Anupam Rasayan India Limited
ANURAS · General/Diversified · NSE
₹1,272
Current Market Price
Fair Value (DCF)
₹482
Discount to FV
-62.1%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
38%
ROE
3.3%
Debt/Equity
0.49
WACC
9.8%
Market Cap
₹14,485 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.5%
Return on capital employed
EV / EBITDA
30.8×
Enterprise multiple
Debt / EBITDA
2.7×
Leverage vs earnings
Interest Coverage
2.9×
EBIT covers interest
Current Ratio
1.42×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.8%
3-year revenue growth
Revenue CAGR (5Y)
18.0%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,272.3
Bear case
Discount -399.3%
Base case
Discount -163.7%
Bull case
Discount -82.9%
Ratio Trends
ANURAS · last 5 annual periods
ROE
3.3%
ROCE
9.5%
Operating Margin
—
Debt / Equity
0.49×
PE
54.5×
EV / EBITDA
24.5×
Historical Financials
ANURAS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹811 Cr | ₹1051 Cr | ₹1563 Cr | ₹1443 Cr | ₹1402 Cr | +14.7% |
| EBITDA | — | ₹306 Cr | ₹428 Cr | ₹401 Cr | ₹402 Cr | +7.1% |
| EBIT | ₹169 Cr | ₹252 Cr | ₹369 Cr | ₹331 Cr | — | +18.4% |
| PAT | ₹70.3 Cr | ₹152 Cr | ₹181 Cr | ₹129 Cr | ₹93.3 Cr | +7.3% |
| EPS (diluted) | ₹8.56 | ₹15.18 | ₹20.86 | ₹11.87 | — | +8.5% |
| CFO | ₹1.5 Cr | ₹-171 Cr | ₹292 Cr | ₹59.0 Cr | ₹-30.1 Cr | — |
| CapEx | — | ₹-147 Cr | ₹-221 Cr | ₹-716 Cr | ₹-410 Cr | — |
| FCF | — | ₹-318 Cr | ₹71.3 Cr | ₹-657 Cr | ₹-440 Cr | — |
| Total Assets | — | ₹2891 Cr | ₹3778 Cr | ₹4602 Cr | ₹5269 Cr | +16.2% |
| Total Debt | — | ₹836 Cr | ₹822 Cr | ₹1069 Cr | ₹1382 Cr | +13.4% |
| Shareholders' Equity | — | ₹1727 Cr | ₹2373 Cr | ₹2761 Cr | ₹2850 Cr | +13.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ANURAS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 BASF BASF | — | — | Pending | 10.6% | 33.1× |
 AETHER AETHER | — | — | Pending | 8.9% | — |
GRWRHITECH GRWRHITECH | — | — | Pending | 12.7% | — |
 FINEORG FINEORG | — | — | Pending | 15.7% | 29.1× |
SHAILY SHAILY | — | — | Pending | 17.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹6.50/sh
Last payout
2025-07-21
₹0.75
Peak payout
₹1.50
Trailing yield
0.06%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Anupam Rasayan India Limited (ANURAS.NS) trades at 1272.30 vs a model fair value of 482.49, a gap of -62.1%. Piotroski F-score: 7/9. Moat...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ANURAS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ANURAS →
Compare
Head-to-head with peers
Compare ANURAS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ANURASNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.