RAJRATAN GLOBAL WIRE LTD
RAJRATAN · General/Diversified · NSE
₹456
Current Market Price
Fair Value (DCF)
₹284
Discount to FV
-37.6%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
23%
ROE
10.5%
Debt/Equity
0.42
WACC
11.1%
Market Cap
₹2,314 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.2%
Return on capital employed
EV / EBITDA
17.4×
Enterprise multiple
Debt / EBITDA
2.3×
Leverage vs earnings
Interest Coverage
4.3×
EBIT covers interest
Current Ratio
1.30×
Short-term liquidity
Asset Turnover
1.46×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.9%
3-year revenue growth
Revenue CAGR (5Y)
12.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹455.85
Bear case
Margin of Safety —
Implied upside -182.9%
Base case
Margin of Safety -151.9%
Implied upside -60.3%
Bull case
Margin of Safety -30.1%
Implied upside -23.1%
Ratio Trends
RAJRATAN · last 5 annual periods
ROE
10.5%
ROCE
16.2%
Operating Margin
—
Debt / Equity
0.42×
PE
216.9×
EV / EBITDA
23.4×
Historical Financials
RAJRATAN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹893 Cr | ₹895 Cr | ₹889 Cr | ₹935 Cr | ₹1157 Cr | +6.7% |
| EBITDA | ₹181 Cr | ₹163 Cr | ₹131 Cr | ₹129 Cr | ₹146 Cr | -5.3% |
| EBIT | ₹168 Cr | ₹147 Cr | ₹113 Cr | — | — | -9.4% |
| PAT | ₹124 Cr | ₹100 Cr | ₹71.8 Cr | ₹58.8 Cr | ₹70.1 Cr | -13.3% |
| EPS (diluted) | ₹24.49 | ₹19.72 | ₹14.15 | — | — | -12.8% |
| CFO | ₹119 Cr | ₹159 Cr | ₹107 Cr | ₹56.7 Cr | ₹74.5 Cr | -11.1% |
| CapEx | — | ₹-166 Cr | ₹-120 Cr | ₹-59.4 Cr | ₹-106 Cr | — |
| FCF | — | ₹-6.7 Cr | ₹-13.8 Cr | ₹-2.8 Cr | ₹-31.2 Cr | — |
| Total Assets | ₹617 Cr | ₹739 Cr | ₹826 Cr | ₹960 Cr | ₹1159 Cr | +17.1% |
| Total Debt | — | ₹171 Cr | ₹191 Cr | ₹237 Cr | ₹324 Cr | +17.3% |
| Shareholders' Equity | — | ₹439 Cr | ₹493 Cr | ₹559 Cr | ₹650 Cr | +10.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RAJRATAN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
RHETAN RHETAN | — | — | Pending | 3.3% | — |
 MSPL MSPL | — | — | Pending | -2.9% | — |
 MUKANDLTD MUKANDLTD | — | — | Pending | 39.7% | — |
VSSL VSSL | — | — | Pending | 11.7% | — |
PRAKASH PRAKASH | — | — | Pending | 10.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
5 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹9.60/sh
Last payout
2025-08-06
₹2.00
Peak payout
₹2.00
Trailing yield
0.44%
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. RAJRATAN GLOBAL WIRE LTD (RAJRATAN.NS) trades at 455.85 vs a model fair value of 284.36, a gap of -37.6%. Piotroski F-score: 6/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RAJRATAN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RAJRATAN →
Compare
Head-to-head with peers
Compare RAJRATAN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RAJRATANNow →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.