RATTANINDIA POWER LIMITED
RTNPOWER · General/Diversified · NSE
₹9
Current Market Price
Fair Value (DCF)
₹3
Margin of Safety
-73.6%
Updated 1d ago
YieldIQ Score
20/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
41%
ROE
—
Debt/Equity
0.85
WACC
11.1%
Market Cap
₹5,091 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.8%
Return on capital employed
EV / EBITDA
20.6×
Enterprise multiple
Debt / EBITDA
9.7×
Leverage vs earnings
Interest Coverage
1.5×
EBIT covers interest
Current Ratio
2.95×
Short-term liquidity
Asset Turnover
0.34×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹9.48
Bear case
₹2.38
MoS -298.3%
Base case
₹2.5
MoS -279.2%
Bull case
₹5.36
MoS -76.9%
Ratio Trends
RTNPOWER · last 8 annual periods
ROE
4.8%
ROCE
11.5%
Operating Margin
—
Debt / Equity
0.79×
PE
—
EV / EBITDA
9.4×
Historical Financials
RTNPOWER · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1560 Cr | ₹3260 Cr | ₹3231 Cr | ₹3364 Cr | ₹3284 Cr | +20.5% |
| EBITDA | — | ₹764 Cr | ₹1044 Cr | ₹11.6K Cr | ₹941 Cr | +5.4% |
| EBIT | ₹1299 Cr | ₹360 Cr | ₹188 Cr | ₹10.9K Cr | — | +70.0% |
| PAT | ₹-942 Cr | ₹-1981 Cr | ₹-483 Cr | ₹10.7K Cr | ₹222 Cr | — |
| EPS (diluted) | ₹-1.88 | ₹-3.69 | ₹-0.90 | ₹19.86 | — | — |
| CFO | ₹736 Cr | ₹934 Cr | ₹1015 Cr | ₹1306 Cr | ₹410 Cr | -13.6% |
| CapEx | — | — | — | — | ₹-117 Cr | — |
| FCF | — | — | — | — | ₹293 Cr | +0.0% |
| Total Assets | — | ₹17.7K Cr | ₹17.4K Cr | ₹9566 Cr | ₹9796 Cr | -13.7% |
| Total Debt | — | — | ₹8431 Cr | ₹438 Cr | ₹3615 Cr | -19.1% |
| Shareholders' Equity | — | — | ₹-4533 Cr | ₹4364 Cr | ₹4585 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RTNPOWER vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PTC PTC | — | — | Pending | 13.3% | — |
| RPOWER RPOWER | — | — | Pending | 18.0% | — |
| JPPOWER JPPOWER | — | — | Pending | 6.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RTNPOWER in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. RTNPOWER.NS has a current price of 9.48 and a fair value of 2.50, with a ROCE of 7.8% and debt-to-equity ratio of 0.85. Its revenue CAGR ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RTNPOWER →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RTNPOWER →
Compare
Head-to-head with peers
Compare RTNPOWER side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RTNPOWERNow →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.