RSWM
FAIRLY_VALUEDRSWM Limited
Others · NSE
↑ 50.6% vs fair value
52W Low
₹120
+42.3% from low
52W High
₹191
-10.8% from high
Valuation Gauge
Current Price
₹171
Fair Value
₹346
Fair Value Analysis
₹346
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Others sector companies | Sector-cheap: P/E at 47th percentile vs sector peers. | CAUTION: ROCE declining (latest 6.9%) — returns on capital are falling; verify this isn't a value trap. | Growth capped at 3.3% (ROE 2.9%×1.15) — historical CAGR exceeds sustainable rate or COVID period unverifiable. | COVID-resilient: PAT dropped from ₹21Cr (FY2018) to ₹-13Cr (FY2020) 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
Solid Fundamentals
Profitability
ROE of 2.9% is below the Others sector benchmark of 15%
Debt & Leverage
D/E ratio of 1.2x is manageable for Others sector (norm: 0.8x)
Valuation vs Peers
P/E of 19.2x trades at a 52% discount to Others sector median (40x) — attractively valued
Cash Flow
FCF margin of 6.3% — healthy cash generation (₹298 Cr)
Earnings Growth
5yr EPS CAGR of 7.7% is below the Others sector average of 12.0%
Dividend
No dividend — typical for growth-stage companies
Company Health Timeline
10-year financial health at a glance
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
29.5%
Free cash flow / market cap
Revenue Growth (YoY)
-3.0%
Year-on-year revenue change
Profit Growth (YoY)
-828.4%
Year-on-year PAT change
Operating Cash Flow
₹435 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹8.1
P/E Ratio
19.2x
P/B Ratio
0.5x
ROE
2.9%
ROCE
4.9%
Debt / Equity
1.16x
Beta
0.53
Div Yield
—
FCF (Cr)
₹298 Cr
Revenue (Cr)
₹4,716 Cr
EPS Growth 5Y
—
Mkt Cap (Cr)
₹734 Cr
52W High
₹191.5
52W Low
₹120
Book Value/Share
₹287.4
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| 2026-03-31 | ₹4.6K Cr | ₹283 Cr | 6.0% | ₹52 Cr | ₹11.04 |
| 2025-03-31 | ₹4.8K Cr | ₹209 Cr | 4.0% | ₹-40 Cr | ₹-8.50 |
| 2024-03-31 | ₹4.1K Cr | ₹95 Cr | 2.0% | ₹-21 Cr | ₹-4.47 |
| 2023-03-31 | ₹3.8K Cr | ₹248 Cr | 7.0% | ₹123 Cr | ₹26.08 |
| 2022-03-31 | ₹3.8K Cr | ₹432 Cr | 11.0% | ₹246 Cr | ₹52.28 |
| 2021-03-31 | ₹2.3K Cr | ₹175 Cr | 8.0% | ₹21 Cr | ₹4.42 |
| 2020-03-31 | ₹2.8K Cr | ₹184 Cr | 7.0% | ₹-13 Cr | ₹-2.85 |
| 2019-03-31 | ₹3.0K Cr | ₹164 Cr | 6.0% | ₹-38 Cr | ₹-8.13 |
| 2018-03-31 | ₹2.9K Cr | ₹227 Cr | 8.0% | ₹21 Cr | ₹4.45 |
| 2017-03-31 | ₹3.0K Cr | ₹326 Cr | 11.0% | ₹104 Cr | ₹22.10 |
| 2016-03-31 | ₹2.9K Cr | ₹398 Cr | 14.0% | ₹112 Cr | ₹24.24 |
| 2015-03-31 | ₹3.0K Cr | ₹346 Cr | 12.0% | ₹86 Cr | ₹18.65 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Others| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
AVRO INDIA LIMITED | ₹10.3 | ₹75.8 | +86.5% | 38.2 | — | UNDERVALUED |
Magnum Ventures Limited | ₹19.8 | ₹119.4 | +83.4% | — | -1.6% | UNDERVALUED |
DCM Shriram Industries Limited | ₹41.7 | ₹196.1 | +78.7% | 3 | 12.6% | UNDERVALUED |
Star Paper Mills Limited | ₹141.5 | ₹657.4 | +78.5% | 5.6 | 44.2% | UNDERVALUED |
HB Stockholdings Limited | ₹60.5 | ₹281.1 | +78.5% | 3.8 | 13.1% | UNDERVALUED |
Balkrishna Paper Mills Limited | ₹18.7 | ₹80.6 | +76.8% | 3.1 | 26.1% | UNDERVALUED |
Heads UP Ventures Limited | ₹7.1 | ₹28.8 | +75.3% | 3.9 | — | UNDERVALUED |
Credo Brands Marketing Limited | ₹88.5 | ₹305.8 | +71.1% | 10.9 | 16.4% | UNDERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant