RAILTEL CORP OF IND LTD
RAILTEL · Capital Goods · NSE
₹329
Current Market Price
Fair Value (DCF)
₹282
Margin of Safety
-14.3%
Updated 1d ago
YieldIQ Score
48/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
58%
ROE
—
Debt/Equity
0.03
WACC
11.1%
Market Cap
₹0.11 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.1%
Return on capital employed
EV / EBITDA
18.7×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
341.5×
EBIT covers interest
Current Ratio
1.29×
Short-term liquidity
Asset Turnover
0.67×
Revenue per ₹ of assets
Revenue CAGR (3Y)
31.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹329.06
Bear case
₹178.49
MoS -84.4%
Base case
₹281.94
MoS -16.7%
Bull case
₹361.13
MoS +8.9%
Ratio Trends
RAILTEL · last 5 annual periods
ROE
15.0%
ROCE
27.6%
Operating Margin
—
Debt / Equity
0.02×
PE
42.7×
EV / EBITDA
7.3×
Historical Financials
RAILTEL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1378 Cr | ₹1548 Cr | ₹704 Cr | ₹833 Cr | ₹3466 Cr | +25.9% |
| EBITDA | — | ₹437 Cr | ₹418 Cr | ₹488 Cr | ₹565 Cr | +6.7% |
| EBIT | ₹201 Cr | ₹286 Cr | ₹105 Cr | ₹105 Cr | — | -14.9% |
| PAT | ₹142 Cr | ₹209 Cr | ₹76.0 Cr | ₹77.5 Cr | ₹300 Cr | +20.4% |
| EPS (diluted) | ₹4.44 | ₹6.51 | ₹2.37 | ₹2.42 | — | -14.1% |
| CFO | ₹349 Cr | ₹264 Cr | ₹230 Cr | ₹556 Cr | ₹255 Cr | -7.5% |
| CapEx | — | — | — | — | ₹-325 Cr | — |
| FCF | — | — | — | — | ₹-69.7 Cr | — |
| Total Assets | — | ₹2858 Cr | ₹3339 Cr | ₹4050 Cr | ₹5161 Cr | +15.9% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹44.5 Cr | — |
| Shareholders' Equity | — | — | ₹1649 Cr | ₹1827 Cr | ₹2000 Cr | +4.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RAILTEL vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TTML TTML | — | — | Pending | 6.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RAILTEL in the last 10 years.
AI Analysis Summary
RAILTEL.NS is fairly valued, with a standout strength in its high revenue CAGR of 31.0% over 3 years, but a concern is its narrow moat.
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RAILTEL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RAILTEL →
Compare
Head-to-head with peers
Compare RAILTEL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RAILTELNow →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.