RAIN INDUSTRIES LIMITED
RAIN · General/Diversified · NSE
₹129
Current Market Price
Fair Value (DCF)
₹33
Margin of Safety
-74.1%
Updated just now
YieldIQ Score
31/100
Piotroski F-Score
8/9
Economic Moat
None
Confidence
46%
ROE
1.9%
Debt/Equity
1.28
WACC
11.1%
Market Cap
₹4,326 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.9%
Return on capital employed
EV / EBITDA
6.6×
Enterprise multiple
Debt / EBITDA
5.0×
Leverage vs earnings
Interest Coverage
1.5×
EBIT covers interest
Current Ratio
1.87×
Short-term liquidity
Asset Turnover
0.81×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-7.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹128.61
Bear case
₹18.9
MoS -580.5%
Base case
₹33.36
MoS -285.5%
Bull case
₹124.39
MoS -3.4%
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 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹14.5K Cr | ₹5457 Cr | ₹4101 Cr | ₹3676 Cr | ₹16.8K Cr | +3.7% |
| EBITDA | — | ₹3597 Cr | ₹1088 Cr | ₹1488 Cr | ₹2241 Cr | -11.2% |
| EBIT | ₹1756 Cr | ₹485 Cr | ₹-735 Cr | ₹143 Cr | — | -46.6% |
| PAT | ₹694 Cr | ₹126 Cr | ₹-1079 Cr | ₹-134 Cr | ₹42.5 Cr | -50.2% |
| EPS (diluted) | ₹17.25 | ₹2.66 | ₹-33.26 | ₹-4.80 | — | — |
| CFO | ₹834 Cr | ₹1036 Cr | ₹3063 Cr | ₹1943 Cr | ₹897 Cr | +1.9% |
| CapEx | — | — | — | — | ₹-461 Cr | — |
| FCF | — | — | — | — | ₹437 Cr | +0.0% |
| Total Assets | — | ₹22.2K Cr | ₹20.0K Cr | ₹18.9K Cr | ₹20.8K Cr | -1.6% |
| Total Debt | — | ₹1526 Cr | ₹969 Cr | ₹1542 Cr | ₹9824 Cr | +59.3% |
| Shareholders' Equity | — | ₹8427 Cr | ₹7343 Cr | ₹6638 Cr | ₹7691 Cr | -2.3% |
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 | 23.5% | — |
| RESPONIND RESPONIND | — | — | Pending | 14.8% | — |
| INDIGOPNTS INDIGOPNTS | — | — | Pending | 13.8% | — |
| NEOGEN NEOGEN | — | — | Pending | 4.4% | — |
| LXCHEM LXCHEM | — | — | Pending | 6.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RAIN in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. RAIN INDUSTRIES LIMITED (RAIN.NS) trades at 128.61 vs a model fair value of 33.36, a gap of -74.1%. 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.