R M DRIP & SPRINK SYS LTD
RMDRIP · General/Diversified · NSE
₹20
Current Market Price
Fair Value (DCF)
₹12
Margin of Safety
-42.2%
Updated 1d ago
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
33%
ROE
—
Debt/Equity
0.41
WACC
11.1%
Market Cap
₹854 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
33.7%
Return on capital employed
EV / EBITDA
16.6×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
19.2×
EBIT covers interest
Current Ratio
2.46×
Short-term liquidity
Asset Turnover
0.84×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹19.94
Bear case
₹6.88
MoS -189.8%
Base case
₹11.53
MoS -72.9%
Bull case
₹14.54
MoS -37.1%
Ratio Trends
RMDRIP · last 4 annual periods
ROE
29.2%
ROCE
33.7%
Operating Margin
—
Debt / Equity
0.32×
PE
—
EV / EBITDA
—
Historical Financials
RMDRIP · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹17.9 Cr | ₹11.0 Cr | ₹50.3 Cr | ₹131 Cr | +94.2% |
| EBITDA | ₹1.5 Cr | ₹1.8 Cr | ₹8.6 Cr | ₹36.6 Cr | +190.5% |
| EBIT | — | — | — | — | — |
| PAT | ₹-0.9 Cr | ₹0.0 Cr | ₹5.4 Cr | ₹24.0 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹1.0 Cr | ₹-1.9 Cr | ₹-13.7 Cr | ₹-27.4 Cr | — |
| CapEx | ₹-0.0 Cr | ₹-0.0 Cr | ₹-6.3 Cr | ₹-11.7 Cr | — |
| FCF | ₹0.9 Cr | ₹-1.9 Cr | ₹-20.0 Cr | ₹-39.0 Cr | — |
| Total Assets | ₹30.7 Cr | ₹28.8 Cr | ₹66.8 Cr | ₹156 Cr | +72.1% |
| Total Debt | ₹7.8 Cr | ₹7.6 Cr | ₹5.8 Cr | ₹26.4 Cr | +50.1% |
| Shareholders' Equity | ₹12.7 Cr | ₹12.7 Cr | ₹40.6 Cr | ₹82.3 Cr | +86.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RMDRIP vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| EIMCOELECO EIMCOELECO | — | — | Pending | 8.3% | — |
| BAJAJINDEF BAJAJINDEF | — | — | Pending | 13.5% | — |
| INDOFARM INDOFARM | — | — | Pending | 4.4% | — |
| TARACHAND TARA CHAND INFRA SOLN LTD | -30.7% | 43 | Overvalued | 20.5% | — |
| JKIPL JINKUSHAL INDUSTRIES LTD | -37.8% | 40 | Overvalued | 19.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RMDRIP in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RMDRIP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RMDRIP →
Compare
Head-to-head with peers
Compare RMDRIP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RMDRIPNow →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.