Remsons Industries Limited (REMSONSIND.NS) 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

-122.5%

-₹20.52

vs ₹91.00 price

Levered DCF

₹49.02

After debt service

Piotroski score

6 / 9

Average

Altman Z-score

—

Rating

B-

Overall 3 / 5

Ratios by fiscal year

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

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	15.14×	30×	41.99×	13.04×	19.26×	18.23×	1.12×	2.84×
P/B	1.84×	3.43×	5.03×	0.52×	0.6×	0.55×	0.24×	0.45×
P/S	0.58×	1.14×	1.79×	0.07×	0.07×	0.07×	0.04×	0.07×
EV / EBITDA	7.03×	13.45×	18.21×	3.27×	4.57×	5.89×	2.7×	3.77×
Gross margin	20.7%	45.5%	42.2%	37.6%	35.9%	31.5%	38.2%	36.1%
Operating margin	6.8%	24.7%	21.6%	5.2%	4.2%	14.7%	5.6%	4.7%
Net margin	3.9%	3.8%	4.3%	2.7%	1.9%	2.0%	3.4%	2.3%
Current ratio	1.31×	1.48×	1.61×	1.15×	1.1×	1.15×	1.18×	1.13×
Debt / equity	0.66×	0.69×	0.61×	1.95×	2.35×	2.54×	1.21×	1.23×
Interest coverage	3.74×	14.52×	9.93×	2.34×	1.89×	10.69×	4.03×	3.15×
Dividend yield	3.4%	0.2%	0.2%	2.6%	2.8%	0.0%	34.7%	9.2%
Payout ratio	51.1%	7.1%	6.4%	6.8%	10.7%	0.0%	38.7%	26.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	12.1%	11.4%	12.0%	19.8%	15.5%	15.1%	21.6%	15.8%
Return on invested capital	9.0%	30.4%	30.0%	8.7%	7.2%	17.2%	11.4%	9.8%
Return on assets	5.0%	4.6%	5.6%	4.4%	3.1%	2.7%	6.3%	4.3%
Free cash flow yield	7.8%	-1.6%	0.7%	63.4%	23.1%	-56.1%	41.9%	42.7%
Earnings yield	6.6%	3.3%	2.4%	38.3%	25.9%	27.4%	89.6%	35.3%
Enterprise value	₹3.5B	₹5B	₹6.2B	₹921.4M	₹953.1M	₹896.6M	₹345.9M	₹360.9M
Net debt / EBITDA	1.51×	1.92×	1.77×	2.5×	3.58×	4.82×	2.23×	2.75×
Cash conversion cycle (days)	71	116	74	55	65	64	85	62