RUDRABHISHEK ENTERP LTD
REPL · General/Diversified · NSE
₹80
Current Market Price
Fair Value (DCF)
₹84
Margin of Safety
+4.8%
Updated 2d ago
YieldIQ Score
50/100
Piotroski F-Score
3/9
Economic Moat
Wide
Confidence
37%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹145 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.5%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
9.4×
EBIT covers interest
Current Ratio
3.33×
Short-term liquidity
Asset Turnover
0.53×
Revenue per ₹ of assets
Revenue CAGR (3Y)
12.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹80.21
Bear case
₹44.01
MoS -82.3%
Base case
₹84.04
MoS +4.6%
Bull case
₹99.66
MoS +19.5%
Ratio Trends
REPL · last 4 annual periods
ROE
9.0%
ROCE
14.1%
Operating Margin
—
Debt / Equity
0.11×
PE
20.3×
EV / EBITDA
13.4×
Historical Financials
REPL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹76.7 Cr | ₹87.2 Cr | ₹101 Cr | ₹108 Cr | +12.1% |
| EBITDA | ₹17.3 Cr | ₹19.1 Cr | ₹22.2 Cr | ₹23.5 Cr | +10.7% |
| EBIT | — | — | — | — | — |
| PAT | ₹14.8 Cr | ₹12.0 Cr | ₹14.1 Cr | ₹13.5 Cr | -2.9% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-13.9 Cr | ₹-3.4 Cr | ₹0.3 Cr | ₹-12.4 Cr | — |
| CapEx | ₹-0.2 Cr | — | ₹-1.6 Cr | ₹-4.6 Cr | — |
| FCF | ₹-14.0 Cr | — | ₹-1.4 Cr | ₹-17.0 Cr | — |
| Total Assets | ₹129 Cr | ₹158 Cr | ₹176 Cr | ₹204 Cr | +16.6% |
| Total Debt | ₹11.3 Cr | ₹10.8 Cr | ₹10.2 Cr | ₹16.3 Cr | +13.0% |
| Shareholders' Equity | ₹92.7 Cr | ₹105 Cr | ₹124 Cr | ₹150 Cr | +17.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
REPL vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SECMARK SECMARK CONSULTANCY LTD | +8.9% | 67 | Fairly valued | 20.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for REPL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of REPL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for REPL →
Compare
Head-to-head with peers
Compare REPL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse REPLNow →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.