REMSONS INDUSTRIES LTD
REMSONSIND · General/Diversified · NSE
₹103
Current Market Price
Fair Value (DCF)
₹75
Margin of Safety
-26.9%
Updated 3d ago
YieldIQ Score
43/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
38%
ROE
—
Debt/Equity
0.72
WACC
11.1%
Market Cap
₹359 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
9.8×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
4.5×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
1.20×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹103.05
Bear case
₹41.5
MoS -148.3%
Base case
₹75.3
MoS -36.9%
Bull case
₹100.62
MoS -2.4%
Ratio Trends
REMSONSIND · last 4 annual periods
ROE
12.4%
ROCE
18.2%
Operating Margin
—
Debt / Equity
0.63×
PE
79.6×
EV / EBITDA
26.8×
Historical Financials
REMSONSIND · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹285 Cr | ₹311 Cr | ₹310 Cr | ₹375 Cr | +9.6% |
| EBITDA | ₹21.4 Cr | ₹27.5 Cr | ₹34.1 Cr | ₹40.5 Cr | +23.8% |
| EBIT | — | — | — | — | — |
| PAT | ₹5.4 Cr | ₹8.4 Cr | ₹13.3 Cr | ₹17.0 Cr | +46.8% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹14.3 Cr | ₹27.7 Cr | ₹15.5 Cr | ₹22.3 Cr | +15.8% |
| CapEx | ₹-9.6 Cr | ₹-13.9 Cr | ₹-11.6 Cr | ₹-29.1 Cr | — |
| FCF | ₹4.8 Cr | ₹13.8 Cr | ₹3.9 Cr | ₹-6.9 Cr | — |
| Total Assets | ₹175 Cr | ₹190 Cr | ₹238 Cr | ₹312 Cr | +21.3% |
| Total Debt | ₹81.0 Cr | ₹82.5 Cr | ₹68.1 Cr | ₹86.2 Cr | +2.1% |
| Shareholders' Equity | ₹34.5 Cr | ₹42.3 Cr | ₹111 Cr | ₹137 Cr | +58.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
REMSONSIND vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SETCO SETCO | — | — | Pending | 15.1% | — |
| PPAP PPAP | — | — | Pending | 2.4% | — |
| PAVNAIND PAVNAIND | — | — | Pending | 3.5% | — |
| AUTOIND AUTOIND | — | — | Pending | 11.8% | — |
| SHIVAMAUTO SHIVAMAUTO | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for REMSONSIND in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of REMSONSIND →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for REMSONSIND →
Compare
Head-to-head with peers
Compare REMSONSIND side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse REMSONSINDNow →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.