RANE (MADRAS) LIMITED
RML · General/Diversified · NSE
₹763
Current Market Price
Fair Value (DCF)
₹558
Margin of Safety
-26.9%
Updated 1d ago
YieldIQ Score
46/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
22%
ROE
—
Debt/Equity
1.22
WACC
11.1%
Market Cap
₹2,109 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.8%
Return on capital employed
EV / EBITDA
8.9×
Enterprise multiple
Debt / EBITDA
2.5×
Leverage vs earnings
Interest Coverage
2.1×
EBIT covers interest
Current Ratio
0.98×
Short-term liquidity
Asset Turnover
1.48×
Revenue per ₹ of assets
Revenue CAGR (3Y)
25.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹763.15
Bear case
₹283.52
MoS -169.2%
Base case
₹557.76
MoS -36.8%
Bull case
₹789.63
MoS +3.4%
Ratio Trends
RML · last 7 annual periods
ROE
5.6%
ROCE
19.1%
Operating Margin
—
Debt / Equity
1.21×
PE
0.1×
EV / EBITDA
—
Historical Financials
RML · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1267 Cr | ₹17.4 Cr | ₹621.6K Cr | ₹518 Cr | ₹3365 Cr | +27.7% |
| EBITDA | — | ₹124 Cr | ₹188 Cr | ₹166 Cr | ₹284 Cr | +22.9% |
| EBIT | ₹-28.4 Cr | ₹0.5 Cr | ₹26.7K Cr | ₹2.3 Cr | — | — |
| PAT | ₹-61.1 Cr | ₹0.1 Cr | ₹9540 Cr | ₹-9.4 Cr | ₹37.6 Cr | — |
| EPS (diluted) | ₹-41.97 | ₹6.97 | ₹5.87 | ₹-5.76 | — | — |
| CFO | ₹45.9 Cr | ₹-0.1 Cr | ₹87.6K Cr | ₹120 Cr | ₹316 Cr | +61.9% |
| CapEx | — | — | — | — | ₹-185 Cr | — |
| FCF | — | — | — | — | ₹131 Cr | +0.0% |
| Total Assets | — | ₹1230 Cr | ₹1348.9K Cr | ₹1369 Cr | ₹2269 Cr | +16.5% |
| Total Debt | — | — | ₹413.7K Cr | ₹439 Cr | ₹813 Cr | -78.9% |
| Shareholders' Equity | — | — | ₹241.7K Cr | ₹256 Cr | ₹671 Cr | -77.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RML vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| STUDDS STUDDS | — | — | Pending | — | — |
| DIVGIITTS DIVGIITTS | — | — | Pending | 4.1% | — |
| GNA GNA | — | — | Pending | 11.9% | — |
| FMGOETZE FMGOETZE | — | — | Pending | 12.0% | — |
| NDRAUTO NDRAUTO | — | — | Pending | 17.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RML in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RML →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RML →
Compare
Head-to-head with peers
Compare RML side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RMLNow →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.