REDTAPE LIMITED
REDTAPE · General/Diversified · NSE
₹126
Current Market Price
Fair Value (DCF)
₹49
Margin of Safety
-61.3%
Updated 1h ago
YieldIQ Score
17/100
Piotroski F-Score
3/9
Economic Moat
Moderate
Confidence
13%
ROE
—
Debt/Equity
1.08
WACC
11.1%
Market Cap
₹6,970 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
25.1%
Return on capital employed
EV / EBITDA
21.0×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
5.6×
EBIT covers interest
Current Ratio
1.33×
Short-term liquidity
Asset Turnover
0.91×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹126.09
Bear case
₹27.09
MoS -365.4%
Base case
₹48.74
MoS -158.7%
Bull case
₹64.2
MoS -96.4%
Ratio Trends
REDTAPE · last 4 annual periods
ROE
21.6%
ROCE
24.3%
Operating Margin
—
Debt / Equity
0.92×
PE
—
EV / EBITDA
—
Historical Financials
REDTAPE · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹303 Cr | ₹1459 Cr | ₹507 Cr | ₹2018 Cr | +88.2% |
| EBITDA | ₹47.2 Cr | ₹248 Cr | ₹328 Cr | ₹368 Cr | +98.2% |
| EBIT | — | — | ₹64.3 Cr | — | +0.0% |
| PAT | ₹29.0 Cr | ₹142 Cr | ₹41.0 Cr | ₹170 Cr | +80.2% |
| EPS (diluted) | — | — | ₹2.96 | — | +0.0% |
| CFO | ₹44.2 Cr | ₹127 Cr | ₹84.4 Cr | ₹4.2 Cr | -54.2% |
| CapEx | ₹-49.2 Cr | ₹-146 Cr | — | ₹-171 Cr | — |
| FCF | ₹-5.0 Cr | ₹-18.9 Cr | — | ₹-167 Cr | — |
| Total Assets | ₹826 Cr | ₹1239 Cr | ₹1588 Cr | ₹2224 Cr | +39.1% |
| Total Debt | ₹187 Cr | ₹260 Cr | ₹136 Cr | ₹724 Cr | +56.9% |
| Shareholders' Equity | ₹336 Cr | ₹477 Cr | ₹648 Cr | ₹789 Cr | +32.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
REDTAPE vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CAMPUS CAMPUS | — | — | Pending | 16.0% | — |
| RELAXO RELAXO | — | — | Pending | 8.1% | — |
| SAFARI SAFARI | — | — | Pending | 15.0% | — |
| BATAINDIA Bata India Limited | -17.6% | 43 | Overvalued | 21.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for REDTAPE in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of REDTAPE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for REDTAPE →
Compare
Head-to-head with peers
Compare REDTAPE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse REDTAPENow →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.