RSWM LIMITED
RSWM · General/Diversified · NSE
₹157
Current Market Price
Fair Value (DCF)
₹440
Margin of Safety
+181.2%
Updated 2d ago
YieldIQ Score
45/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
33%
ROE
—
Debt/Equity
1.16
WACC
11.1%
Market Cap
₹737 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
490.0%
Return on capital employed
EV / EBITDA
7.7×
Enterprise multiple
Debt / EBITDA
5.8×
Leverage vs earnings
Interest Coverage
0.6×
EBIT covers interest
Current Ratio
1.05×
Short-term liquidity
Asset Turnover
1.31×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹156.54
Bear case
₹226.94
MoS +31.0%
Base case
₹440.26
MoS +64.4%
Bull case
₹752.36
MoS +79.2%
Ratio Trends
RSWM · last 8 annual periods
ROE
-3.1%
ROCE
8.7%
Operating Margin
—
Debt / Equity
1.32×
PE
15.8×
EV / EBITDA
3.9×
Historical Financials
RSWM · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2326 Cr | ₹3817 Cr | ₹956 Cr | ₹1171 Cr | ₹4716 Cr | +19.3% |
| EBITDA | — | ₹465 Cr | ₹349 Cr | ₹237 Cr | ₹261 Cr | -13.4% |
| EBIT | ₹168 Cr | ₹351 Cr | ₹56.3 Cr | ₹88.5 Cr | — | -14.8% |
| PAT | ₹71.4 Cr | ₹246 Cr | ₹44.7 Cr | ₹35.6 Cr | ₹-40.0 Cr | — |
| EPS (diluted) | ₹30.31 | ₹104.55 | ₹10.26 | ₹7.57 | — | -29.3% |
| CFO | ₹320 Cr | ₹210 Cr | ₹88.9 Cr | ₹-75.8 Cr | ₹426 Cr | +7.4% |
| CapEx | — | — | — | — | ₹-128 Cr | — |
| FCF | — | — | — | — | ₹298 Cr | +0.0% |
| Total Assets | — | ₹2574 Cr | ₹2890 Cr | ₹3694 Cr | ₹3611 Cr | +8.8% |
| Total Debt | — | — | ₹651 Cr | ₹1130 Cr | ₹1716 Cr | +27.4% |
| Shareholders' Equity | — | — | ₹1317 Cr | ₹1297 Cr | ₹1297 Cr | -0.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RSWM vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SARLAPOLY SARLAPOLY | — | — | Pending | 12.7% | — |
| RUBYMILLS RUBYMILLS | — | — | Pending | 6.6% | — |
| AMBIKCO AMBIKCO | — | — | Pending | 7.3% | — |
| UNITEDPOLY UNITEDPOLY | — | — | Pending | 18.2% | — |
| PRECOT PRECOT | — | — | Pending | 7.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RSWM in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RSWM →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RSWM →
Compare
Head-to-head with peers
Compare RSWM side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RSWMNow →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.