT 147,491,625.00 BDT 64,916,161.00
-BDT 132,453,273.00 BDT 859,221,549.00
BDT 12,197,722,782.00 BDT 9,165,192,704.00
BDT 19,084,838,495.00 BDT 16,989,282,543.00
BDT 992,407,650.00 BDT 561,409,223.00
BDT 6,887,115,714.00 BDT 7,824,089,839.00
BDT 10,503,676,128.00 BDT 8,614,747,906.00
BDT 10,419,742,836.00 BDT 8,165,592,558.00
BDT 1,768,067,235.00 BDT 1,687,722,887.00
BDT 3,927,759,329.00 BDT 2,802,789,682.00
BDT 527,995,990.00 BDT 684,148,633.00
-BDT 132,453,273.00 BDT 859,221,549.00
148500000 148500000
BDT 6,887,115,714.00 BDT 7,824,089,839.00
-BDT 0.89 BDT 5.79
BDT 46.38 BDT 52.69
BDT 46.40 BDT 62.20
BDT 799,581,796.00 BDT 1,551,098,602.00
 Ratios

Particulars 2017 2018

Liquidity ratio

Current ratio 1.21 1.15

Quick ratio 1.09 1.04

Activity ratio

Inventory turnover 7.99 10.37

Average age of inventory -
Average collection period -
Total asset turnover -

Debt ratio

Debt ratio - -
Times interest earned (TIE) ratio 2.81 1.54

Profitability ratio

Gross profit margin 17.06% 13.09%

Net profit margin 7.00% 2.51%
Operating profit margin 11.76% 7.97%
Return on total assets 3.69% 1.60%
Return on equity 9.31% 4.43%
Earnings per share - -

Market ratio
Price earnings(P/E) ratio BDT 19.03 BDT 32.58
Market to book (M/B) ratio - -
Ratios

2019 2020 2021

1.10 1.01 1.06

0.96 0.84 0.85

9.78 7.04 8.33

- - -
- - -
- - -

- - -
1.43 0.15 0.12

13.19% 10.25% 13.83%

1.72% -0.95% 5.27%
8.05% 5.76% 9.51%
1.30% -0.69% 5.06%
3.51% -1.92% 10.98%
- - -

BDT 23.08 -BDT 52.13 BDT 10.74

- - -
 Current Ratio

2017 2018 2019

Crown Cement 1.21 1.15 1.10
RAK Ceramics 2.21 2.35 2.36

Quick Ratio

2017 2018 2019

Crown Cement 1.09 1.04 0.96
RAK Ceramics 1.59 1.05 1.17

Inventory turnover

2017 2018 2019

Crown Cement 7.99 10.37 9.78
RAK Ceramics 1.68 1.44 1.64

Times interest earned (TIE) ratio

2017 2018 2019

Crown Cement 2.81 1.54 1.43
RAK Ceramics 15.67 32.64 39.96

Gross profit margin

2017 2018 2019

Crown Cement 17.06% 13.09% 13.19%
RAK Ceramics 39.85% 31.80% 29.51%

Return on total assets

2017 2018 2019

Crown Cement 3.69% 1.60% 1.30%
RAK Ceramics 8.63% 7.31% 5.91%

Return on equity

2017 2018 2019

Crown Cement 9.31% 4.43% 3.51%
RAK Ceramics 15.77% 12.74% 10.25%
 Price earnings(P/E) ratio

2017 2018 2019

Crown Cement BDT 19.03 BDT 32.58 BDT 23.08
RAK Ceramics BDT 17.20 BDT 18.74 BDT 16.29

P/E Ratio
60

40

20

0
2017 2018 2019
-20

-40

-60

Crown Cement RAK Ceramics

 Current Ratio
2.5 2.35 2.36 2.28
2.21
2

2020 2021 1.5

1.21 1.15 1.10
1.01 1.06 1.01
1
2.28 2.15
0.5
0
0
2017 2018 2019 2020

Crown Cement RAK Ceramics

Quick Ratio
1.8
1.6
1.4 1.17
1.2 1.09 1.59 1.05
1.04 0.96
1
0.8
2020 2021 0.6
0.84 0.85 0.4
1.29 1.21 0.2
0
0
2017 2018 2019

Crown Cement RAK Ceram

Inventory Turnover
12
10.37
9.78
10
7.99
8

4
r
2 1.68 1.44 1.64
2020 2021
0
7.04 8.33 0
2017 2018 2019

Crown Cement RAK Ceram

 4

2 1.68 1.44 1.64

0
0
2017 2018 2019
2.02 0.61
Crown Cement RAK Ceram

TIE ratio
E) ratio 120

100
2020 2021
0.15 0.12 80
22.29 99.57 60
39.96
40 32.64
2
20 15.67
0 2.81 1.54 1.43
0
2017 2018 2019

RAK Ceramics Crown Cemen

n

2020 2021
10.25% 13.83% Gross profit marg
22.50% 36.16%
0.45
39.85%
0.4
0.35 31.80%
29.51
0.3
0.25
0.2 17.06%
0.15 13.09% 13.19
ets 0.1
0.05
2020 2021 0
0
-0.69% 5.06% 2017 2018 201
2.48% 6.46%
Crown Cement RAK

Return on Total A
0.1
8.63%
0.08 7.31%
2020 2021 5
0.06
-1.92% 10.98% 3.69%
0.04
4.42% 12.07%
0.02 1.60% 1
0
0
2017 2018 2
-0.02

Crown Cement R
 0.02 1.60% 1
0
0
2017 2018 2
-0.02
atio
Crown Cement R
2020 2021
-BDT 52.13 BDT 10.74
BDT 35.96 BDT 20.99
Return on
0.2

15.77%
0.15
12.74%

0.1 9.31%
P/E Ratio
0.05 4.43%

0
0
2017 2018

-0.05
2019 2020 2021

ment RAK Ceramics

 Current Ratio
2.35 2.36 2.28
2.15

1.15 1.10 1.06

1.01

2018 2019 2020 2021

Crown Cement RAK Ceramics

Quick Ratio

1.17 1.29
1.59 1.05 1.21
1.04 0.96
0.84 0.85

017 2018 2019 2020 2021

Crown Cement RAK Ceramics

Inventory Turnover

10.37
9.78

99 8.33
7.04

68 2.02
1.44 1.64
0.61

17 2018 2019 2020 2021

Crown Cement RAK Ceramics

68 2.02
1.44 1.64
0.61

17 2018 2019 2020 2021

Crown Cement RAK Ceramics

TIE ratio

99.57

39.96
32.64
22.29
67
81 1.54 1.43 0.15 0.12
17 2018 2019 2020 2021

RAK Ceramics Crown Cement

Gross profit margin

39.85%
36.16%
31.80%
29.51%

22.50%
17.06%
13.09% 13.19% 13.83%
10.25%

2017 2018 2019 2020 2021

Crown Cement RAK Ceramics

Return on Total Assets

8.63%
7.31%
6.46%
5.91%
5.06%
3.69% 2.48%

1.60% 1.30%
-0.69%
0

2017 2018 2019 2020 2021

Crown Cement RAK Ceramics

 1.60% 1.30%
-0.69%
0

2017 2018 2019 2020 2021

Crown Cement RAK Ceramics

Return on Equity

15.77%

12.74% 12.07%
10.25%
9.31% 10.98%

4.43% 4.42%
3.51%
-1.92%
0
2017 2018 2019 2020 2021