Rander Corporation Limited (RANDER.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-822.0%

-₹88.44

vs ₹12.25 price

Levered DCF

-₹174.65

After debt service

Piotroski score

1 / 9

Weak

Altman Z-score

—

Rating

C-

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	-8.29×	-24.7×	6.07×	9.11×	12.94×	162×	1,145.45×	129.01×
P/B	0.56×	0.59×	0.49×	0.28×	0.5×	0.68×	0.7×	0.7×
P/S	6.54×	13.69×	11.63×	5.51×	26.69×	10.9×	80.77×	11.06×
EV / EBITDA	-6.98×	57.13×	4.54×	6.29×	8.79×	108.06×	351.16×	68.27×
Gross margin	-61.5%	59.1%	-3.6%	3.0%	-70.8%	30.9%	90.4%	63.9%
Operating margin	-75.9%	-20.5%	-58.6%	-134.6%	-569.9%	8.2%	8.6%	16.3%
Net margin	-78.8%	-55.4%	191.5%	60.5%	205.3%	6.7%	7.0%	8.6%
Current ratio	24.88×	5.74×	4.74×	4.5×	4.54×	4.76×	4.18×	3.52×
Debt / equity	0.03×	0.02×	0.01×	0.01×	0.01×	0.01×	0.02×	0.01×
Interest coverage	0×	-1,732.7×	0×	-212.11×	-19.38×	41.64×	5.68×	66.78×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	-6.7%	-2.4%	8.1%	3.1%	3.8%	0.4%	0.1%	0.5%
Return on invested capital	-4.2%	2.6%	-1.9%	-5.1%	-7.9%	0.4%	0.0%	0.6%
Return on assets	-5.7%	-2.1%	7.0%	2.7%	3.2%	0.4%	0.1%	0.4%
Free cash flow yield	-14.8%	-11.7%	-38.2%	0.2%	1.0%	0.4%	-0.6%	6.9%
Earnings yield	-12.1%	-4.0%	16.5%	11.0%	7.7%	0.6%	0.1%	0.8%
Enterprise value	₹119.2M	₹135.7M	₹112.9M	₹56.8M	₹100.8M	₹138M	₹143.1M	₹141M
Net debt / EBITDA	0.02×	0.65×	0.01×	-0.4×	0.02×	1.76×	7.9×	0.55×
Cash conversion cycle (days)	663	9,880	1,091	650	1,176	1,275	35,064	309