ROSSELL INDIA LIMITED
ROSSELLIND · General/Diversified · NSE
₹55
Current Market Price
Fair Value (DCF)
₹73
Discount to FV
+33.8%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
26%
ROE
10.4%
Debt/Equity
0.45
WACC
11.1%
Market Cap
₹205.63 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.5%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
2.6×
Leverage vs earnings
Interest Coverage
7.6×
EBIT covers interest
Current Ratio
0.92×
Short-term liquidity
Asset Turnover
1.21×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-14.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹54.55
Bear case
Discount -33.1%
Base case
Discount +25.3%
Bull case
Discount +43.5%
Ratio Trends
ROSSELLIND · last 4 annual periods
ROE
10.4%
ROCE
10.5%
Operating Margin
—
Debt / Equity
0.45×
PE
33.0×
EV / EBITDA
17.0×
Historical Financials
ROSSELLIND · 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 | ₹293 Cr | ₹349 Cr | ₹145 Cr | ₹177 Cr | ₹221 Cr | -6.8% |
| EBITDA | ₹55.6 Cr | ₹54.5 Cr | ₹8.2 Cr | ₹29.6 Cr | ₹29.5 Cr | -14.7% |
| EBIT | ₹43.5 Cr | ₹43.0 Cr | ₹29.5 Cr | — | — | -9.2% |
| PAT | ₹30.0 Cr | ₹27.6 Cr | ₹0.8 Cr | ₹19.7 Cr | ₹15.9 Cr | -14.7% |
| EPS (diluted) | ₹8.18 | ₹7.38 | ₹3.38 | — | — | -19.8% |
| CFO | ₹33.2 Cr | ₹25.9 Cr | ₹4.1 Cr | ₹32.6 Cr | ₹28.5 Cr | -3.8% |
| CapEx | ₹-15.3 Cr | ₹-25.8 Cr | ₹-5.0 Cr | ₹-16.2 Cr | ₹-13.4 Cr | — |
| FCF | ₹17.9 Cr | ₹0.1 Cr | ₹-0.9 Cr | ₹16.4 Cr | ₹15.1 Cr | -4.2% |
| Total Assets | ₹448 Cr | ₹215 Cr | ₹220 Cr | ₹307 Cr | ₹294 Cr | -10.0% |
| Total Debt | ₹153 Cr | ₹13.9 Cr | ₹26.5 Cr | ₹86.2 Cr | ₹64.6 Cr | -19.4% |
| Shareholders' Equity | ₹246 Cr | ₹177 Cr | ₹175 Cr | ₹190 Cr | ₹200 Cr | -5.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ROSSELLIND vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
SIGIND SIGIND | — | — | Pending | 6.7% | — |
LANDSMILL LANDSMILL | — | — | Pending | 0.4% | — |
KOTHARIPRO KOTHARIPRO | — | — | Pending | -8.7% | — |
 JPASSOCIAT JPASSOCIAT | — | — | Pending | 51.5% | — |
STCINDIA STCINDIA | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
7 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.70/sh
Last payout
2025-08-14
₹0.40
Peak payout
₹0.40
Trailing yield
0.73%
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. ROSSELL INDIA LIMITED (ROSSELLIND.NS) trades at 54.55 vs a model fair value of 73.00, a gap of 33.8%. Piotroski F-score: 6/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ROSSELLIND →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ROSSELLIND →
Compare
Head-to-head with peers
Compare ROSSELLIND side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ROSSELLINDNow →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.