RAJPUTANA STAINLESS LTD
RSL · General/Diversified · NSE
₹127
Current Market Price
Fair Value (DCF)
₹86
Discount to FV
-32.6%
Updated just now
YieldIQ Score
48/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
74%
ROE
26.2%
Debt/Equity
0.67
WACC
11.1%
Market Cap
₹1,062 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
30.5%
Return on capital employed
EV / EBITDA
11.3×
Enterprise multiple
Debt / EBITDA
0.8×
Leverage vs earnings
Interest Coverage
5.0×
EBIT covers interest
Current Ratio
1.46×
Short-term liquidity
Asset Turnover
2.40×
Revenue per ₹ of assets
Revenue CAGR (3Y)
2.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹127.07
Bear case
Discount -141.1%
Base case
Discount -48.4%
Bull case
Discount -18.6%
Ratio Trends
RSL · last 3 annual periods
ROE
26.2%
ROCE
30.5%
Operating Margin
—
Debt / Equity
0.67×
PE
—
EV / EBITDA
—
Historical Financials
RSL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹946 Cr | ₹908 Cr | ₹932 Cr | ₹1007 Cr | +2.1% |
| EBITDA | ₹45.2 Cr | ₹62.6 Cr | ₹78.8 Cr | ₹95.8 Cr | +28.5% |
| EBIT | ₹38.3 Cr | ₹54.3 Cr | ₹68.5 Cr | — | +21.4% |
| PAT | ₹24.0 Cr | ₹31.6 Cr | ₹39.9 Cr | ₹49.8 Cr | +27.5% |
| EPS (diluted) | ₹2.88 | ₹3.78 | — | — | +9.6% |
| CFO | ₹25.1 Cr | ₹31.5 Cr | ₹7.1 Cr | ₹32.1 Cr | +8.5% |
| CapEx | ₹-19.3 Cr | ₹-10.6 Cr | ₹-8.2 Cr | ₹-13.0 Cr | — |
| FCF | ₹5.8 Cr | ₹20.9 Cr | ₹-1.1 Cr | ₹19.1 Cr | +48.4% |
| Total Assets | ₹297 Cr | ₹324 Cr | ₹420 Cr | ₹600 Cr | +26.4% |
| Total Debt | ₹43.5 Cr | ₹79.8 Cr | ₹102 Cr | ₹68.8 Cr | +16.5% |
| Shareholders' Equity | ₹81.2 Cr | ₹112 Cr | ₹152 Cr | ₹363 Cr | +64.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RSL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 RATNAVEER RATNAVEER PRECISION ENG L | +9.1% | 67 | Near Fair Value | 12.4% | — |
AEROENTER AEROENTER | — | — | Pending | 7.8% | — |
 STEELXIND STEELXIND | — | — | Pending | 3.7% | — |
SALASAR SALASAR | — | — | Pending | 2.4% | — |
MAHASTEEL MAHASTEEL | — | — | Pending | 6.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RSL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. RAJPUTANA STAINLESS LTD (RSL.NS) trades at 127.07 vs a model fair value of 85.65, a gap of -32.6%. Piotroski F-score: 7/9. Moat label: Mo...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RSL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RSL →
Compare
Head-to-head with peers
Compare RSL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RSLNow →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.