Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 03 May, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Rain Industries Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: May 3, 2025, 9:15 pm

Market Cap 4,775 Cr.
Current Price 142
High / Low 197/117
Stock P/E
Book Value 197
Dividend Yield0.70 %
ROCE4.50 %
ROE6.44 %
Face Value 2.00
PEG Ratio0.00

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

View Share Price Target for Rain Industries Ltd

Competitors of Rain Industries Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Bheema Cements Ltd 52.7 Cr. 16.2 35.3/16.2 13.20.00 %11.8 %56.4 % 10.0
UltraTech Cement Ltd 3,43,124 Cr. 11,644 12,341/9,40856.1 2,3990.60 %10.9 %9.34 % 10.0
The Ramco Cements Ltd 22,252 Cr. 942 1,060/700117 3020.27 %8.17 %5.63 % 1.00
The India Cements Ltd 9,475 Cr. 306 386/173 3290.00 %4.22 %7.15 % 10.0
Star Cement Ltd 8,844 Cr. 219 256/17266.3 67.90.00 %16.5 %11.5 % 1.00
Industry Average37,179.54 Cr1,978.5749.19547.940.65%9.75%11.99%7.13

All Competitor Stocks of Rain Industries Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 4,0264,4375,5415,5775,4575,2534,6274,1604,1013,6704,0943,9343,676
Expenses 3,5383,6454,3384,6624,8304,7203,9823,7944,7123,3283,7253,7183,330
Operating Profit 4887921,202915627534645366-612342369216346
OPM % 12%18%22%16%11%10%14%9%-15%9%9%6%9%
Other Income 55172319472533497354599937
Interest 119120122131150163169242245235245234227
Depreciation 200198201203188193196193195195186189237
Profit before tax 223490902600335203313-20-979-34-2-108-82
Tax % 132%36%22%28%62%30%34%237%10%244%1,912%44%63%
Net Profit -72314708429126142207-66-1,079-116-45-155-134
EPS in Rs -2.888.2519.8711.992.663.134.92-2.68-33.26-4.34-2.32-5.33-4.80

Last Updated: February 28, 2025, 5:35 pm

Below is a detailed analysis of the quarterly data for Rain Industries Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

  • For Sales, as of Dec 2024, the value is 3,676.00 Cr.. The value appears to be declining and may need further review. It has decreased from 3,934.00 Cr. (Sep 2024) to 3,676.00 Cr., marking a decrease of 258.00 Cr..
  • For Expenses, as of Dec 2024, the value is 3,330.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 3,718.00 Cr. (Sep 2024) to 3,330.00 Cr., marking a decrease of 388.00 Cr..
  • For Operating Profit, as of Dec 2024, the value is 346.00 Cr.. The value appears strong and on an upward trend. It has increased from 216.00 Cr. (Sep 2024) to 346.00 Cr., marking an increase of 130.00 Cr..
  • For OPM %, as of Dec 2024, the value is 9.00%. The value appears strong and on an upward trend. It has increased from 6.00% (Sep 2024) to 9.00%, marking an increase of 3.00%.
  • For Other Income, as of Dec 2024, the value is 37.00 Cr.. The value appears to be declining and may need further review. It has decreased from 99.00 Cr. (Sep 2024) to 37.00 Cr., marking a decrease of 62.00 Cr..
  • For Interest, as of Dec 2024, the value is 227.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 234.00 Cr. (Sep 2024) to 227.00 Cr., marking a decrease of 7.00 Cr..
  • For Depreciation, as of Dec 2024, the value is 237.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 189.00 Cr. (Sep 2024) to 237.00 Cr., marking an increase of 48.00 Cr..
  • For Profit before tax, as of Dec 2024, the value is -82.00 Cr.. The value appears strong and on an upward trend. It has increased from -108.00 Cr. (Sep 2024) to -82.00 Cr., marking an increase of 26.00 Cr..
  • For Tax %, as of Dec 2024, the value is 63.00%. The value appears to be increasing, which may not be favorable. It has increased from 44.00% (Sep 2024) to 63.00%, marking an increase of 19.00%.
  • For Net Profit, as of Dec 2024, the value is -134.00 Cr.. The value appears strong and on an upward trend. It has increased from -155.00 Cr. (Sep 2024) to -134.00 Cr., marking an increase of 21.00 Cr..
  • For EPS in Rs, as of Dec 2024, the value is -4.80. The value appears strong and on an upward trend. It has increased from -5.33 (Sep 2024) to -4.80, marking an increase of 0.53.

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, 4:26 am

MetricDec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024
Sales 11,72811,92110,2059,25811,30314,04912,36110,46514,52721,01118,14115,374
Expenses 10,41110,7168,8547,7279,03012,08310,8808,78712,16617,47417,20814,100
Operating Profit 1,3171,2051,3511,5312,2731,9661,4811,6772,3603,5379331,274
OPM % 11%10%13%17%20%14%12%16%16%17%5%8%
Other Income 57-1807299-6842156456193105180248
Interest 593620596631595457452491479524819941
Depreciation 357347328519526555594792798790776807
Profit before tax 423584984801,0849965918511,2762,327-482-226
Tax % 9%-21%39%37%27%37%22%31%46%32%65%99%
Net Profit 386703023017926314625886941,577-796-450
EPS in Rs 11.432.639.618.6522.7017.2911.6416.6017.2542.77-27.89-16.78
Dividend Payout % 9%38%10%12%9%6%9%6%6%2%-4%-6%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year
YoY Net Profit Growth (%)
Change in YoY Net Profit Growth (%)

No data available for trend analysis.

Growth

Compounded Sales Growth
10 Years:3%
5 Years:4%
3 Years:2%
TTM:-15%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:44%
Stock Price CAGR
10 Years:12%
5 Years:16%
3 Years:-7%
1 Year:-18%
Return on Equity
10 Years:7%
5 Years:4%
3 Years:1%
Last Year:-6%

Last Updated: Unknown

Balance Sheet

Last Updated: April 13, 2025, 2:56 pm

MonthDec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024
Equity Capital 676767676767676767676767
Reserves 3,1562,8792,8703,0983,8774,5554,8935,4666,0428,3607,2756,570
Borrowings 8,2917,6737,5967,3267,3327,7797,8458,8598,4899,7318,6908,494
Other Liabilities 2,9472,7342,5112,3543,1003,2973,1933,4713,8643,7873,9543,803
Total Liabilities 14,46013,35213,04412,84514,37615,69915,99817,86318,46321,94519,98718,935
Fixed Assets 9,2628,7128,5408,9238,6909,2619,49211,12410,93911,97711,35711,184
CWIP 2722694112264417951,362931791467432473
Investments 142619323513391513141726
Other Assets 4,9124,3454,0743,6645,2115,6315,1055,7936,7199,4878,1817,252
Total Assets 14,46013,35213,04412,84514,37615,69915,99817,86318,46321,94519,98718,935

Below is a detailed analysis of the balance sheet data for Rain Industries 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 ₹67.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2023) which recorded 67.00 Cr..
  • For Reserves, as of Dec 2024, the value is ₹6,570.00 Cr.. The value appears to be declining and may need further review. It has decreased from 7,275.00 Cr. (Dec 2023) to ₹6,570.00 Cr., marking a decrease of 705.00 Cr..
  • For Borrowings, as of Dec 2024, the value is ₹8,494.00 Cr.. The value appears to be improving (decreasing). However, Borrowings exceed Reserves, which may signal higher financial risk. It has decreased from 8,690.00 Cr. (Dec 2023) to ₹8,494.00 Cr., marking a decrease of 196.00 Cr..
  • For Other Liabilities, as of Dec 2024, the value is ₹3,803.00 Cr.. The value appears to be improving (decreasing). It has decreased from 3,954.00 Cr. (Dec 2023) to ₹3,803.00 Cr., marking a decrease of 151.00 Cr..
  • For Total Liabilities, as of Dec 2024, the value is ₹18,935.00 Cr.. The value appears to be improving (decreasing). It has decreased from 19,987.00 Cr. (Dec 2023) to ₹18,935.00 Cr., marking a decrease of 1,052.00 Cr..
  • For Fixed Assets, as of Dec 2024, the value is ₹11,184.00 Cr.. The value appears to be declining and may need further review. It has decreased from 11,357.00 Cr. (Dec 2023) to ₹11,184.00 Cr., marking a decrease of 173.00 Cr..
  • For CWIP, as of Dec 2024, the value is ₹473.00 Cr.. The value appears strong and on an upward trend. It has increased from 432.00 Cr. (Dec 2023) to ₹473.00 Cr., marking an increase of 41.00 Cr..
  • For Investments, as of Dec 2024, the value is ₹26.00 Cr.. The value appears strong and on an upward trend. It has increased from 17.00 Cr. (Dec 2023) to ₹26.00 Cr., marking an increase of 9.00 Cr..
  • For Other Assets, as of Dec 2024, the value is ₹7,252.00 Cr.. The value appears to be declining and may need further review. It has decreased from 8,181.00 Cr. (Dec 2023) to ₹7,252.00 Cr., marking a decrease of 929.00 Cr..
  • For Total Assets, as of Dec 2024, the value is ₹18,935.00 Cr.. The value appears to be declining and may need further review. It has decreased from 19,987.00 Cr. (Dec 2023) to ₹18,935.00 Cr., marking a decrease of 1,052.00 Cr..

However, the Borrowings (8,494.00 Cr.) are higher than the Reserves (₹6,570.00 Cr.), which may signal higher financial risk.

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

No data available for this post.

Free Cash Flow

MonthDec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024
Free Cash Flow-7.00-6.00-6.00-6.00-5.00-6.00-6.00-7.00-6.00-6.00925.00-7.00

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

MonthDec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023
Debtor Days394842434154423338434344
Inventory Days1271098111210513411295118124146104
Days Payable786853716377634362695044
Cash Conversion Cycle888870848311190849598139104
Working Capital Days6067424536-38594139719073
ROCE %14%10%8%10%11%17%12%8%10%12%17%2%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters41.14%41.14%41.14%41.14%41.14%41.14%41.14%41.14%41.14%41.14%41.14%41.14%
FIIs13.90%10.61%12.26%14.08%14.36%15.70%17.19%17.74%17.82%17.08%16.32%12.09%
DIIs0.91%0.09%0.28%0.30%1.35%1.64%2.27%1.76%2.30%0.23%0.26%0.34%
Government0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.34%0.34%0.34%0.34%0.34%
Public44.05%48.16%46.32%44.48%43.15%41.52%39.39%39.01%38.40%41.20%41.96%46.08%
No. of Shareholders1,47,7541,82,2661,87,3221,87,0581,94,2552,04,1802,03,7571,95,0401,92,3372,07,7952,14,3112,30,604

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Nifty Smallcap 250 Index Fund123,9940.221.8123,9942025-04-22 17:25:220%
Motilal Oswal Nifty Smallcap 250 Index Fund75,7650.211.175,7652025-04-22 17:25:220%
SBI Nifty Smallcap 250 Index Fund59,1960.210.8659,1962025-04-22 15:56:540%
ICICI Prudential Nifty Smallcap 250 Index Fund31,2410.210.4531,2412025-04-22 15:56:540%
UTI Nifty 500 Value 50 Index Fund27,6510.470.427,6512025-04-22 15:56:540%
HDFC NIFTY Smallcap 250 ETF15,9490.210.2315,9492025-04-22 15:56:540%
HDFC Nifty Smallcap 250 Index Fund13,0950.220.1913,0952025-04-22 15:56:540%
Motilal Oswal Nifty 500 Index Fund8,2670.020.128,2672025-04-22 15:56:540%
Edelweiss Nifty Smallcap 250 Index Fund3,1080.210.053,1082025-04-22 15:56:540%
ICICI Prudential S&P BSE 500 ETF1,9170.020.031,9172025-04-22 15:56:540%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthDec 23Dec 22Dec 21Dec 20Mar 20
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) -27.8942.7717.2516.6016.60
Diluted EPS (Rs.) -27.8942.7717.2516.6016.60
Cash EPS (Rs.) -0.6270.3744.3741.0141.03
Book Value[Excl.RevalReserv]/Share (Rs.) 230.88261.13189.25169.62169.62
Book Value[Incl.RevalReserv]/Share (Rs.) 230.88261.13189.25169.62169.62
Revenue From Operations / Share (Rs.) 539.37624.69431.90311.13311.13
PBDIT / Share (Rs.) 33.06108.2575.9363.3963.39
PBIT / Share (Rs.) 9.9884.7652.2039.8639.86
PBT / Share (Rs.) -14.3869.1837.9725.2825.28
Net Profit / Share (Rs.) -23.7146.8720.6417.4717.49
NP After MI And SOA / Share (Rs.) -27.8942.7717.2516.5919.67
PBDIT Margin (%) 6.1217.3217.5820.3720.37
PBIT Margin (%) 1.8413.5612.0812.8012.80
PBT Margin (%) -2.6611.078.798.128.12
Net Profit Margin (%) -4.397.504.775.615.62
NP After MI And SOA Margin (%) -5.166.843.995.336.32
Return on Networth / Equity (%) -12.7717.079.4910.0811.95
Return on Capital Employeed (%) 2.0015.6111.188.538.53
Return On Assets (%) -4.686.483.113.053.61
Long Term Debt / Equity (X) 0.990.921.281.451.45
Total Debt / Equity (X) 1.111.091.361.541.54
Asset Turnover Ratio (%) 0.860.010.010.0157.24
Current Ratio (X) 2.442.362.191.941.94
Quick Ratio (X) 1.461.211.341.321.32
Inventory Turnover Ratio (X) 1.890.000.000.006.60
Dividend Payout Ratio (NP) (%) -3.582.335.796.020.00
Dividend Payout Ratio (CP) (%) -20.801.502.442.490.00
Earning Retention Ratio (%) 103.5897.6794.2193.980.00
Cash Earning Retention Ratio (%) 120.8098.5097.5697.510.00
Interest Coverage Ratio (X) 1.366.955.334.352.74
Interest Coverage Ratio (Post Tax) (X) 0.024.012.452.202.20
Enterprise Value (Cr.) 11775.5313655.3715266.2211143.868769.26
EV / Net Operating Revenue (X) 0.640.641.051.060.83
EV / EBITDA (X) 10.593.755.985.234.11
MarketCap / Net Operating Revenue (X) 0.280.270.550.400.17
Retention Ratios (%) 103.5897.6694.2093.970.00
Price / BV (X) 0.700.681.320.760.33
Price / Net Operating Revenue (X) 0.280.270.550.400.17
EarningsYield -0.180.250.070.130.35

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

  • For FaceValue, as of Dec 23, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Dec 22) which recorded 2.00.
  • For Basic EPS (Rs.), as of Dec 23, the value is -27.89. This value is below the healthy minimum of 5. It has decreased from 42.77 (Dec 22) to -27.89, marking a decrease of 70.66.
  • For Diluted EPS (Rs.), as of Dec 23, the value is -27.89. This value is below the healthy minimum of 5. It has decreased from 42.77 (Dec 22) to -27.89, marking a decrease of 70.66.
  • For Cash EPS (Rs.), as of Dec 23, the value is -0.62. This value is below the healthy minimum of 3. It has decreased from 70.37 (Dec 22) to -0.62, marking a decrease of 70.99.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Dec 23, the value is 230.88. It has decreased from 261.13 (Dec 22) to 230.88, marking a decrease of 30.25.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Dec 23, the value is 230.88. It has decreased from 261.13 (Dec 22) to 230.88, marking a decrease of 30.25.
  • For Revenue From Operations / Share (Rs.), as of Dec 23, the value is 539.37. It has decreased from 624.69 (Dec 22) to 539.37, marking a decrease of 85.32.
  • For PBDIT / Share (Rs.), as of Dec 23, the value is 33.06. This value is within the healthy range. It has decreased from 108.25 (Dec 22) to 33.06, marking a decrease of 75.19.
  • For PBIT / Share (Rs.), as of Dec 23, the value is 9.98. This value is within the healthy range. It has decreased from 84.76 (Dec 22) to 9.98, marking a decrease of 74.78.
  • For PBT / Share (Rs.), as of Dec 23, the value is -14.38. This value is below the healthy minimum of 0. It has decreased from 69.18 (Dec 22) to -14.38, marking a decrease of 83.56.
  • For Net Profit / Share (Rs.), as of Dec 23, the value is -23.71. This value is below the healthy minimum of 2. It has decreased from 46.87 (Dec 22) to -23.71, marking a decrease of 70.58.
  • For NP After MI And SOA / Share (Rs.), as of Dec 23, the value is -27.89. This value is below the healthy minimum of 2. It has decreased from 42.77 (Dec 22) to -27.89, marking a decrease of 70.66.
  • For PBDIT Margin (%), as of Dec 23, the value is 6.12. This value is below the healthy minimum of 10. It has decreased from 17.32 (Dec 22) to 6.12, marking a decrease of 11.20.
  • For PBIT Margin (%), as of Dec 23, the value is 1.84. This value is below the healthy minimum of 10. It has decreased from 13.56 (Dec 22) to 1.84, marking a decrease of 11.72.
  • For PBT Margin (%), as of Dec 23, the value is -2.66. This value is below the healthy minimum of 10. It has decreased from 11.07 (Dec 22) to -2.66, marking a decrease of 13.73.
  • For Net Profit Margin (%), as of Dec 23, the value is -4.39. This value is below the healthy minimum of 5. It has decreased from 7.50 (Dec 22) to -4.39, marking a decrease of 11.89.
  • For NP After MI And SOA Margin (%), as of Dec 23, the value is -5.16. This value is below the healthy minimum of 8. It has decreased from 6.84 (Dec 22) to -5.16, marking a decrease of 12.00.
  • For Return on Networth / Equity (%), as of Dec 23, the value is -12.77. This value is below the healthy minimum of 15. It has decreased from 17.07 (Dec 22) to -12.77, marking a decrease of 29.84.
  • For Return on Capital Employeed (%), as of Dec 23, the value is 2.00. This value is below the healthy minimum of 10. It has decreased from 15.61 (Dec 22) to 2.00, marking a decrease of 13.61.
  • For Return On Assets (%), as of Dec 23, the value is -4.68. This value is below the healthy minimum of 5. It has decreased from 6.48 (Dec 22) to -4.68, marking a decrease of 11.16.
  • For Long Term Debt / Equity (X), as of Dec 23, the value is 0.99. This value is within the healthy range. It has increased from 0.92 (Dec 22) to 0.99, marking an increase of 0.07.
  • For Total Debt / Equity (X), as of Dec 23, the value is 1.11. This value exceeds the healthy maximum of 1. It has increased from 1.09 (Dec 22) to 1.11, marking an increase of 0.02.
  • For Asset Turnover Ratio (%), as of Dec 23, the value is 0.86. It has increased from 0.01 (Dec 22) to 0.86, marking an increase of 0.85.
  • For Current Ratio (X), as of Dec 23, the value is 2.44. This value is within the healthy range. It has increased from 2.36 (Dec 22) to 2.44, marking an increase of 0.08.
  • For Quick Ratio (X), as of Dec 23, the value is 1.46. This value is within the healthy range. It has increased from 1.21 (Dec 22) to 1.46, marking an increase of 0.25.
  • For Inventory Turnover Ratio (X), as of Dec 23, the value is 1.89. This value is below the healthy minimum of 4. It has increased from 0.00 (Dec 22) to 1.89, marking an increase of 1.89.
  • For Dividend Payout Ratio (NP) (%), as of Dec 23, the value is -3.58. This value is below the healthy minimum of 20. It has decreased from 2.33 (Dec 22) to -3.58, marking a decrease of 5.91.
  • For Dividend Payout Ratio (CP) (%), as of Dec 23, the value is -20.80. This value is below the healthy minimum of 20. It has decreased from 1.50 (Dec 22) to -20.80, marking a decrease of 22.30.
  • For Earning Retention Ratio (%), as of Dec 23, the value is 103.58. This value exceeds the healthy maximum of 70. It has increased from 97.67 (Dec 22) to 103.58, marking an increase of 5.91.
  • For Cash Earning Retention Ratio (%), as of Dec 23, the value is 120.80. This value exceeds the healthy maximum of 70. It has increased from 98.50 (Dec 22) to 120.80, marking an increase of 22.30.
  • For Interest Coverage Ratio (X), as of Dec 23, the value is 1.36. This value is below the healthy minimum of 3. It has decreased from 6.95 (Dec 22) to 1.36, marking a decrease of 5.59.
  • For Interest Coverage Ratio (Post Tax) (X), as of Dec 23, the value is 0.02. This value is below the healthy minimum of 3. It has decreased from 4.01 (Dec 22) to 0.02, marking a decrease of 3.99.
  • For Enterprise Value (Cr.), as of Dec 23, the value is 11,775.53. It has decreased from 13,655.37 (Dec 22) to 11,775.53, marking a decrease of 1,879.84.
  • For EV / Net Operating Revenue (X), as of Dec 23, the value is 0.64. This value is below the healthy minimum of 1. There is no change compared to the previous period (Dec 22) which recorded 0.64.
  • For EV / EBITDA (X), as of Dec 23, the value is 10.59. This value is within the healthy range. It has increased from 3.75 (Dec 22) to 10.59, marking an increase of 6.84.
  • For MarketCap / Net Operating Revenue (X), as of Dec 23, the value is 0.28. This value is below the healthy minimum of 1. It has increased from 0.27 (Dec 22) to 0.28, marking an increase of 0.01.
  • For Retention Ratios (%), as of Dec 23, the value is 103.58. This value exceeds the healthy maximum of 70. It has increased from 97.66 (Dec 22) to 103.58, marking an increase of 5.92.
  • For Price / BV (X), as of Dec 23, the value is 0.70. This value is below the healthy minimum of 1. It has increased from 0.68 (Dec 22) to 0.70, marking an increase of 0.02.
  • For Price / Net Operating Revenue (X), as of Dec 23, the value is 0.28. This value is below the healthy minimum of 1. It has increased from 0.27 (Dec 22) to 0.28, marking an increase of 0.01.
  • For EarningsYield, as of Dec 23, the value is -0.18. This value is below the healthy minimum of 5. It has decreased from 0.25 (Dec 22) to -0.18, marking a decrease of 0.43.

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 Rain Industries Ltd as of May 3, 2025 is: 153.31

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 May 3, 2025, Rain Industries Ltd is Undervalued by 7.96% compared to the current share price 142.00

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of Rain Industries Ltd as of May 3, 2025 is: 75.56

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 May 3, 2025, Rain Industries Ltd is Overvalued by 46.79% compared to the current share price 142.00

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: -50.71%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has shown consistent growth in sales (13.00 cr) and profit (266.08 cr) over the years.
  1. The stock has a low average ROCE of 10.92%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 48.75, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 94.50, which may not be favorable.
  4. The company has higher borrowings (8,175.42) compared to reserves (4,920.08), which may suggest financial risk.

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 Rain Industries Ltd:
    1. Net Profit Margin: -4.39%
      • 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: 2% (Industry Average ROCE: 9.75%)
      • 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%: -12.77% (Industry Average ROE: 11.19%)
      • 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): 0.02
      • 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: 1.46
      • 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: 0 (Industry average Stock P/E: 29.51)
      • 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: 1.11
      • 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

Rain Industries Ltd. is a Public Limited Listed company incorporated on 15/03/1974 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L26942TG1974PLC001693 and registration number is 001693. Currently Company is involved in the business activities of Manufacture of coke oven products. Company's Total Operating Revenue is Rs. 141.46 Cr. and Equity Capital is Rs. 67.27 Cr. for the Year ended 31/12/2024.
INDUSTRYADDRESSCONTACT
Petrochemicals - PolymersRain Center, Hyderabad Telangana 500073secretarial@rain-industries.com
http://www.rain-industries.com
Management
NamePosition Held
Mr. Brian Jude McNamaraChairman & Ind.Director
Mr. Jagan Mohan Reddy NelloreVice Chairman & Non Exe.Dire
Mr. N Radhakrishna ReddyManaging Director
Mr. N Sujith Kumar ReddyNon Executive Director
Mr. Robert Thomas TontiIndependent Director
Mr. Varun BatraIndependent Director
Ms. B Shanti SreeIndependent Director

FAQ

What is the intrinsic value of Rain Industries Ltd?

Rain Industries Ltd's intrinsic value (as of 03 May 2025) is ₹153.31 — 7.96% higher the current market price of 142.00, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's 4,775 Cr. market cap, FY2025-2026 high/low of ₹197/117, reserves of 6,570 Cr, and liabilities of 18,935 Cr.

What is the Market Cap of Rain Industries Ltd?

The Market Cap of Rain Industries Ltd is 4,775 Cr..

What is the current Stock Price of Rain Industries Ltd as on 03 May 2025?

The current stock price of Rain Industries Ltd as on 03 May 2025 is 142.

What is the High / Low of Rain Industries Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Rain Industries Ltd stocks is ₹197/117.

What is the Stock P/E of Rain Industries Ltd?

The Stock P/E of Rain Industries Ltd is .

What is the Book Value of Rain Industries Ltd?

The Book Value of Rain Industries Ltd is 197.

What is the Dividend Yield of Rain Industries Ltd?

The Dividend Yield of Rain Industries Ltd is 0.70 %.

What is the ROCE of Rain Industries Ltd?

The ROCE of Rain Industries Ltd is 4.50 %.

What is the ROE of Rain Industries Ltd?

The ROE of Rain Industries Ltd is 6.44 %.

What is the Face Value of Rain Industries Ltd?

The Face Value of Rain Industries Ltd is 2.00.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Rain Industries Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE