R&B DENIMS LIMITED
RNBDENIMS · General/Diversified · NSE
₹16
Current Market Price
Fair Value (DCF)
₹14
Margin of Safety
-9.1%
Updated 1d ago
YieldIQ Score
43/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
31%
ROE
—
Debt/Equity
0.41
WACC
11.1%
Market Cap
₹421 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.1%
Return on capital employed
EV / EBITDA
10.9×
Enterprise multiple
Debt / EBITDA
2.0×
Leverage vs earnings
Interest Coverage
6.3×
EBIT covers interest
Current Ratio
2.13×
Short-term liquidity
Asset Turnover
1.14×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹15.58
Bear case
₹7.93
MoS -96.5%
Base case
₹14.17
MoS -10.0%
Bull case
₹18.73
MoS +16.8%
Ratio Trends
RNBDENIMS · last 4 annual periods
ROE
11.1%
ROCE
20.6%
Operating Margin
—
Debt / Equity
0.47×
PE
—
EV / EBITDA
—
Historical Financials
RNBDENIMS · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹284 Cr | ₹253 Cr | ₹344 Cr | ₹364 Cr | +8.5% |
| EBITDA | ₹44.2 Cr | ₹38.7 Cr | ₹53.8 Cr | ₹60.6 Cr | +11.1% |
| EBIT | — | — | — | — | — |
| PAT | ₹21.1 Cr | ₹14.9 Cr | ₹18.7 Cr | ₹22.2 Cr | +1.7% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹16.2 Cr | ₹58.9 Cr | ₹24.4 Cr | ₹23.2 Cr | +12.7% |
| CapEx | ₹-35.2 Cr | ₹-21.2 Cr | ₹-6.0 Cr | ₹-7.7 Cr | — |
| FCF | ₹-19.0 Cr | ₹37.7 Cr | ₹18.4 Cr | ₹15.5 Cr | — |
| Total Assets | ₹184 Cr | ₹154 Cr | ₹282 Cr | ₹318 Cr | +20.0% |
| Total Debt | ₹86.1 Cr | ₹51.7 Cr | ₹68.1 Cr | ₹94.2 Cr | +3.0% |
| Shareholders' Equity | ₹64.5 Cr | ₹79.5 Cr | ₹180 Cr | ₹200 Cr | +45.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RNBDENIMS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| THOMASCOTT THOMASCOTT | — | — | Pending | 12.1% | — |
| MANOMAY MANOMAY | — | — | Pending | 13.0% | — |
| BANSWRAS BANSWRAS | — | — | Pending | 4.0% | — |
| NDL NDL | — | — | Pending | 5.4% | — |
| BELLACASA BELLACASA | — | — | Pending | 10.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RNBDENIMS in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RNBDENIMS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RNBDENIMS →
Compare
Head-to-head with peers
Compare RNBDENIMS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RNBDENIMSNow →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.