Anupam Rasayan India Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: June 13, 2025, 5:09 am

Market Cap	12,140 Cr.
Current Price	1,104
High / Low	1,152/601
Stock P/E	130
Book Value	259
Dividend Yield	0.11 %
ROCE	7.33 %
ROE	3.33 %
Face Value	10.0
PEG Ratio	210.58

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Anupam Rasayan India Ltd

Competitors of Anupam Rasayan India Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
HP Adhesives Ltd	490 Cr.	53.1	108/42.6	27.5	20.0	0.57 %	13.9 %	10.1 %	2.00
Haryana Leather Chemicals Ltd	35.3 Cr.	71.9	124/62.6	15.3	87.4	1.39 %	8.04 %	5.47 %	10.0
Hardcastle & Waud Mfg Co Ltd	50.7 Cr.	746	1,355/600	39.3	670	0.00 %	6.20 %	2.87 %	10.0
Grauer & Weil (India) Ltd	3,731 Cr.	82.3	120/78.0	23.7	20.7	0.61 %	23.8 %	18.0 %	1.00
DMCC Speciality Chemicals Ltd	687 Cr.	276	453/241	31.9	91.1	0.36 %	14.6 %	9.87 %	10.0
Industry Average	12,853.12 Cr	813.61		52.58	158.55	0.38%	13.28%	25.57%	6.44

All Competitor Stocks of Anupam Rasayan India Ltd

Quarterly Result

Metric	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Sales	325	344	393	392	480	386	392	296	401	254	294	390	500
Expenses	220	245	282	281	363	285	285	216	308	201	214	266	356
Operating Profit	105	99	111	111	117	101	107	79	93	53	80	124	144
OPM %	32%	29%	28%	28%	24%	26%	27%	27%	23%	21%	27%	32%	29%
Other Income	-7	-8	-10	-3	24	12	3	2	12	6	2	-4	6
Interest	14	12	16	14	20	18	20	25	26	22	27	32	31
Depreciation	15	16	18	18	19	19	20	20	21	21	22	29	31
Profit before tax	68	62	67	75	103	77	71	36	58	16	34	59	88
Tax %	33%	32%	29%	28%	29%	32%	31%	28%	30%	25%	10%	9%	29%
Net Profit	46	42	48	54	73	52	49	26	40	12	31	54	63
EPS in Rs	4.60	3.96	4.15	4.00	5.28	3.59	3.78	1.68	2.82	0.36	1.52	2.56	4.05

Last Updated: May 31, 2025, 6:59 am

Below is a detailed analysis of the quarterly data for Anupam Rasayan India Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Sales, as of Mar 2025, the value is 500.00 Cr.. The value appears strong and on an upward trend. It has increased from 390.00 Cr. (Dec 2024) to 500.00 Cr., marking an increase of 110.00 Cr..
For Expenses, as of Mar 2025, the value is 356.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 266.00 Cr. (Dec 2024) to 356.00 Cr., marking an increase of 90.00 Cr..
For Operating Profit, as of Mar 2025, the value is 144.00 Cr.. The value appears strong and on an upward trend. It has increased from 124.00 Cr. (Dec 2024) to 144.00 Cr., marking an increase of 20.00 Cr..
For OPM %, as of Mar 2025, the value is 29.00%. The value appears to be declining and may need further review. It has decreased from 32.00% (Dec 2024) to 29.00%, marking a decrease of 3.00%.
For Other Income, as of Mar 2025, the value is 6.00 Cr.. The value appears strong and on an upward trend. It has increased from -4.00 Cr. (Dec 2024) to 6.00 Cr., marking an increase of 10.00 Cr..
For Interest, as of Mar 2025, the value is 31.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 32.00 Cr. (Dec 2024) to 31.00 Cr., marking a decrease of 1.00 Cr..
For Depreciation, as of Mar 2025, the value is 31.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 29.00 Cr. (Dec 2024) to 31.00 Cr., marking an increase of 2.00 Cr..
For Profit before tax, as of Mar 2025, the value is 88.00 Cr.. The value appears strong and on an upward trend. It has increased from 59.00 Cr. (Dec 2024) to 88.00 Cr., marking an increase of 29.00 Cr..
For Tax %, as of Mar 2025, the value is 29.00%. The value appears to be increasing, which may not be favorable. It has increased from 9.00% (Dec 2024) to 29.00%, marking an increase of 20.00%.
For Net Profit, as of Mar 2025, the value is 63.00 Cr.. The value appears strong and on an upward trend. It has increased from 54.00 Cr. (Dec 2024) to 63.00 Cr., marking an increase of 9.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 4.05. The value appears strong and on an upward trend. It has increased from 2.56 (Dec 2024) to 4.05, marking an increase of 1.49.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: April 14, 2025, 3:24 am

Metric	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	502	529	811	1,074	1,602	1,475	1,339
Expenses	408	394	617	769	1,171	1,094	989
Operating Profit	93	135	194	305	431	381	351
OPM %	19%	25%	24%	28%	27%	26%	26%
Other Income	19	11	26	8	10	30	16
Interest	24	45	69	31	63	89	107
Depreciation	23	29	52	60	71	80	92
Profit before tax	66	72	100	222	308	242	168
Tax %	24%	26%	30%	31%	30%	31%
Net Profit	49	53	70	152	217	167	138
EPS in Rs	9.85	10.64	7.04	15.18	16.84	11.72	7.26
Dividend Payout %	0%	0%	7%	7%	15%	11%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	8.16%	32.08%	117.14%	42.76%	-23.04%
Change in YoY Net Profit Growth (%)	0.00%	23.91%	85.07%	-74.38%	-65.80%

Anupam Rasayan India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2019-2020 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	22%
3 Years:	10%
TTM:	-3%

Compounded Profit Growth
10 Years:	%
5 Years:	12%
3 Years:	-15%
TTM:	-26%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	23%
1 Year:	43%

Return on Equity
10 Years:	%
5 Years:	6%
3 Years:	5%
Last Year:	3%

Last Updated: Unknown

Balance Sheet

Last Updated: June 12, 2025, 2:17 pm

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	50	50	100	100	107	110	110
Reserves	432	515	1,473	1,627	2,265	2,651	2,740
Borrowings	694	847	423	836	822	1,070	1,373
Other Liabilities	146	252	301	327	584	771	1,045
Total Liabilities	1,323	1,664	2,298	2,891	3,778	4,602	5,269
Fixed Assets	681	977	1,115	1,202	1,417	1,501	2,185
CWIP	191	101	43	44	120	609	216
Investments	0	0	0	149	67	67	9
Other Assets	451	586	1,140	1,496	2,173	2,424	2,860
Total Assets	1,323	1,664	2,298	2,891	3,778	4,602	5,269

Below is a detailed analysis of the balance sheet data for Anupam Rasayan India Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Equity Capital, as of Mar 2025, the value is 110.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 110.00 Cr..
For Reserves, as of Mar 2025, the value is 2,740.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,651.00 Cr. (Mar 2024) to 2,740.00 Cr., marking an increase of 89.00 Cr..
For Borrowings, as of Mar 2025, the value is 1,373.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 1,070.00 Cr. (Mar 2024) to 1,373.00 Cr., marking an increase of 303.00 Cr..
For Other Liabilities, as of Mar 2025, the value is 1,045.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 771.00 Cr. (Mar 2024) to 1,045.00 Cr., marking an increase of 274.00 Cr..
For Total Liabilities, as of Mar 2025, the value is 5,269.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 4,602.00 Cr. (Mar 2024) to 5,269.00 Cr., marking an increase of 667.00 Cr..
For Fixed Assets, as of Mar 2025, the value is 2,185.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,501.00 Cr. (Mar 2024) to 2,185.00 Cr., marking an increase of 684.00 Cr..
For CWIP, as of Mar 2025, the value is 216.00 Cr.. The value appears to be declining and may need further review. It has decreased from 609.00 Cr. (Mar 2024) to 216.00 Cr., marking a decrease of 393.00 Cr..
For Investments, as of Mar 2025, the value is 9.00 Cr.. The value appears to be declining and may need further review. It has decreased from 67.00 Cr. (Mar 2024) to 9.00 Cr., marking a decrease of 58.00 Cr..
For Other Assets, as of Mar 2025, the value is 2,860.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,424.00 Cr. (Mar 2024) to 2,860.00 Cr., marking an increase of 436.00 Cr..
For Total Assets, as of Mar 2025, the value is 5,269.00 Cr.. The value appears strong and on an upward trend. It has increased from 4,602.00 Cr. (Mar 2024) to 5,269.00 Cr., marking an increase of 667.00 Cr..

Notably, the Reserves (2,740.00 Cr.) exceed the Borrowings (1,373.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	39	95	1	-171	292	59	-30
Cash from Investing Activity +	-250	-178	-193	-412	-523	-392	-330
Cash from Financing Activity +	206	102	416	384	371	395	223
Net Cash Flow	-6	19	224	-199	140	62	-137

Free Cash Flow

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-601.00	-712.00	-229.00	-531.00	-391.00	380.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	88	89	92	95	95	143
Inventory Days	277	515	530	852	483	627
Days Payable	105	226	215	225	167	247
Cash Conversion Cycle	260	379	408	722	410	524
Working Capital Days	168	185	233	328	253	344
ROCE %		9%	10%	11%	13%	9%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	65.18%	65.17%	65.16%	60.96%	60.80%	60.77%	60.73%	61.41%	61.26%	61.23%	61.23%	61.19%
FIIs	5.73%	4.98%	4.59%	8.19%	8.52%	9.79%	10.26%	9.13%	8.07%	7.14%	7.00%	7.46%
DIIs	3.68%	4.40%	4.40%	6.18%	4.98%	3.74%	1.76%	2.51%	2.56%	2.56%	2.30%	2.32%
Public	25.41%	25.45%	25.84%	24.67%	25.68%	25.71%	27.25%	26.96%	28.10%	29.06%	29.47%	29.06%
No. of Shareholders	65,071	65,870	71,492	73,326	66,507	61,504	61,129	60,089	57,623	62,218	63,866	60,938

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Quant Small Cap Fund	2,086,516	1.26	198.07	2,086,516	2025-04-22 17:25:14	0%
Aditya Birla Sun Life Pure Value Fund	321,844	0.54	30.55	321,844	2025-04-22 17:25:14	0%
Nippon India Nifty Smallcap 250 Index Fund	16,067	0.14	1.53	16,067	2025-04-22 17:25:14	0%
Axis Nifty Smallcap 50 Index Fund	11,015	0.43	1.05	11,015	2025-04-22 17:25:14	0%
Motilal Oswal Nifty Smallcap 250 Index Fund	9,823	0.14	0.93	9,823	2025-04-22 17:25:14	0%
Aditya Birla Sun Life Nifty Smallcap 50 Index Fund	8,754	0.44	0.83	8,754	2025-04-22 17:25:14	0%
SBI Nifty Smallcap 250 Index Fund	8,158	0.14	0.77	8,158	2025-04-22 17:25:14	0%
ICICI Prudential Nifty Smallcap 250 Index Fund	3,725	0.14	0.35	3,725	2025-04-22 17:25:14	0%
Motilal Oswal Nifty 500 Index Fund	972	0.01	0.09	972	2025-04-22 17:25:14	0%
Edelweiss Nifty Smallcap 250 Index Fund	442	0.14	0.04	442	2025-04-22 17:25:14	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	15.48	20.91	15.22	8.56	10.64
Diluted EPS (Rs.)	15.46	20.86	15.18	8.56	6.97
Cash EPS (Rs.)	22.51	26.66	21.11	12.20	16.38
Book Value[Excl.RevalReserv]/Share (Rs.)	251.49	233.38	172.26	157.46	113.08
Book Value[Incl.RevalReserv]/Share (Rs.)	251.49	233.38	172.26	157.46	113.08
Revenue From Operations / Share (Rs.)	134.36	149.06	106.34	81.15	105.78
PBDIT / Share (Rs.)	37.43	40.94	31.14	22.04	29.13
PBIT / Share (Rs.)	30.17	34.32	25.14	16.87	23.39
PBT / Share (Rs.)	22.02	28.49	22.07	10.01	14.33
Net Profit / Share (Rs.)	15.25	20.04	15.12	7.04	10.64
NP After MI And SOA / Share (Rs.)	11.71	16.83	15.18	7.04	10.64
PBDIT Margin (%)	27.85	27.46	29.28	27.15	27.53
PBIT Margin (%)	22.45	23.02	23.64	20.78	22.10
PBT Margin (%)	16.39	19.11	20.75	12.33	13.55
Net Profit Margin (%)	11.35	13.44	14.21	8.66	10.06
NP After MI And SOA Margin (%)	8.71	11.28	14.27	8.66	10.06
Return on Networth / Equity (%)	4.65	7.62	8.81	4.46	9.41
Return on Capital Employeed (%)	10.07	12.43	10.97	8.97	9.99
Return On Assets (%)	2.79	4.78	5.26	3.05	3.19
Long Term Debt / Equity (X)	0.07	0.14	0.28	0.15	0.92
Total Debt / Equity (X)	0.36	0.33	0.46	0.24	1.35
Asset Turnover Ratio (%)	0.35	0.48	0.41	0.40	0.35
Current Ratio (X)	1.69	2.60	2.43	2.59	1.12
Quick Ratio (X)	0.89	1.46	0.98	1.42	0.51
Inventory Turnover Ratio (X)	0.69	0.85	1.02	1.19	1.20
Dividend Payout Ratio (NP) (%)	16.71	5.78	3.28	0.00	0.00
Dividend Payout Ratio (CP) (%)	10.32	4.15	2.35	0.00	0.00
Earning Retention Ratio (%)	83.29	94.22	96.72	0.00	0.00
Cash Earning Retention Ratio (%)	89.68	95.85	97.65	0.00	0.00
Interest Coverage Ratio (X)	4.59	7.02	10.13	3.21	3.22
Interest Coverage Ratio (Post Tax) (X)	2.87	4.44	5.92	2.03	2.18
Enterprise Value (Cr.)	10438.77	9646.44	8830.95	4991.83	0.00
EV / Net Operating Revenue (X)	7.08	6.02	8.28	6.16	0.00
EV / EBITDA (X)	25.40	21.93	28.29	22.67	0.00
MarketCap / Net Operating Revenue (X)	6.47	5.80	7.73	6.04	0.00
Retention Ratios (%)	83.28	94.21	96.71	0.00	0.00
Price / BV (X)	3.45	3.91	4.77	3.11	0.00
Price / Net Operating Revenue (X)	6.47	5.80	7.73	6.04	0.00
EarningsYield	0.01	0.01	0.01	0.01	0.00

After reviewing the key financial ratios for Anupam Rasayan India Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 24, the value is 15.48. This value is within the healthy range. It has decreased from 20.91 (Mar 23) to 15.48, marking a decrease of 5.43.
For Diluted EPS (Rs.), as of Mar 24, the value is 15.46. This value is within the healthy range. It has decreased from 20.86 (Mar 23) to 15.46, marking a decrease of 5.40.
For Cash EPS (Rs.), as of Mar 24, the value is 22.51. This value is within the healthy range. It has decreased from 26.66 (Mar 23) to 22.51, marking a decrease of 4.15.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 251.49. It has increased from 233.38 (Mar 23) to 251.49, marking an increase of 18.11.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 251.49. It has increased from 233.38 (Mar 23) to 251.49, marking an increase of 18.11.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 134.36. It has decreased from 149.06 (Mar 23) to 134.36, marking a decrease of 14.70.
For PBDIT / Share (Rs.), as of Mar 24, the value is 37.43. This value is within the healthy range. It has decreased from 40.94 (Mar 23) to 37.43, marking a decrease of 3.51.
For PBIT / Share (Rs.), as of Mar 24, the value is 30.17. This value is within the healthy range. It has decreased from 34.32 (Mar 23) to 30.17, marking a decrease of 4.15.
For PBT / Share (Rs.), as of Mar 24, the value is 22.02. This value is within the healthy range. It has decreased from 28.49 (Mar 23) to 22.02, marking a decrease of 6.47.
For Net Profit / Share (Rs.), as of Mar 24, the value is 15.25. This value is within the healthy range. It has decreased from 20.04 (Mar 23) to 15.25, marking a decrease of 4.79.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 11.71. This value is within the healthy range. It has decreased from 16.83 (Mar 23) to 11.71, marking a decrease of 5.12.
For PBDIT Margin (%), as of Mar 24, the value is 27.85. This value is within the healthy range. It has increased from 27.46 (Mar 23) to 27.85, marking an increase of 0.39.
For PBIT Margin (%), as of Mar 24, the value is 22.45. This value exceeds the healthy maximum of 20. It has decreased from 23.02 (Mar 23) to 22.45, marking a decrease of 0.57.
For PBT Margin (%), as of Mar 24, the value is 16.39. This value is within the healthy range. It has decreased from 19.11 (Mar 23) to 16.39, marking a decrease of 2.72.
For Net Profit Margin (%), as of Mar 24, the value is 11.35. This value exceeds the healthy maximum of 10. It has decreased from 13.44 (Mar 23) to 11.35, marking a decrease of 2.09.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 8.71. This value is within the healthy range. It has decreased from 11.28 (Mar 23) to 8.71, marking a decrease of 2.57.
For Return on Networth / Equity (%), as of Mar 24, the value is 4.65. This value is below the healthy minimum of 15. It has decreased from 7.62 (Mar 23) to 4.65, marking a decrease of 2.97.
For Return on Capital Employeed (%), as of Mar 24, the value is 10.07. This value is within the healthy range. It has decreased from 12.43 (Mar 23) to 10.07, marking a decrease of 2.36.
For Return On Assets (%), as of Mar 24, the value is 2.79. This value is below the healthy minimum of 5. It has decreased from 4.78 (Mar 23) to 2.79, marking a decrease of 1.99.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.07. This value is below the healthy minimum of 0.2. It has decreased from 0.14 (Mar 23) to 0.07, marking a decrease of 0.07.
For Total Debt / Equity (X), as of Mar 24, the value is 0.36. This value is within the healthy range. It has increased from 0.33 (Mar 23) to 0.36, marking an increase of 0.03.
For Asset Turnover Ratio (%), as of Mar 24, the value is 0.35. It has decreased from 0.48 (Mar 23) to 0.35, marking a decrease of 0.13.
For Current Ratio (X), as of Mar 24, the value is 1.69. This value is within the healthy range. It has decreased from 2.60 (Mar 23) to 1.69, marking a decrease of 0.91.
For Quick Ratio (X), as of Mar 24, the value is 0.89. This value is below the healthy minimum of 1. It has decreased from 1.46 (Mar 23) to 0.89, marking a decrease of 0.57.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 0.69. This value is below the healthy minimum of 4. It has decreased from 0.85 (Mar 23) to 0.69, marking a decrease of 0.16.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 16.71. This value is below the healthy minimum of 20. It has increased from 5.78 (Mar 23) to 16.71, marking an increase of 10.93.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 10.32. This value is below the healthy minimum of 20. It has increased from 4.15 (Mar 23) to 10.32, marking an increase of 6.17.
For Earning Retention Ratio (%), as of Mar 24, the value is 83.29. This value exceeds the healthy maximum of 70. It has decreased from 94.22 (Mar 23) to 83.29, marking a decrease of 10.93.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 89.68. This value exceeds the healthy maximum of 70. It has decreased from 95.85 (Mar 23) to 89.68, marking a decrease of 6.17.
For Interest Coverage Ratio (X), as of Mar 24, the value is 4.59. This value is within the healthy range. It has decreased from 7.02 (Mar 23) to 4.59, marking a decrease of 2.43.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 2.87. This value is below the healthy minimum of 3. It has decreased from 4.44 (Mar 23) to 2.87, marking a decrease of 1.57.
For Enterprise Value (Cr.), as of Mar 24, the value is 10,438.77. It has increased from 9,646.44 (Mar 23) to 10,438.77, marking an increase of 792.33.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 7.08. This value exceeds the healthy maximum of 3. It has increased from 6.02 (Mar 23) to 7.08, marking an increase of 1.06.
For EV / EBITDA (X), as of Mar 24, the value is 25.40. This value exceeds the healthy maximum of 15. It has increased from 21.93 (Mar 23) to 25.40, marking an increase of 3.47.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 6.47. This value exceeds the healthy maximum of 3. It has increased from 5.80 (Mar 23) to 6.47, marking an increase of 0.67.
For Retention Ratios (%), as of Mar 24, the value is 83.28. This value exceeds the healthy maximum of 70. It has decreased from 94.21 (Mar 23) to 83.28, marking a decrease of 10.93.
For Price / BV (X), as of Mar 24, the value is 3.45. This value exceeds the healthy maximum of 3. It has decreased from 3.91 (Mar 23) to 3.45, marking a decrease of 0.46.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 6.47. This value exceeds the healthy maximum of 3. It has increased from 5.80 (Mar 23) to 6.47, marking an increase of 0.67.
For EarningsYield, as of Mar 24, the value is 0.01. This value is below the healthy minimum of 5. There is no change compared to the previous period (Mar 23) which recorded 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Anupam Rasayan India Ltd as of June 13, 2025 is: 897.96

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of June 13, 2025, Anupam Rasayan India Ltd is Overvalued by 18.66% compared to the current share price 1,104.00

Intrinsic Value of Anupam Rasayan India Ltd as of June 13, 2025 is: 903.50

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of June 13, 2025, Anupam Rasayan India Ltd is Overvalued by 18.16% compared to the current share price 1,104.00

Last 5 Year EPS CAGR: 0.62%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has higher reserves (1,671.86 cr) compared to borrowings (866.43 cr), indicating strong financial stability. The company has shown consistent growth in sales (263.71 cr) and profit (168.29 cr) over the years.	The stock has a low average ROCE of 8.67%, which may not be favorable. The stock has a high average Working Capital Days of 251.83, which may not be favorable. The stock has a high average Cash Conversion Cycle of 450.50, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Anupam Rasayan India Ltd:
1. Net Profit Margin: 11.35%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 10.07% (Industry Average ROCE: 13.28%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 4.65% (Industry Average ROE: 25.57%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 2.87
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 0.89
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 130 (Industry average Stock P/E: 52.58)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.36
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Anupam Rasayan India Ltd. is a Public Limited Listed company incorporated on 30/09/2003 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L24231GJ2003PLC042988 and registration number is 042988. Currently Company is involved in the business activities of Manufacture of organic and inorganic chemical compounds. Company's Total Operating Revenue is Rs. 895.90 Cr. and Equity Capital is Rs. 109.93 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Chemicals - Speciality - Others	1101 to 1107, 11th Floor, Icon Rio, Behind Icon Business Centre, Surat Gujarat 395007	investors@anupamrasayan.com http://www.anupamrasayan.com

Management
Name	Position Held
Dr. Kiran C Patel	Chairman & Non-Exe.Director
Mrs. Mona A Desai	Vice Chairman & Whole Time Dir
Mr. Anand S Desai	Managing Director
Dr. Anuj Hemantbhai Thakar	Whole Time Director
Dr. Namrata Dharmendra Jariwala	Independent Director
Mr. Vijay Kumar Batra	Independent Director
Mr. Vinesh Prabhakar Sadekar	Independent Director
Mr. Hetul Krishnakant Mehta	Independent Director

FAQ

What is the intrinsic value of Anupam Rasayan India Ltd?

Anupam Rasayan India Ltd's intrinsic value (as of 13 June 2025) is ₹897.96 — 18.66% lower the current market price of 1,104.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 12,140 Cr. market cap, FY2025-2026 high/low of ₹1,152/601, reserves of 2,740 Cr, and liabilities of 5,269 Cr.

What is the Market Cap of Anupam Rasayan India Ltd?

The Market Cap of Anupam Rasayan India Ltd is 12,140 Cr..

What is the current Stock Price of Anupam Rasayan India Ltd as on 13 June 2025?

The current stock price of Anupam Rasayan India Ltd as on 13 June 2025 is 1,104.

What is the High / Low of Anupam Rasayan India Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Anupam Rasayan India Ltd stocks is ₹1,152/601.

What is the Stock P/E of Anupam Rasayan India Ltd?

The Stock P/E of Anupam Rasayan India Ltd is 130.

What is the Book Value of Anupam Rasayan India Ltd?

The Book Value of Anupam Rasayan India Ltd is 259.

What is the Dividend Yield of Anupam Rasayan India Ltd?

The Dividend Yield of Anupam Rasayan India Ltd is 0.11 %.

What is the ROCE of Anupam Rasayan India Ltd?

The ROCE of Anupam Rasayan India Ltd is 7.33 %.

What is the ROE of Anupam Rasayan India Ltd?

The ROE of Anupam Rasayan India Ltd is 3.33 %.

What is the Face Value of Anupam Rasayan India Ltd?

The Face Value of Anupam Rasayan India Ltd is 10.0.