Rajshree Polypack Limited (RPPL.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

+21.3%

₹26.55

vs ₹21.89 price

Levered DCF

-₹94.97

After debt service

Piotroski score

2 / 9

Weak

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	6.72×	22.36×	34.73×	15.01×	21.94×	10.42×	6.08×	10.13×
P/B	0.62×	1.09×	1.97×	1.23×	1.81×	0.85×	0.56×	1.16×
P/S	0.35×	0.54×	1.1×	0.64×	1.06×	0.72×	0.45×	0.86×
EV / EBITDA	4.6×	6.12×	10.74×	7.18×	9.61×	6.17×	1.96×	5.59×
Gross margin	26.6%	24.6%	38.1%	37.7%	34.9%	40.0%	30.7%	30.2%
Operating margin	8.2%	7.3%	6.1%	7.7%	7.5%	8.1%	8.3%	10.9%
Net margin	5.2%	2.4%	3.1%	4.2%	4.8%	6.9%	7.4%	8.5%
Current ratio	1.32×	1.25×	1.29×	1.29×	1.61×	1.43×	3.84×	3.63×
Debt / equity	0.66×	0.72×	0.56×	0.68×	0.43×	0.19×	0.08×	0.16×
Interest coverage	2.54×	2.51×	2×	2.78×	4.8×	9.04×	7.36×	6.55×
Dividend yield	0.0%	0.0%	0.2%	0.4%	0.5%	1.2%	1.2%	1.3%
Payout ratio	0.0%	0.0%	6.6%	5.4%	11.7%	12.8%	7.3%	13.3%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	9.2%	4.9%	5.6%	8.2%	8.3%	8.1%	9.2%	11.4%
Return on invested capital	6.4%	5.2%	5.0%	6.5%	6.5%	5.7%	7.4%	9.0%
Return on assets	4.9%	2.5%	3.1%	4.1%	5.0%	5.2%	7.5%	8.5%
Free cash flow yield	-1.8%	-7.0%	0.7%	-10.5%	-20.1%	-9.7%	-1.3%	2.4%
Earnings yield	14.9%	4.5%	2.9%	6.6%	4.6%	9.6%	16.5%	9.9%
Enterprise value	₹2.3B	₹2.8B	₹3.8B	₹2.4B	₹2.6B	₹1.1B	₹386.8M	₹1.2B
Net debt / EBITDA	2.32×	2.32×	2.33×	2.38×	1.83×	1.05×	-0.89×	0.58×
Cash conversion cycle (days)	164	137	176	165	123	108	83	76