REMSONS INDUSTRIES LTD
REMSONSIND · General/Diversified · NSE
₹94
Current Market Price
Fair Value (DCF)
₹135
Discount to FV
+43.3%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
8/9
Economic Moat
Narrow
Confidence
48%
ROE
12.4%
Debt/Equity
0.63
WACC
11.1%
Market Cap
₹329.12 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.2%
Return on capital employed
EV / EBITDA
7.4×
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
4.5×
EBIT covers interest
Current Ratio
1.48×
Short-term liquidity
Asset Turnover
1.42×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹94.36
Bear case
Discount -22.2%
Base case
Discount +30.2%
Bull case
Discount +47.7%
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 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹285 Cr | ₹311 Cr | ₹310 Cr | ₹377 Cr | ₹469 Cr | +13.2% |
| EBITDA | ₹21.4 Cr | ₹27.5 Cr | ₹34.0 Cr | ₹40.5 Cr | ₹53.9 Cr | +26.0% |
| EBIT | ₹13.8 Cr | ₹18.4 Cr | ₹23.0 Cr | — | — | +13.7% |
| PAT | ₹5.4 Cr | ₹8.4 Cr | ₹13.3 Cr | ₹14.4 Cr | ₹18.1 Cr | +35.5% |
| EPS (diluted) | ₹9.39 | ₹14.65 | ₹19.09 | — | — | +19.4% |
| CFO | ₹14.3 Cr | ₹27.7 Cr | ₹15.5 Cr | ₹22.2 Cr | ₹59.9 Cr | +43.0% |
| CapEx | ₹-9.6 Cr | ₹-13.9 Cr | ₹-11.6 Cr | ₹-29.1 Cr | ₹-31.7 Cr | — |
| FCF | ₹4.8 Cr | ₹13.8 Cr | ₹3.9 Cr | ₹-7.0 Cr | ₹28.3 Cr | +56.0% |
| Total Assets | ₹175 Cr | ₹190 Cr | ₹238 Cr | ₹312 Cr | ₹361 Cr | +19.8% |
| Total Debt | ₹81.0 Cr | ₹82.5 Cr | ₹68.1 Cr | ₹86.2 Cr | ₹98.5 Cr | +5.0% |
| Shareholders' Equity | ₹34.5 Cr | ₹42.3 Cr | ₹111 Cr | ₹126 Cr | ₹149 Cr | +44.1% |
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 | 19.5% | — |
 SHIVAMAUTO SHIVAMAUTO | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.50/sh
Last payout
2026-06-03
₹0.20
Peak payout
₹0.30
Trailing yield
0.53%
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. REMSONS INDUSTRIES LTD (REMSONSIND.NS) trades at 94.36 vs a model fair value of 135.18, a gap of 43.3%. Piotroski F-score: 8/9. Moat labe...
Read full AI analysis →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.