RPSG Ventures Limited (RPSGVENT.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

+1336.1%

₹11,935.08

vs ₹831.05 price

Levered DCF

-₹5,248.98

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

Overall 2 / 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	-19.19×	-56.88×	-46.2×	-6.79×	11.81×	-9.34×	-92.15×	26.15×
P/B	1.06×	1.05×	0.74×	0.43×	0.61×	0.41×	0.13×	0.74×
P/S	0.23×	0.29×	0.25×	0.14×	0.23×	0.16×	0.07×	0.38×
EV / EBITDA	6.1×	5.82×	4.2×	4.2×	4.45×	3.77×	4.24×	6.16×
Gross margin	40.5%	44.5%	40.6%	39.5%	40.0%	37.4%	32.2%	33.3%
Operating margin	9.9%	10.6%	12.2%	7.0%	9.1%	8.1%	3.9%	6.8%
Net margin	-1.2%	-0.5%	-0.5%	-2.1%	2.0%	-1.7%	-0.1%	1.5%
Current ratio	0.59×	0.71×	0.63×	0.59×	0.66×	0.85×	0.94×	1.14×
Debt / equity	3.29×	2.31×	1.58×	1.42×	1.11×	0.79×	0.82×	0.37×
Interest coverage	1.28×	1.39×	1.54×	0.91×	2.88×	4.24×	1.79×	4.85×
Dividend yield	6.6%	4.5%	5.6%	10.4%	9.1%	13.4%	66.5%	4.1%
Payout ratio	-126.4%	-257.5%	-258.4%	-70.5%	106.9%	-125.2%	-6133.0%	106.2%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	-5.5%	-1.8%	-1.6%	-6.3%	5.2%	-4.4%	-0.1%	2.8%
Return on invested capital	0.0%	3.2%	4.2%	-2.2%	3.6%	1.7%	2.5%	5.9%
Return on assets	-0.7%	-0.3%	-0.3%	-1.2%	1.0%	-1.5%	-0.1%	1.3%
Free cash flow yield	-4.0%	27.5%	11.1%	-7.1%	-10.7%	80.0%	31.9%	8.8%
Earnings yield	-5.2%	-1.8%	-2.2%	-14.7%	8.5%	-10.7%	-1.1%	3.8%
Enterprise value	₹99.7B	₹79.9B	₹54.8B	₹39.7B	₹41.2B	₹24.5B	₹18.7B	₹24B
Net debt / EBITDA	4.48×	3.79×	2.7×	3.1×	2.78×	2.39×	3.53×	1.86×
Cash conversion cycle (days)	36	33	26	28	32	21	44	33