RAJSHREE POLYPACK LTD
RPPL · General/Diversified · NSE
₹16
Current Market Price
Fair Value (DCF)
₹21
Margin of Safety
+27.9%
Updated just now
YieldIQ Score
64/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
17%
ROE
—
Debt/Equity
0.70
WACC
11.1%
Market Cap
₹118 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.8%
Return on capital employed
EV / EBITDA
5.5×
Enterprise multiple
Debt / EBITDA
2.8×
Leverage vs earnings
Interest Coverage
2.5×
EBIT covers interest
Current Ratio
1.25×
Short-term liquidity
Asset Turnover
1.02×
Revenue per ₹ of assets
Revenue CAGR (3Y)
18.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹16.05
Bear case
₹18.33
MoS +12.4%
Base case
₹20.53
MoS +21.8%
Bull case
₹29.53
MoS +45.6%
Ratio Trends
RPPL · last 4 annual periods
ROE
4.9%
ROCE
14.1%
Operating Margin
—
Debt / Equity
0.72×
PE
96.6×
EV / EBITDA
32.1×
Historical Financials
RPPL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹198 Cr | ₹252 Cr | ₹273 Cr | ₹328 Cr | +18.4% |
| EBITDA | ₹26.4 Cr | ₹34.6 Cr | ₹35.4 Cr | ₹39.1 Cr | +14.0% |
| EBIT | — | — | — | — | — |
| PAT | ₹9.6 Cr | ₹10.7 Cr | ₹8.6 Cr | ₹8.0 Cr | -6.0% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹0.4 Cr | ₹13.8 Cr | ₹20.9 Cr | ₹18.1 Cr | +254.2% |
| CapEx | ₹-42.6 Cr | ₹-30.7 Cr | ₹-18.7 Cr | ₹-22.1 Cr | — |
| FCF | ₹-42.2 Cr | ₹-16.9 Cr | ₹2.1 Cr | ₹-4.0 Cr | — |
| Total Assets | ₹192 Cr | ₹263 Cr | ₹281 Cr | ₹320 Cr | +18.5% |
| Total Debt | ₹50.2 Cr | ₹88.1 Cr | ₹86.6 Cr | ₹116 Cr | +32.2% |
| Shareholders' Equity | ₹116 Cr | ₹130 Cr | ₹153 Cr | ₹161 Cr | +11.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RPPL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TOKYOPLAST TOKYO PLAST INTL LTD | -75.9% | 22 | Above Fair Value | 2.1% | — |
| AMDIND AMDIND | — | — | Pending | 0.6% | — |
| EMMBI EMMBI INDUSTRIES LIMITED | -51.0% | 40 | Above Fair Value | 3.5% | — |
| AERONEU AERONEU | — | — | Pending | 0.2% | — |
| WORTHPERI WORTHPERI | — | — | Pending | 8.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RPPL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. RAJSHREE POLYPACK LTD (RPPL.NS) trades at 16.05 vs a model fair value of 20.53, a gap of 27.9%. Piotroski F-score: 4/9. Moat label: Narro...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RPPL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RPPL →
Compare
Head-to-head with peers
Compare RPPL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RPPLNow →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.