Redington Limited
REDINGTON · General/Diversified · NSE
₹226
Current Market Price
Fair Value (DCF)
₹260
Margin of Safety
+15.0%
Updated 1h ago
YieldIQ Score
37/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
45%
ROE
17.4%
Debt/Equity
0.00
WACC
12.5%
Market Cap
₹0.18 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
27.7%
Return on capital employed
EV / EBITDA
6.4×
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
3.99×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
14.1%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹225.94
Bear case
₹246.84
MoS +8.5%
Base case
₹259.83
MoS +13.0%
Bull case
₹579.47
MoS +61.0%
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 | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹56.9K Cr | ₹62.6K Cr | ₹21.8K Cr | ₹22.4K Cr | ₹99.3K Cr | +14.9% |
| EBITDA | — | ₹1874 Cr | ₹2252 Cr | ₹2130 Cr | ₹2870 Cr | +11.3% |
| EBIT | ₹1285 Cr | ₹1738 Cr | ₹547 Cr | ₹487 Cr | — | -21.5% |
| PAT | ₹787 Cr | ₹1315 Cr | ₹328 Cr | ₹324 Cr | ₹1605 Cr | +19.5% |
| EPS (diluted) | ₹19.40 | ₹16.39 | ₹3.97 | ₹4.16 | — | -32.0% |
| CFO | ₹3497 Cr | ₹989 Cr | ₹-3234 Cr | ₹1079 Cr | ₹293 Cr | -46.2% |
| CapEx | — | — | — | — | ₹-163 Cr | — |
| FCF | — | — | — | — | ₹129 Cr | +0.0% |
| Total Assets | — | ₹18.4K Cr | ₹23.3K Cr | ₹24.4K Cr | ₹27.6K Cr | +10.6% |
| Total Debt | — | — | ₹3077 Cr | ₹2768 Cr | ₹2809 Cr | -2.3% |
| Shareholders' Equity | — | — | ₹6927 Cr | ₹7549 Cr | ₹9197 Cr | +7.3% |
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 | 42.0% | — |
| FSL FSL | — | — | Pending | 14.5% | — |
| ECLERX ECLERX | — | — | Pending | 23.4% | — |
| ZENSARTECH Zensar Technologies Limited | +5.0% | 54 | Fairly valued | 16.0% | — |
| BSOFT BSOFT | — | — | Pending | 14.9% | — |
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
3.01%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Redington Limited (REDINGTON.NS) trades at 225.94 vs a model fair value of 259.83, a gap of 15.0%. Piotroski F-score: 6/9. 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.