Redington Limited
REDINGTON · General/Diversified · NSE
₹230
Current Market Price
Fair Value (DCF)
₹261
Discount to FV
+13.8%
Updated just now
YieldIQ Score
34/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
48%
ROE
17.4%
Debt/Equity
0.31
WACC
12.2%
Market Cap
₹17,960 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.9%
Return on capital employed
EV / EBITDA
6.2×
Enterprise multiple
Debt / EBITDA
0.9×
Leverage vs earnings
Interest Coverage
8.3×
EBIT covers interest
Current Ratio
1.46×
Short-term liquidity
Asset Turnover
4.20×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.2%
3-year revenue growth
Revenue CAGR (5Y)
11.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹229.74
Bear case
Discount -30.2%
Base case
Discount +12.1%
Bull case
Discount +37.4%
Ratio Trends
REDINGTON · last 8 annual periods
ROE
17.4%
ROCE
23.9%
Operating Margin
—
Debt / Equity
0.31×
PE
39.7×
EV / EBITDA
6.3×
Historical Financials
REDINGTON · 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 | ₹62.6K Cr | ₹79.3K Cr | ₹89.3K Cr | ₹99.3K Cr | ₹119.2K Cr | +17.5% |
| EBITDA | ₹1874 Cr | ₹2252 Cr | ₹2130 Cr | ₹2883 Cr | ₹2262 Cr | +4.8% |
| EBIT | ₹1738 Cr | ₹2105 Cr | ₹1960 Cr | — | — | +3.1% |
| PAT | ₹1280 Cr | ₹1393 Cr | ₹1219 Cr | ₹1605 Cr | ₹1490 Cr | +3.9% |
| EPS (diluted) | ₹16.39 | ₹17.81 | ₹15.59 | — | — | -1.2% |
| CFO | ₹989 Cr | ₹-3234 Cr | ₹1079 Cr | ₹293 Cr | ₹231 Cr | -30.5% |
| CapEx | ₹-126 Cr | ₹-162 Cr | ₹-122 Cr | ₹-163 Cr | ₹-182 Cr | — |
| FCF | ₹863 Cr | ₹-3396 Cr | ₹957 Cr | ₹129 Cr | ₹48.9 Cr | -51.2% |
| Total Assets | ₹18.4K Cr | ₹23.3K Cr | ₹24.4K Cr | ₹27.6K Cr | ₹33.8K Cr | +16.4% |
| Total Debt | ₹831 Cr | ₹3321 Cr | ₹2958 Cr | ₹2809 Cr | ₹2842 Cr | +36.0% |
| Shareholders' Equity | ₹5785 Cr | ₹6927 Cr | ₹7549 Cr | ₹8721 Cr | ₹10.2K Cr | +15.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
REDINGTON vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 CAMS CAMS | — | — | Pending | 36.0% | 32.6× |
 FSL FSL | — | — | Pending | 15.4% | 20.9× |
 ECLERX eClerx Services Limited | +6.1% | 46 | Near Fair Value | 27.6% | — |
 ZENSARTECH ZENSARTECH | — | — | Pending | 16.0% | — |
 BSOFT BSOFT | — | — | Pending | 12.6% | 17.9× |
Click a ticker to view its fair-value analysis.
Dividend History
12 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹32.60/sh
Last payout
2025-07-04
₹6.80
Peak payout
₹7.20
Trailing yield
2.96%
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. Redington Limited (REDINGTON.NS) trades at 229.74 vs a model fair value of 261.37, a gap of 13.8%. Piotroski F-score: 5/9. Moat label: No...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of REDINGTON →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for REDINGTON →
Compare
Head-to-head with peers
Compare REDINGTON side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse REDINGTONNow →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.