RML
FAIRLY_VALUEDRane (Madras) Limited
Others · NSE
↑ 9.1% vs fair value
52W Low
₹585
+16.3% from low
52W High
₹1,049
-35.2% from high
Valuation Gauge
Current Price
₹680
Fair Value
₹748
Fair Value Analysis
₹748
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Others sector companies | ROCE improving (latest 19.1%) — capital allocation becoming more efficient. | Growth capped at 13.2% (ROE 11.5%×1.15) — historical CAGR exceeds sustainable rate or COVID period unverifiable. | COVID-resilient: PAT dropped from ₹2Cr (FY2019) to ₹-61Cr (FY2021) during COVID but has fully recovered.
Cash Flow Analysis
33% weight
Balance Sheet Value
33% weight
Growth Valuation
33% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Financially Healthy
Profitability
ROE of 11.5% is acceptable for Others sector (benchmark: 15%)
Debt & Leverage
D/E ratio of 1.2x is manageable for Others sector (norm: 0.8x)
Valuation vs Peers
P/E of 22.7x trades at a 43% discount to Others sector median (40x) — attractively valued
Cash Flow
FCF margin of 3.9% — thin cash generation, watch capex trends
Earnings Growth
5yr EPS CAGR of 52.3% is well above the Others sector average of 12.0% — strong growth
Dividend
Dividend yield of 1.2% provides moderate shareholder returns
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
9.0%
Free cash flow / market cap
Revenue Growth (YoY)
+21.3%
Year-on-year revenue change
Operating Cash Flow
₹316 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹29.5
P/E Ratio
22.7x
P/B Ratio
2.8x
ROE
11.5%
ROCE
15.8%
Debt / Equity
1.22x
Beta
0.18
Div Yield
1.2%
FCF (Cr)
₹131 Cr
Revenue (Cr)
₹3,365 Cr
EPS Growth 5Y
52.3%
Mkt Cap (Cr)
₹1,850 Cr
52W High
₹1,049
52W Low
₹585
Book Value/Share
₹242.2
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹3.7K Cr | ₹323 Cr | 9.0% | ₹77 Cr | ₹29.52 |
| 2025-03-31 | ₹3.4K Cr | ₹284 Cr | 8.0% | ₹38 Cr | ₹23.15 |
| 2024-03-31 | ₹3.5K Cr | ₹270 Cr | 8.0% | ₹55 Cr | ₹33.67 |
| 2023-03-31 | ₹2.4K Cr | ₹184 Cr | 8.0% | ₹30 Cr | ₹18.46 |
| 2022-03-31 | ₹1.7K Cr | ₹75 Cr | 4.0% | ₹11 Cr | ₹6.55 |
| 2021-03-31 | ₹1.3K Cr | ₹31 Cr | 2.0% | ₹-61 Cr | ₹-41.98 |
| 2020-03-31 | ₹1.3K Cr | ₹47 Cr | 4.0% | ₹-46 Cr | ₹-36.26 |
| 2019-03-31 | ₹1.6K Cr | ₹117 Cr | 8.0% | ₹2 Cr | ₹2.02 |
| 2018-03-31 | ₹1.4K Cr | ₹127 Cr | 9.0% | ₹24 Cr | ₹20.87 |
| 2017-03-31 | ₹1.2K Cr | ₹89 Cr | 7.0% | ₹4 Cr | ₹4.11 |
| 2016-03-31 | ₹876 Cr | ₹79 Cr | 9.0% | ₹13 Cr | ₹12.05 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Others| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
Star Paper Mills Limited | ₹132 | ₹657.4 | +79.9% | 5.1 | 44.2% | UNDERVALUED |
Credo Brands Marketing Limited | ₹72.9 | ₹314.3 | +76.8% | 10.2 | 16.4% | UNDERVALUED |
Heads UP Ventures Limited | ₹7 | ₹28.8 | +75.7% | 3.7 | — | UNDERVALUED |
Jindal Drilling And Industries Limited | ₹485.4 | ₹1,838.1 | +73.6% | 5.9 | 13.3% | UNDERVALUED |
Shanti Gold International Limited | ₹174 | ₹628 | +72.3% | 9.5 | 23.6% | UNDERVALUED |
Shankara Building Products Limited | ₹120.9 | ₹417.1 | +71.0% | 3.8 | 15.9% | UNDERVALUED |
Ksolves India Limited | ₹289 | ₹944.6 | +69.4% | 22.2 | 114.6% | UNDERVALUED |
SEDEMAC Mechatronics Limited | ₹1,672.5 | ₹5,216 | +67.9% | 142.9 | 20.2% | UNDERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Company Documents
Annual reports, concall transcripts & regulatory filings
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant