RAIN INDUSTRIES LIMITED
RAIN · General/Diversified · NSE
₹209
Current Market Price
Fair Value (DCF)
₹197
Discount to FV
-5.7%
Updated just now
YieldIQ Score
41/100
Piotroski F-Score
8/9
Economic Moat
None
Confidence
46%
ROE
0.6%
Debt/Equity
1.28
WACC
11.1%
Market Cap
₹7,024 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.8%
Return on capital employed
EV / EBITDA
6.7×
Enterprise multiple
Debt / EBITDA
4.4×
Leverage vs earnings
Interest Coverage
1.5×
EBIT covers interest
Current Ratio
1.87×
Short-term liquidity
Asset Turnover
0.85×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-7.0%
3-year revenue growth
Revenue CAGR (5Y)
9.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹208.83
Bear case
Margin of Safety -336.0%
Implied upside -77.1%
Base case
Margin of Safety -6.4%
Implied upside -6.1%
Bull case
Margin of Safety +10.4%
Implied upside +11.6%
Ratio Trends
RAIN · last 8 annual periods
ROE
0.6%
ROCE
12.8%
Operating Margin
—
Debt / Equity
1.28×
PE
45.6×
EV / EBITDA
1.7×
Historical Financials
RAIN · 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 | ₹14.5K Cr | ₹20.9K Cr | ₹18.1K Cr | ₹15.3K Cr | ₹16.8K Cr | +3.7% |
| EBITDA | — | ₹3597 Cr | ₹1088 Cr | ₹1488 Cr | ₹2241 Cr | -11.2% |
| EBIT | ₹1756 Cr | ₹2851 Cr | ₹336 Cr | ₹713 Cr | — | -20.2% |
| PAT | ₹694 Cr | ₹1439 Cr | ₹-938 Cr | ₹-564 Cr | ₹42.5 Cr | -50.2% |
| EPS (diluted) | ₹17.25 | ₹42.77 | ₹-27.89 | ₹-16.78 | — | — |
| CFO | ₹834 Cr | ₹1036 Cr | ₹3063 Cr | ₹1943 Cr | ₹897 Cr | +1.9% |
| CapEx | — | ₹-669 Cr | ₹-596 Cr | ₹-653 Cr | ₹-461 Cr | — |
| FCF | — | ₹367 Cr | ₹2468 Cr | ₹1290 Cr | ₹437 Cr | +4.5% |
| Total Assets | — | ₹22.2K Cr | ₹20.0K Cr | ₹18.9K Cr | ₹20.8K Cr | -1.6% |
| Total Debt | — | ₹9731 Cr | ₹8690 Cr | ₹8494 Cr | ₹9824 Cr | +0.2% |
| Shareholders' Equity | — | ₹8427 Cr | ₹7343 Cr | ₹6638 Cr | ₹7449 Cr | -3.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RAIN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 GULFOILLUB GULFOILLUB | — | — | Pending | 22.6% | 12.7× |
 RESPONIND RESPONIND | — | — | Pending | 14.8% | — |
 INDIGOPNTS INDIGO PAINTS LIMITED | -50.4%-33.5% upside | 50 | Above Fair Value | 13.5% | 23.4× |
 NEOGEN NEOGEN | — | — | Pending | 3.5% | — |
 LXCHEM LXCHEM | — | — | Pending | 4.0% | 37.8× |
Click a ticker to view its fair-value analysis.
Dividend History
11 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹5.00/sh
Last payout
2025-08-13
₹1.00
Peak payout
₹1.00
Trailing yield
0.48%
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. RAIN INDUSTRIES LIMITED (RAIN.NS) trades at 208.83 vs a model fair value of 196.90, a gap of -5.7%. Piotroski F-score: 8/9. Moat label: N...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RAIN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RAIN →
Compare
Head-to-head with peers
Compare RAIN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RAINNow →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.