R Systems International Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: July 10, 2025, 9:35 am

Market Cap	5,325 Cr.
Current Price	450
High / Low	558/274
Stock P/E	37.4
Book Value	52.8
Dividend Yield	2.77 %
ROCE	20.8 %
ROE	21.2 %
Face Value	1.00
PEG Ratio	320.25

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for R Systems International Ltd

Competitors of R Systems International Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Visesh Infotecnics Ltd	125 Cr.	0.33	0.52/0.33		1.12	0.00 %	2.21 %	2.23 %	1.00
Mudunuru Ltd	25.4 Cr.	8.15	12.8/5.33		0.25	0.00 %	27.6 %	90.7 %	2.00
Naapbooks Ltd	153 Cr.	143	159/54.0	34.2	33.2	0.00 %	23.6 %	17.1 %	10.0
IB Infotech Enterprises Ltd	22.5 Cr.	175	245/132	30.4	19.0	0.57 %	38.5 %	35.4 %	10.0
Hit Kit Global Solutions Ltd	6.26 Cr.	1.35	1.62/1.09	31.3	2.52	0.00 %	2.14 %	2.15 %	2.00
Industry Average	20,653.14 Cr	576.76		101.02	118.89	0.47%	15.25%	14.74%	6.84

All Competitor Stocks of R Systems International 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	343	375	398	400	404	407	457	416	417	432	444	449	442
Expenses	302	329	344	342	350	354	375	354	363	370	376	378	372
Operating Profit	42	46	54	57	54	53	82	63	54	62	68	71	71
OPM %	12%	12%	14%	14%	13%	13%	18%	15%	13%	14%	15%	16%	16%
Other Income	5	3	1	2	5	4	0	2	2	3	2	4	2
Interest	1	1	1	2	2	2	3	3	3	2	2	2	1
Depreciation	8	8	9	10	10	10	17	17	17	17	17	16	15
Profit before tax	37	39	45	48	48	46	62	44	36	47	52	57	57
Tax %	21%	19%	19%	14%	25%	68%	29%	-3%	24%	47%	23%	31%	32%
Net Profit	30	32	37	41	36	14	44	46	27	25	40	39	39
EPS in Rs	2.51	2.69	3.11	3.50	3.03	1.22	3.72	3.88	2.32	2.10	3.37	3.30	3.26

Last Updated: May 31, 2025, 8:01 am

Below is a detailed analysis of the quarterly data for R Systems International 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 442.00 Cr.. The value appears to be declining and may need further review. It has decreased from 449.00 Cr. (Dec 2024) to 442.00 Cr., marking a decrease of 7.00 Cr..
For Expenses, as of Mar 2025, the value is 372.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 378.00 Cr. (Dec 2024) to 372.00 Cr., marking a decrease of 6.00 Cr..
For Operating Profit, as of Mar 2025, the value is 71.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 71.00 Cr..
For OPM %, as of Mar 2025, the value is 16.00%. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 16.00%.
For Other Income, as of Mar 2025, the value is 2.00 Cr.. The value appears to be declining and may need further review. It has decreased from 4.00 Cr. (Dec 2024) to 2.00 Cr., marking a decrease of 2.00 Cr..
For Interest, as of Mar 2025, the value is 1.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 2.00 Cr. (Dec 2024) to 1.00 Cr., marking a decrease of 1.00 Cr..
For Depreciation, as of Mar 2025, the value is 15.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 16.00 Cr. (Dec 2024) to 15.00 Cr., marking a decrease of 1.00 Cr..
For Profit before tax, as of Mar 2025, the value is 57.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 57.00 Cr..
For Tax %, as of Mar 2025, the value is 32.00%. The value appears to be increasing, which may not be favorable. It has increased from 31.00% (Dec 2024) to 32.00%, marking an increase of 1.00%.
For Net Profit, as of Mar 2025, the value is 39.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 39.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 3.26. The value appears to be declining and may need further review. It has decreased from 3.30 (Dec 2024) to 3.26, marking a decrease of 0.04.

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: June 16, 2025, 4:22 pm

Metric	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Mar 2020	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	TTM
Sales	648	605	588	593	700	809	809	881	1,156	1,516	1,685	1,742	1,768
Expenses	558	533	518	560	643	736	736	764	995	1,316	1,432	1,485	1,496
Operating Profit	91	73	71	33	57	73	73	116	161	200	252	257	272
OPM %	14%	12%	12%	6%	8%	9%	9%	13%	14%	13%	15%	15%	15%
Other Income	34	70	17	16	19	15	15	11	42	10	11	8	10
Interest	1	1	1	0	0	2	2	6	5	5	9	8	7
Depreciation	11	14	12	13	14	15	15	26	28	35	54	65	63
Profit before tax	112	128	76	35	63	72	72	96	170	170	200	192	212
Tax %	30%	23%	29%	36%	19%	19%	19%	15%	17%	18%	30%	32%
Net Profit	78	98	54	23	51	58	58	82	141	140	140	131	142
EPS in Rs	6.13	7.71	4.33	1.82	4.12	4.83	4.86	6.84	11.96	11.81	11.84	11.09	12.03
Dividend Payout %	95%	51%	0%	0%	14%	31%	0%	0%	48%	55%	57%	113%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2020-2021
YoY Net Profit Growth (%)	143.10%
Change in YoY Net Profit Growth (%)	0.00%

R Systems International Ltd has shown a consistent positive trend in YoY Net Profit Growth (%) in the last 1 years from 2020-2021 to 2020-2021.

Growth

Compounded Sales Growth
10 Years:	10%
5 Years:	17%
3 Years:	15%
TTM:	4%

Compounded Profit Growth
10 Years:	8%
5 Years:	18%
3 Years:	-3%
TTM:	8%

Stock Price CAGR
10 Years:	22%
5 Years:	35%
3 Years:	23%
1 Year:	-11%

Return on Equity
10 Years:	22%
5 Years:	25%
3 Years:	24%
Last Year:	21%

Last Updated: Unknown

Balance Sheet

Last Updated: June 16, 2025, 11:29 am

Month	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Mar 2020	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Equity Capital	13	13	12	12	12	12	12	12	12	12	12	12
Reserves	200	230	266	259	311	326	326	415	448	534	600	612
Borrowings	1	1	2	2	2	6	5	23	58	77	131	73
Other Liabilities	159	111	103	119	119	148	149	200	174	210	572	519
Total Liabilities	373	356	383	392	443	493	493	650	692	833	1,315	1,216
Fixed Assets	70	80	80	46	45	72	72	111	127	156	627	571
CWIP	0	0	3	0	2	2	2	0	0	3	0	4
Investments	2	41	26	22	20	34	34	13	13	14	0	0
Other Assets	302	235	274	323	377	384	385	526	552	661	688	641
Total Assets	373	356	383	392	443	493	493	650	692	833	1,315	1,216

Below is a detailed analysis of the balance sheet data for R Systems International Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Equity Capital, as of Dec 2024, the value is 12.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2023) which recorded 12.00 Cr..
For Reserves, as of Dec 2024, the value is 612.00 Cr.. The value appears strong and on an upward trend. It has increased from 600.00 Cr. (Dec 2023) to 612.00 Cr., marking an increase of 12.00 Cr..
For Borrowings, as of Dec 2024, the value is 73.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 131.00 Cr. (Dec 2023) to 73.00 Cr., marking a decrease of 58.00 Cr..
For Other Liabilities, as of Dec 2024, the value is 519.00 Cr.. The value appears to be improving (decreasing). It has decreased from 572.00 Cr. (Dec 2023) to 519.00 Cr., marking a decrease of 53.00 Cr..
For Total Liabilities, as of Dec 2024, the value is 1,216.00 Cr.. The value appears to be improving (decreasing). It has decreased from 1,315.00 Cr. (Dec 2023) to 1,216.00 Cr., marking a decrease of 99.00 Cr..
For Fixed Assets, as of Dec 2024, the value is 571.00 Cr.. The value appears to be declining and may need further review. It has decreased from 627.00 Cr. (Dec 2023) to 571.00 Cr., marking a decrease of 56.00 Cr..
For CWIP, as of Dec 2024, the value is 4.00 Cr.. The value appears strong and on an upward trend. It has increased from 0.00 Cr. (Dec 2023) to 4.00 Cr., marking an increase of 4.00 Cr..
For Investments, as of Dec 2024, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2023) which recorded 0.00 Cr..
For Other Assets, as of Dec 2024, the value is 641.00 Cr.. The value appears to be declining and may need further review. It has decreased from 688.00 Cr. (Dec 2023) to 641.00 Cr., marking a decrease of 47.00 Cr..
For Total Assets, as of Dec 2024, the value is 1,216.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,315.00 Cr. (Dec 2023) to 1,216.00 Cr., marking a decrease of 99.00 Cr..

Notably, the Reserves (612.00 Cr.) exceed the Borrowings (73.00 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	Month		Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2019	Mar 2020	Dec 2020	Dec 2021	Dec 2022
Cash from Operating Activity +	72	45	44	37	31	64	125	87	96	211	235
Cash from Investing Activity +	7	41	11	-58	-31	8	-32	19	-8	-219	14
Cash from Financing Activity +	-53	-113	-19	-1	-9	-46	10	-116	-86	-41	-216
Net Cash Flow	26	-27	35	-22	-9	26	103	-9	2	-49	33

Free Cash Flow

Month	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Mar 2020
Free Cash Flow	90.00	72.00	69.00	31.00	55.00	67.00	93.00	103.00	123.00	121.00	184.00	68.00

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	Dec 2013	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023
Debtor Days	64	70	63	67	74	71	60	54	56	62	54
Inventory Days
Days Payable
Cash Conversion Cycle	64	70	63	67	74	71	60	54	56	62	54
Working Capital Days	24	-0	22	32	26	55	38	40	44	47	16
ROCE %	34%	40%	30%	27%	13%	21%	22%	26%	36%	31%

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	51.67%	51.67%	51.67%	51.67%	51.67%	51.93%	51.93%	51.93%	51.93%	51.93%	51.93%	51.93%
FIIs	0.51%	0.42%	0.42%	0.40%	0.25%	0.17%	0.19%	0.25%	0.61%	0.60%	0.43%	3.99%
DIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.71%	0.69%	0.78%	1.03%	1.10%	1.72%	7.44%
Public	47.82%	47.91%	47.91%	47.93%	48.08%	47.22%	47.20%	47.06%	46.45%	46.38%	45.95%	36.65%
No. of Shareholders	34,950	36,092	35,200	29,954	30,097	27,863	28,584	29,341	30,437	31,210	32,235	34,290

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Dec 24	Dec 23	Dec 22	Dec 21	Dec 20
FaceValue	1.00	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	11.09	11.84	11.81	11.85	6.87
Diluted EPS (Rs.)	10.59	11.84	11.81	11.85	6.87
Cash EPS (Rs.)	16.61	16.48	14.76	14.30	9.01
Book Value[Excl.RevalReserv]/Share (Rs.)	52.75	72.03	46.11	38.91	35.67
Book Value[Incl.RevalReserv]/Share (Rs.)	52.75	72.03	46.11	38.91	35.67
Revenue From Operations / Share (Rs.)	147.22	142.38	128.12	97.68	73.63
PBDIT / Share (Rs.)	22.42	22.30	17.75	17.13	10.85
PBIT / Share (Rs.)	16.90	17.71	14.80	14.79	8.71
PBT / Share (Rs.)	16.19	16.95	14.38	14.38	8.08
Net Profit / Share (Rs.)	11.09	11.88	11.81	11.95	6.87
NP After MI And SOA / Share (Rs.)	11.09	11.84	11.81	11.95	6.87
PBDIT Margin (%)	15.23	15.66	13.85	17.53	14.73
PBIT Margin (%)	11.47	12.43	11.54	15.14	11.82
PBT Margin (%)	10.99	11.90	11.22	14.71	10.97
Net Profit Margin (%)	7.53	8.34	9.21	12.23	9.33
NP After MI And SOA Margin (%)	7.53	8.31	9.21	12.23	9.33
Return on Networth / Equity (%)	21.02	22.91	25.60	30.72	19.26
Return on Capital Employeed (%)	20.90	22.13	27.56	33.09	20.84
Return On Assets (%)	10.79	10.65	16.76	20.42	12.65
Long Term Debt / Equity (X)	0.00	0.00	0.00	0.00	0.01
Total Debt / Equity (X)	0.01	0.09	0.00	0.00	0.01
Asset Turnover Ratio (%)	1.38	1.57	1.30	1.03	0.91
Current Ratio (X)	2.26	1.70	3.18	3.28	3.40
Quick Ratio (X)	2.26	1.70	3.18	3.28	3.40
Dividend Payout Ratio (NP) (%)	0.00	57.41	55.05	0.00	0.00
Dividend Payout Ratio (CP) (%)	0.00	41.35	44.02	0.00	0.00
Earning Retention Ratio (%)	0.00	42.59	44.95	0.00	0.00
Cash Earning Retention Ratio (%)	0.00	58.65	55.98	0.00	0.00
Interest Coverage Ratio (X)	31.60	29.48	42.88	41.26	22.90
Interest Coverage Ratio (Post Tax) (X)	16.63	16.71	29.52	29.79	15.83
Enterprise Value (Cr.)	5556.69	6538.57	2774.23	3611.84	1202.25
EV / Net Operating Revenue (X)	3.19	3.88	1.83	3.13	1.37
EV / EBITDA (X)	20.95	24.78	13.21	17.82	9.27
MarketCap / Net Operating Revenue (X)	3.16	3.85	1.98	3.32	1.64
Retention Ratios (%)	0.00	42.58	44.94	0.00	0.00
Price / BV (X)	8.82	10.62	5.50	8.34	3.39
Price / Net Operating Revenue (X)	3.16	3.85	1.98	3.32	1.64
EarningsYield	0.02	0.02	0.04	0.03	0.05

After reviewing the key financial ratios for R Systems International Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Dec 24, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Dec 23) which recorded 1.00.
For Basic EPS (Rs.), as of Dec 24, the value is 11.09. This value is within the healthy range. It has decreased from 11.84 (Dec 23) to 11.09, marking a decrease of 0.75.
For Diluted EPS (Rs.), as of Dec 24, the value is 10.59. This value is within the healthy range. It has decreased from 11.84 (Dec 23) to 10.59, marking a decrease of 1.25.
For Cash EPS (Rs.), as of Dec 24, the value is 16.61. This value is within the healthy range. It has increased from 16.48 (Dec 23) to 16.61, marking an increase of 0.13.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Dec 24, the value is 52.75. It has decreased from 72.03 (Dec 23) to 52.75, marking a decrease of 19.28.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Dec 24, the value is 52.75. It has decreased from 72.03 (Dec 23) to 52.75, marking a decrease of 19.28.
For Revenue From Operations / Share (Rs.), as of Dec 24, the value is 147.22. It has increased from 142.38 (Dec 23) to 147.22, marking an increase of 4.84.
For PBDIT / Share (Rs.), as of Dec 24, the value is 22.42. This value is within the healthy range. It has increased from 22.30 (Dec 23) to 22.42, marking an increase of 0.12.
For PBIT / Share (Rs.), as of Dec 24, the value is 16.90. This value is within the healthy range. It has decreased from 17.71 (Dec 23) to 16.90, marking a decrease of 0.81.
For PBT / Share (Rs.), as of Dec 24, the value is 16.19. This value is within the healthy range. It has decreased from 16.95 (Dec 23) to 16.19, marking a decrease of 0.76.
For Net Profit / Share (Rs.), as of Dec 24, the value is 11.09. This value is within the healthy range. It has decreased from 11.88 (Dec 23) to 11.09, marking a decrease of 0.79.
For NP After MI And SOA / Share (Rs.), as of Dec 24, the value is 11.09. This value is within the healthy range. It has decreased from 11.84 (Dec 23) to 11.09, marking a decrease of 0.75.
For PBDIT Margin (%), as of Dec 24, the value is 15.23. This value is within the healthy range. It has decreased from 15.66 (Dec 23) to 15.23, marking a decrease of 0.43.
For PBIT Margin (%), as of Dec 24, the value is 11.47. This value is within the healthy range. It has decreased from 12.43 (Dec 23) to 11.47, marking a decrease of 0.96.
For PBT Margin (%), as of Dec 24, the value is 10.99. This value is within the healthy range. It has decreased from 11.90 (Dec 23) to 10.99, marking a decrease of 0.91.
For Net Profit Margin (%), as of Dec 24, the value is 7.53. This value is within the healthy range. It has decreased from 8.34 (Dec 23) to 7.53, marking a decrease of 0.81.
For NP After MI And SOA Margin (%), as of Dec 24, the value is 7.53. This value is below the healthy minimum of 8. It has decreased from 8.31 (Dec 23) to 7.53, marking a decrease of 0.78.
For Return on Networth / Equity (%), as of Dec 24, the value is 21.02. This value is within the healthy range. It has decreased from 22.91 (Dec 23) to 21.02, marking a decrease of 1.89.
For Return on Capital Employeed (%), as of Dec 24, the value is 20.90. This value is within the healthy range. It has decreased from 22.13 (Dec 23) to 20.90, marking a decrease of 1.23.
For Return On Assets (%), as of Dec 24, the value is 10.79. This value is within the healthy range. It has increased from 10.65 (Dec 23) to 10.79, marking an increase of 0.14.
For Long Term Debt / Equity (X), as of Dec 24, the value is 0.00. This value is below the healthy minimum of 0.2. There is no change compared to the previous period (Dec 23) which recorded 0.00.
For Total Debt / Equity (X), as of Dec 24, the value is 0.01. This value is within the healthy range. It has decreased from 0.09 (Dec 23) to 0.01, marking a decrease of 0.08.
For Asset Turnover Ratio (%), as of Dec 24, the value is 1.38. It has decreased from 1.57 (Dec 23) to 1.38, marking a decrease of 0.19.
For Current Ratio (X), as of Dec 24, the value is 2.26. This value is within the healthy range. It has increased from 1.70 (Dec 23) to 2.26, marking an increase of 0.56.
For Quick Ratio (X), as of Dec 24, the value is 2.26. This value exceeds the healthy maximum of 2. It has increased from 1.70 (Dec 23) to 2.26, marking an increase of 0.56.
For Dividend Payout Ratio (NP) (%), as of Dec 24, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 57.41 (Dec 23) to 0.00, marking a decrease of 57.41.
For Dividend Payout Ratio (CP) (%), as of Dec 24, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 41.35 (Dec 23) to 0.00, marking a decrease of 41.35.
For Earning Retention Ratio (%), as of Dec 24, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 42.59 (Dec 23) to 0.00, marking a decrease of 42.59.
For Cash Earning Retention Ratio (%), as of Dec 24, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 58.65 (Dec 23) to 0.00, marking a decrease of 58.65.
For Interest Coverage Ratio (X), as of Dec 24, the value is 31.60. This value is within the healthy range. It has increased from 29.48 (Dec 23) to 31.60, marking an increase of 2.12.
For Interest Coverage Ratio (Post Tax) (X), as of Dec 24, the value is 16.63. This value is within the healthy range. It has decreased from 16.71 (Dec 23) to 16.63, marking a decrease of 0.08.
For Enterprise Value (Cr.), as of Dec 24, the value is 5,556.69. It has decreased from 6,538.57 (Dec 23) to 5,556.69, marking a decrease of 981.88.
For EV / Net Operating Revenue (X), as of Dec 24, the value is 3.19. This value exceeds the healthy maximum of 3. It has decreased from 3.88 (Dec 23) to 3.19, marking a decrease of 0.69.
For EV / EBITDA (X), as of Dec 24, the value is 20.95. This value exceeds the healthy maximum of 15. It has decreased from 24.78 (Dec 23) to 20.95, marking a decrease of 3.83.
For MarketCap / Net Operating Revenue (X), as of Dec 24, the value is 3.16. This value exceeds the healthy maximum of 3. It has decreased from 3.85 (Dec 23) to 3.16, marking a decrease of 0.69.
For Retention Ratios (%), as of Dec 24, the value is 0.00. This value is below the healthy minimum of 30. It has decreased from 42.58 (Dec 23) to 0.00, marking a decrease of 42.58.
For Price / BV (X), as of Dec 24, the value is 8.82. This value exceeds the healthy maximum of 3. It has decreased from 10.62 (Dec 23) to 8.82, marking a decrease of 1.80.
For Price / Net Operating Revenue (X), as of Dec 24, the value is 3.16. This value exceeds the healthy maximum of 3. It has decreased from 3.85 (Dec 23) to 3.16, marking a decrease of 0.69.
For EarningsYield, as of Dec 24, the value is 0.02. This value is below the healthy minimum of 5. There is no change compared to the previous period (Dec 23) which recorded 0.02.

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 R Systems International Ltd as of July 10, 2025 is: 344.19

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 July 10, 2025, R Systems International Ltd is Overvalued by 23.51% compared to the current share price 450.00

Intrinsic Value of R Systems International Ltd as of July 10, 2025 is: 344.59

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 July 10, 2025, R Systems International Ltd is Overvalued by 23.42% compared to the current share price 450.00

Last 5 Year EPS CAGR: 0.12%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 23.33%, which is a positive sign. The stock has a low average Working Capital Days of 28.67, which is a positive sign. The company has higher reserves (377.25 cr) compared to borrowings (31.75 cr), indicating strong financial stability. The company has shown consistent growth in sales (433.69 cr) and profit (122.92 cr) over the years.	The stock has a high average Cash Conversion Cycle of 57.92, 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 R Systems International Ltd:
1. Net Profit Margin: 7.53%
  - 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: 20.9% (Industry Average ROCE: 15.25%)
  - 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%: 21.02% (Industry Average ROE: 14.74%)
  - 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): 16.63
  - 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: 2.26
  - 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: 37.4 (Industry average Stock P/E: 101.02)
  - 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: 0.01
  - 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

R Systems International Ltd. is a Public Limited Listed company incorporated on 14/05/1993 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L74899DL1993PLC053579 and registration number is 053579. Currently Company is involved in the business activities of Computer programming, consultancy and related activities. Company's Total Operating Revenue is Rs. 911.44 Cr. and Equity Capital is Rs. 11.83 Cr. for the Year ended 31/12/2024.

INDUSTRY	ADDRESS	CONTACT
IT Consulting & Software	GF-1-A, 6, Devika Tower, New Delhi Delhi 110019	investors@rsystems.com http://www.rsystems.com

Management
Name	Position Held
Mrs. Ruchica Gupta	Chairperson (NonExe.&Ind.Director)
Mr. Nitesh Bansal	Managing Director & CEO
Mr. Mukesh Mehta	Non Executive Director
Mr. Amit Dalmia	Non Executive Director
Mr. Animesh Agrawal	Non Executive Director
Mr. Kapil Dhameja	Ind. Non-Executive Director
Mr. Aditya Wadhwa	Ind. Non-Executive Director

FAQ

What is the intrinsic value of R Systems International Ltd?

R Systems International Ltd's intrinsic value (as of 10 July 2025) is 344.19 23.51% lower the current market price of 450.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 5,325 Cr. market cap, FY2025-2026 high/low of 558/274, reserves of 612 Cr, and liabilities of 1,216 Cr.

What is the Market Cap of R Systems International Ltd?

The Market Cap of R Systems International Ltd is 5,325 Cr..

What is the current Stock Price of R Systems International Ltd as on 10 July 2025?

The current stock price of R Systems International Ltd as on 10 July 2025 is 450.

What is the High / Low of R Systems International Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of R Systems International Ltd stocks is ₹558/274.

What is the Stock P/E of R Systems International Ltd?

The Stock P/E of R Systems International Ltd is 37.4.

What is the Book Value of R Systems International Ltd?

The Book Value of R Systems International Ltd is 52.8.

What is the Dividend Yield of R Systems International Ltd?

The Dividend Yield of R Systems International Ltd is 2.77 %.

What is the ROCE of R Systems International Ltd?

The ROCE of R Systems International Ltd is 20.8 %.

What is the ROE of R Systems International Ltd?

The ROE of R Systems International Ltd is 21.2 %.

What is the Face Value of R Systems International Ltd?

The Face Value of R Systems International Ltd is 1.00.