RAGHAV PRODUCTIVITY ENH L
RPEL · General/Diversified · NSE
₹725
Current Market Price
Fair Value (DCF)
₹199
Margin of Safety
-72.6%
Updated 2d ago
YieldIQ Score
53/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
50%
ROE
—
Debt/Equity
0.03
WACC
11.1%
Market Cap
₹3,329 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
46.7×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
67.3×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.86×
Revenue per ₹ of assets
Revenue CAGR (3Y)
26.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹725.1
Bear case
₹107.93
MoS -571.8%
Base case
₹198.77
MoS -264.8%
Bull case
₹224.38
MoS -223.2%
Ratio Trends
RPEL · last 4 annual periods
ROE
19.1%
ROCE
27.4%
Operating Margin
—
Debt / Equity
0.04×
PE
—
EV / EBITDA
—
Historical Financials
RPEL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹98.8 Cr | ₹135 Cr | ₹133 Cr | ₹200 Cr | +26.4% |
| EBITDA | ₹26.2 Cr | ₹36.2 Cr | ₹40.3 Cr | ₹55.0 Cr | +28.1% |
| EBIT | — | — | — | — | — |
| PAT | ₹17.8 Cr | ₹25.2 Cr | ₹26.0 Cr | ₹37.0 Cr | +27.5% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹8.8 Cr | ₹20.0 Cr | ₹20.9 Cr | ₹38.7 Cr | +63.7% |
| CapEx | ₹-35.8 Cr | ₹-33.9 Cr | ₹-9.1 Cr | ₹-13.3 Cr | — |
| FCF | ₹-26.9 Cr | ₹-13.9 Cr | ₹11.8 Cr | ₹25.4 Cr | — |
| Total Assets | ₹132 Cr | ₹161 Cr | ₹186 Cr | ₹231 Cr | +20.4% |
| Total Debt | ₹5.9 Cr | ₹10.0 Cr | ₹8.7 Cr | ₹7.1 Cr | +6.4% |
| Shareholders' Equity | ₹109 Cr | ₹133 Cr | ₹158 Cr | ₹194 Cr | +21.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RPEL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| FOSECOIND FOSECOIND | — | — | Pending | 6.7% | 50.0× |
| ELLEN ELLEN | — | — | Pending | — | — |
| CHEMPLASTS CHEMPLASTS | — | — | Pending | -5.3% | — |
| STYRENIX STYRENIX | — | — | Pending | 20.1% | — |
| BEPL BEPL | — | — | Pending | 18.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RPEL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RPEL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RPEL →
Compare
Head-to-head with peers
Compare RPEL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RPELNow →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.