ROSSELL INDIA LIMITED
ROSSELLIND · General/Diversified · NSE
₹53
Current Market Price
Fair Value (DCF)
₹76
Margin of Safety
+43.8%
Updated 2d ago
YieldIQ Score
63/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
33%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹199 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.3%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
3.5×
Leverage vs earnings
Interest Coverage
7.6×
EBIT covers interest
Current Ratio
0.92×
Short-term liquidity
Asset Turnover
0.58×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-15.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹52.91
Bear case
₹41.76
MoS -26.7%
Base case
₹76.11
MoS +30.5%
Bull case
₹102.35
MoS +48.3%
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 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹293 Cr | ₹349 Cr | ₹145 Cr | ₹177 Cr | -15.4% |
| EBITDA | ₹55.6 Cr | ₹54.5 Cr | ₹8.2 Cr | ₹28.9 Cr | -19.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹30.0 Cr | ₹27.6 Cr | ₹0.8 Cr | ₹19.7 Cr | -13.1% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹33.2 Cr | ₹25.9 Cr | ₹4.1 Cr | ₹32.6 Cr | -0.6% |
| CapEx | ₹-15.3 Cr | ₹-25.8 Cr | ₹-5.0 Cr | ₹-16.2 Cr | — |
| FCF | ₹17.9 Cr | ₹0.1 Cr | ₹-0.9 Cr | ₹16.4 Cr | -2.9% |
| Total Assets | ₹448 Cr | ₹215 Cr | ₹220 Cr | ₹307 Cr | -11.8% |
| Total Debt | ₹153 Cr | ₹13.9 Cr | ₹26.5 Cr | ₹86.2 Cr | -17.5% |
| Shareholders' Equity | ₹246 Cr | ₹177 Cr | ₹175 Cr | ₹190 Cr | -8.3% |
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 | -8.5% | — |
| JPASSOCIAT JPASSOCIAT | — | — | Pending | 50.3% | — |
| STCINDIA STCINDIA | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ROSSELLIND in the last 10 years.
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.