Rajdarshan Industries Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: June 4, 2025, 7:46 pm

Market Cap	14.2 Cr.
Current Price	46.9
High / Low	88.3/37.0
Stock P/E	61.8
Book Value	70.5
Dividend Yield	0.00 %
ROCE	0.82 %
ROE	1.06 %
Face Value	10.0
PEG Ratio	-57.46

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Rajdarshan Industries Ltd

Competitors of Rajdarshan Industries Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Ganesha Ecoverse Ltd	77.0 Cr.	31.3	62.6/0.00		22.0	0.00 %	2.55 %	4.62 %	10.0
Foundry Fuel Products Ltd	5.30 Cr.	6.61	13.7/4.83		1.55	0.00 %	%	%	10.0
Deccan Gold Mines Ltd	2,341 Cr.	149	179/85.3		15.4	0.00 %	21.1 %	14.5 %	1.00
Asi Industries Ltd	304 Cr.	33.8	65.9/22.3	12.0	39.1	1.04 %	10.6 %	7.54 %	1.00
Anmol India Ltd	98.5 Cr.	17.3	38.5/14.0	14.1	18.9	0.00 %	9.83 %	6.72 %	10.0
Industry Average	41,559.85 Cr	571.14		63.94	89.46	1.70%	18.87%	16.70%	5.18

All Competitor Stocks of Rajdarshan Industries 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	0.44	0.73	0.33	0.40	0.44	0.48	0.00	0.68	0.42	1.12	0.38	0.00	0.07
Expenses	0.56	0.94	0.35	0.37	0.48	0.58	0.05	0.69	0.46	1.18	0.41	0.07	0.24
Operating Profit	-0.12	-0.21	-0.02	0.03	-0.04	-0.10	-0.05	-0.01	-0.04	-0.06	-0.03	-0.07	-0.17
OPM %	-27.27%	-28.77%	-6.06%	7.50%	-9.09%	-20.83%		-1.47%	-9.52%	-5.36%	-7.89%		-242.86%
Other Income	0.20	0.12	0.30	0.03	0.10	0.18	0.24	0.33	0.36	0.46	0.25	-0.01	-0.17
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.01	0.01	0.01
Profit before tax	0.08	-0.09	0.28	0.06	0.06	0.08	0.19	0.32	0.32	0.39	0.21	-0.09	-0.35
Tax %	-50.00%	11.11%	7.14%	33.33%	-66.67%	0.00%	0.00%	0.00%	59.38%	0.00%	4.76%	0.00%	-17.14%
Net Profit	0.12	-0.10	0.26	0.04	0.10	0.08	0.19	0.32	0.14	0.40	0.21	-0.08	-0.29
EPS in Rs	0.39	-0.32	0.84	0.13	0.32	0.26	0.61	1.03	0.45	1.29	0.68	-0.26	-0.93

Last Updated: May 31, 2025, 8:00 am

Below is a detailed analysis of the quarterly data for Rajdarshan Industries 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 0.07 Cr.. The value appears strong and on an upward trend. It has increased from 0.00 Cr. (Dec 2024) to 0.07 Cr., marking an increase of 0.07 Cr..
For Expenses, as of Mar 2025, the value is 0.24 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 0.07 Cr. (Dec 2024) to 0.24 Cr., marking an increase of 0.17 Cr..
For Operating Profit, as of Mar 2025, the value is -0.17 Cr.. The value appears to be declining and may need further review. It has decreased from -0.07 Cr. (Dec 2024) to -0.17 Cr., marking a decrease of 0.10 Cr..
For OPM %, as of Mar 2025, the value is -242.86%. The value appears to be declining and may need further review. It has decreased from 0.00% (Dec 2024) to -242.86%, marking a decrease of 242.86%.
For Other Income, as of Mar 2025, the value is -0.17 Cr.. The value appears to be declining and may need further review. It has decreased from -0.01 Cr. (Dec 2024) to -0.17 Cr., marking a decrease of 0.16 Cr..
For Interest, as of Mar 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 0.00 Cr..
For Depreciation, as of Mar 2025, the value is 0.01 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 0.01 Cr..
For Profit before tax, as of Mar 2025, the value is -0.35 Cr.. The value appears to be declining and may need further review. It has decreased from -0.09 Cr. (Dec 2024) to -0.35 Cr., marking a decrease of 0.26 Cr..
For Tax %, as of Mar 2025, the value is -17.14%. The value appears to be improving (decreasing) as expected. It has decreased from 0.00% (Dec 2024) to -17.14%, marking a decrease of 17.14%.
For Net Profit, as of Mar 2025, the value is -0.29 Cr.. The value appears to be declining and may need further review. It has decreased from -0.08 Cr. (Dec 2024) to -0.29 Cr., marking a decrease of 0.21 Cr..
For EPS in Rs, as of Mar 2025, the value is -0.93. The value appears to be declining and may need further review. It has decreased from -0.26 (Dec 2024) to -0.93, marking a decrease of 0.67.

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: March 6, 2025, 3:05 pm

Metric	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	2.29	2.27	1.81	1.27	1.22	1.67	1.61	0.60	0.00	0.44	1.90	1.58	1.92
Expenses	1.40	1.43	1.25	1.25	1.30	1.34	1.18	8.71	0.32	0.80	2.12	1.76	2.12
Operating Profit	0.89	0.84	0.56	0.02	-0.08	0.33	0.43	-8.11	-0.32	-0.36	-0.22	-0.18	-0.20
OPM %	38.86%	37.00%	30.94%	1.57%	-6.56%	19.76%	26.71%	-1,351.67%		-81.82%	-11.58%	-11.39%	-10.42%
Other Income	0.33	0.24	0.38	0.46	0.61	0.63	0.43	0.30	1.25	0.90	0.55	1.10	1.06
Interest	0.06	0.06	0.04	0.01	0.05	0.01	0.00	0.00	0.00	0.00	0.01	0.01	0.00
Depreciation	0.49	0.33	0.30	0.26	0.22	0.12	0.06	0.03	0.02	0.01	0.01	0.01	0.03
Profit before tax	0.67	0.69	0.60	0.21	0.26	0.83	0.80	-7.84	0.91	0.53	0.31	0.90	0.83
Tax %	31.34%	28.99%	28.33%	14.29%	15.38%	14.46%	27.50%	-25.64%	23.08%	-1.89%	3.23%	21.11%
Net Profit	0.47	0.49	0.43	0.18	0.22	0.70	0.58	-5.82	0.71	0.54	0.30	0.72	0.67
EPS in Rs	1.51	1.58	1.38	0.58	0.71	2.25	1.87	-18.72	2.28	1.74	0.97	2.32	2.16
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	4.26%	-12.24%	-58.14%	22.22%	218.18%	-17.14%	-1103.45%	112.20%	-23.94%	-44.44%	140.00%
Change in YoY Net Profit Growth (%)	0.00%	-16.50%	-45.89%	80.36%	195.96%	-235.32%	-1086.31%	1215.65%	-136.14%	-20.50%	184.44%

Rajdarshan Industries Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	-1%
5 Years:	21%
3 Years:	53%
TTM:	-1%

Compounded Profit Growth
10 Years:	-5%
5 Years:	15%
3 Years:	-25%
TTM:	-68%

Stock Price CAGR
10 Years:	17%
5 Years:	37%
3 Years:	10%
1 Year:	20%

Return on Equity
10 Years:	-1%
5 Years:	2%
3 Years:	2%
Last Year:	1%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 7:48 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	3.11	3.11	3.11	3.11	3.11	3.11	3.11	3.11	3.11	3.11	3.11	3.11	3.11
Reserves	14.94	15.43	15.86	16.04	18.87	19.16	19.85	12.28	15.06	18.32	17.65	18.32	20.71
Borrowings	0.71	0.43	0.13	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.00
Other Liabilities	0.14	0.34	0.31	0.14	0.12	0.10	0.15	0.08	0.10	0.56	0.51	0.28	0.65
Total Liabilities	18.90	19.31	19.41	19.30	22.10	22.37	23.11	15.47	18.27	21.99	21.27	22.21	24.47
Fixed Assets	2.14	1.85	1.56	1.31	0.86	0.69	0.64	0.39	0.34	0.32	0.32	0.52	0.50
CWIP	2.92	2.87	2.87	2.87	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	2.98	2.98	2.96	2.46	5.55	5.82	6.05	4.01	6.54	9.62	8.63	9.18	11.55
Other Assets	10.86	11.61	12.02	12.66	15.69	15.86	16.42	11.07	11.39	12.05	12.32	12.51	12.42
Total Assets	18.90	19.31	19.41	19.30	22.10	22.37	23.11	15.47	18.27	21.99	21.27	22.21	24.47

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

For Equity Capital, as of Sep 2024, the value is 3.11 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 3.11 Cr..
For Reserves, as of Sep 2024, the value is 20.71 Cr.. The value appears strong and on an upward trend. It has increased from 18.32 Cr. (Mar 2024) to 20.71 Cr., marking an increase of 2.39 Cr..
For Borrowings, as of Sep 2024, the value is 0.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 0.50 Cr. (Mar 2024) to 0.00 Cr., marking a decrease of 0.50 Cr..
For Other Liabilities, as of Sep 2024, the value is 0.65 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 0.28 Cr. (Mar 2024) to 0.65 Cr., marking an increase of 0.37 Cr..
For Total Liabilities, as of Sep 2024, the value is 24.47 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 22.21 Cr. (Mar 2024) to 24.47 Cr., marking an increase of 2.26 Cr..
For Fixed Assets, as of Sep 2024, the value is 0.50 Cr.. The value appears to be declining and may need further review. It has decreased from 0.52 Cr. (Mar 2024) to 0.50 Cr., marking a decrease of 0.02 Cr..
For CWIP, as of Sep 2024, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
For Investments, as of Sep 2024, the value is 11.55 Cr.. The value appears strong and on an upward trend. It has increased from 9.18 Cr. (Mar 2024) to 11.55 Cr., marking an increase of 2.37 Cr..
For Other Assets, as of Sep 2024, the value is 12.42 Cr.. The value appears to be declining and may need further review. It has decreased from 12.51 Cr. (Mar 2024) to 12.42 Cr., marking a decrease of 0.09 Cr..
For Total Assets, as of Sep 2024, the value is 24.47 Cr.. The value appears strong and on an upward trend. It has increased from 22.21 Cr. (Mar 2024) to 24.47 Cr., marking an increase of 2.26 Cr..

Notably, the Reserves (20.71 Cr.) exceed the Borrowings (0.00 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 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	0.94	0.72	0.98	-1.97	0.33	-0.83	-0.10	0.01	-0.62	-0.38	-0.25	-0.88
Cash from Investing Activity +	0.25	0.37	0.96	0.36	-0.18	0.34	-0.23	0.12	0.52	0.24	0.29	0.87
Cash from Financing Activity +	-0.32	-0.34	-0.13	-0.06	-0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Cash Flow	0.87	0.74	1.81	-1.67	0.14	-0.49	-0.33	0.14	-0.10	-0.14	0.04	-0.01

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	0.18	0.41	0.43	0.01	-0.08	0.33	0.43	-8.11	-0.32	-0.36	-0.22	-0.68

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 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	812.88	869.89	286.35	155.20	65.82	85.24	281.12	815.17		1,136.48	124.87	228.70
Inventory Days						0.00				0.00	0.00	0.00
Days Payable
Cash Conversion Cycle	812.88	869.89	286.35	155.20	65.82	85.24	281.12	815.17		1,136.48	124.87	228.70
Working Capital Days	1,026.46	1,096.61	475.91	238.54	1,451.02	1,020.69	1,262.76	3,333.67		4,537.61	893.29	1,222.06
ROCE %	3.94%	3.82%	3.20%	1.15%	1.41%	3.80%	3.54%	-40.89%	5.42%	2.68%	1.52%	4.26%

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	63.66%	63.66%	63.66%	63.66%	63.66%	63.66%	63.66%	63.66%	63.66%	63.66%	63.66%	63.66%
DIIs	0.68%	0.68%	0.68%	0.68%	0.68%	0.68%	0.68%	0.68%	0.68%	0.68%	0.68%	0.68%
Public	35.66%	35.66%	35.67%	35.66%	35.66%	35.65%	35.67%	35.66%	35.66%	35.66%	35.66%	35.65%
No. of Shareholders	4,872	4,904	4,860	4,943	4,869	4,749	5,056	4,916	4,880	5,177	5,451	5,692

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund.

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.)	2.32	0.95	1.76	9.00	-24.35
Diluted EPS (Rs.)	2.32	0.95	1.76	9.00	-24.35
Cash EPS (Rs.)	2.34	0.98	1.76	2.33	-18.63
Book Value[Excl.RevalReserv]/Share (Rs.)	68.99	66.85	69.00	58.50	49.50
Book Value[Incl.RevalReserv]/Share (Rs.)	68.99	66.85	69.00	58.50	49.50
Revenue From Operations / Share (Rs.)	5.08	6.12	1.40	0.00	1.93
PBDIT / Share (Rs.)	2.93	1.02	1.73	2.99	-25.11
PBIT / Share (Rs.)	2.90	0.99	1.70	2.94	-25.20
PBT / Share (Rs.)	2.90	0.99	1.70	2.93	-25.20
Net Profit / Share (Rs.)	2.32	0.95	1.72	2.27	-18.72
NP After MI And SOA / Share (Rs.)	2.31	0.94	1.76	2.30	-18.72
PBDIT Margin (%)	57.69	16.67	123.55	0.00	-1304.09
PBIT Margin (%)	57.18	16.21	121.03	0.00	-1308.57
PBT Margin (%)	57.18	16.21	121.03	0.00	-1308.62
Net Profit Margin (%)	45.62	15.56	122.91	0.00	-972.09
NP After MI And SOA Margin (%)	45.53	15.49	125.61	0.00	-971.95
Return on Networth / Equity (%)	3.35	1.41	2.55	3.92	-37.81
Return on Capital Employeed (%)	4.20	1.48	2.43	5.01	-50.84
Return On Assets (%)	3.23	1.38	2.48	3.90	-37.60
Total Debt / Equity (X)	0.02	0.00	0.00	0.00	0.00
Asset Turnover Ratio (%)	0.07	0.08	0.02	0.00	0.03
Current Ratio (X)	9.53	18.30	25.52	109.96	126.55
Quick Ratio (X)	9.53	18.30	25.52	109.96	126.55
Interest Coverage Ratio (X)	0.00	0.00	0.00	2633.53	-24168.62
Interest Coverage Ratio (Post Tax) (X)	0.00	0.00	0.00	1999.58	-18014.66
Enterprise Value (Cr.)	10.71	4.80	7.10	0.85	0.56
EV / Net Operating Revenue (X)	6.78	2.52	16.28	0.00	0.93
EV / EBITDA (X)	11.76	15.11	13.18	0.91	-0.07
MarketCap / Net Operating Revenue (X)	7.51	4.44	22.63	0.00	5.19
Price / BV (X)	0.55	0.40	0.46	0.18	0.20
Price / Net Operating Revenue (X)	7.51	4.44	22.65	0.00	5.19
EarningsYield	0.06	0.03	0.05	0.21	-1.87

After reviewing the key financial ratios for Rajdarshan Industries 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 2.32. This value is below the healthy minimum of 5. It has increased from 0.95 (Mar 23) to 2.32, marking an increase of 1.37.
For Diluted EPS (Rs.), as of Mar 24, the value is 2.32. This value is below the healthy minimum of 5. It has increased from 0.95 (Mar 23) to 2.32, marking an increase of 1.37.
For Cash EPS (Rs.), as of Mar 24, the value is 2.34. This value is below the healthy minimum of 3. It has increased from 0.98 (Mar 23) to 2.34, marking an increase of 1.36.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 68.99. It has increased from 66.85 (Mar 23) to 68.99, marking an increase of 2.14.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 68.99. It has increased from 66.85 (Mar 23) to 68.99, marking an increase of 2.14.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 5.08. It has decreased from 6.12 (Mar 23) to 5.08, marking a decrease of 1.04.
For PBDIT / Share (Rs.), as of Mar 24, the value is 2.93. This value is within the healthy range. It has increased from 1.02 (Mar 23) to 2.93, marking an increase of 1.91.
For PBIT / Share (Rs.), as of Mar 24, the value is 2.90. This value is within the healthy range. It has increased from 0.99 (Mar 23) to 2.90, marking an increase of 1.91.
For PBT / Share (Rs.), as of Mar 24, the value is 2.90. This value is within the healthy range. It has increased from 0.99 (Mar 23) to 2.90, marking an increase of 1.91.
For Net Profit / Share (Rs.), as of Mar 24, the value is 2.32. This value is within the healthy range. It has increased from 0.95 (Mar 23) to 2.32, marking an increase of 1.37.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 2.31. This value is within the healthy range. It has increased from 0.94 (Mar 23) to 2.31, marking an increase of 1.37.
For PBDIT Margin (%), as of Mar 24, the value is 57.69. This value is within the healthy range. It has increased from 16.67 (Mar 23) to 57.69, marking an increase of 41.02.
For PBIT Margin (%), as of Mar 24, the value is 57.18. This value exceeds the healthy maximum of 20. It has increased from 16.21 (Mar 23) to 57.18, marking an increase of 40.97.
For PBT Margin (%), as of Mar 24, the value is 57.18. This value is within the healthy range. It has increased from 16.21 (Mar 23) to 57.18, marking an increase of 40.97.
For Net Profit Margin (%), as of Mar 24, the value is 45.62. This value exceeds the healthy maximum of 10. It has increased from 15.56 (Mar 23) to 45.62, marking an increase of 30.06.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 45.53. This value exceeds the healthy maximum of 20. It has increased from 15.49 (Mar 23) to 45.53, marking an increase of 30.04.
For Return on Networth / Equity (%), as of Mar 24, the value is 3.35. This value is below the healthy minimum of 15. It has increased from 1.41 (Mar 23) to 3.35, marking an increase of 1.94.
For Return on Capital Employeed (%), as of Mar 24, the value is 4.20. This value is below the healthy minimum of 10. It has increased from 1.48 (Mar 23) to 4.20, marking an increase of 2.72.
For Return On Assets (%), as of Mar 24, the value is 3.23. This value is below the healthy minimum of 5. It has increased from 1.38 (Mar 23) to 3.23, marking an increase of 1.85.
For Total Debt / Equity (X), as of Mar 24, the value is 0.02. This value is within the healthy range. It has increased from 0.00 (Mar 23) to 0.02, marking an increase of 0.02.
For Asset Turnover Ratio (%), as of Mar 24, the value is 0.07. It has decreased from 0.08 (Mar 23) to 0.07, marking a decrease of 0.01.
For Current Ratio (X), as of Mar 24, the value is 9.53. This value exceeds the healthy maximum of 3. It has decreased from 18.30 (Mar 23) to 9.53, marking a decrease of 8.77.
For Quick Ratio (X), as of Mar 24, the value is 9.53. This value exceeds the healthy maximum of 2. It has decreased from 18.30 (Mar 23) to 9.53, marking a decrease of 8.77.
For Interest Coverage Ratio (X), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 3. There is no change compared to the previous period (Mar 23) which recorded 0.00.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 3. There is no change compared to the previous period (Mar 23) which recorded 0.00.
For Enterprise Value (Cr.), as of Mar 24, the value is 10.71. It has increased from 4.80 (Mar 23) to 10.71, marking an increase of 5.91.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 6.78. This value exceeds the healthy maximum of 3. It has increased from 2.52 (Mar 23) to 6.78, marking an increase of 4.26.
For EV / EBITDA (X), as of Mar 24, the value is 11.76. This value is within the healthy range. It has decreased from 15.11 (Mar 23) to 11.76, marking a decrease of 3.35.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 7.51. This value exceeds the healthy maximum of 3. It has increased from 4.44 (Mar 23) to 7.51, marking an increase of 3.07.
For Price / BV (X), as of Mar 24, the value is 0.55. This value is below the healthy minimum of 1. It has increased from 0.40 (Mar 23) to 0.55, marking an increase of 0.15.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 7.51. This value exceeds the healthy maximum of 3. It has increased from 4.44 (Mar 23) to 7.51, marking an increase of 3.07.
For EarningsYield, as of Mar 24, the value is 0.06. This value is below the healthy minimum of 5. It has increased from 0.03 (Mar 23) to 0.06, marking an increase of 0.03.

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 Rajdarshan Industries Ltd as of June 5, 2025 is: 37.69

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 5, 2025, Rajdarshan Industries Ltd is Overvalued by 19.64% compared to the current share price 46.90

Intrinsic Value of Rajdarshan Industries Ltd as of June 5, 2025 is: 37.28

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 5, 2025, Rajdarshan Industries Ltd is Overvalued by 20.51% compared to the current share price 46.90

Last 5 Year EPS CAGR: -1.08%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has higher reserves (17.11 cr) compared to borrowings (0.14 cr), indicating strong financial stability.	The stock has a low average ROCE of -0.51%, which may not be favorable. The stock has a high average Working Capital Days of 135.06, which may not be favorable. The stock has a high average Cash Conversion Cycle of 310.52, which may not be favorable. The company has not shown consistent growth in sales (1.43) and profit (-0.02).

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 Rajdarshan Industries Ltd:
1. Net Profit Margin: 45.62%
  - 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: 4.2% (Industry Average ROCE: 18.87%)
  - 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%: 3.35% (Industry Average ROE: 16.7%)
  - 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
  - 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: 9.53
  - 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: 61.8 (Industry average Stock P/E: 63.94)
  - 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: 0.02
  - 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

Rajdarshan Industries Ltd. is a Public Limited Listed company incorporated on 26/12/1980 and has its registered office in the State of Rajasthan, India. Company's Corporate Identification Number(CIN) is L14100RJ1980PLC002145 and registration number is 002145. Currently Company is involved in the business activities of Mining/quarrying of limestone, limeshell, kankar' and other calcareous minerals including calcite, chalk and shale. Company's Total Operating Revenue is Rs. 1.57 Cr. and Equity Capital is Rs. 3.11 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Mining/Minerals	59, Moti Magri Scheme, Udaipur Rajasthan 313001	info@rajdarshanindustrieslimited.com www.rajdarshanindustrieslimited.com

Management
Name	Position Held
Mr. Devendra Sharma	Managing Director & CEO
Mrs. Aruna Doshi	Whole Time Director
Mr. Roshan Lal Nagar	Independent Director
Mr. Prakash Kumar Verdia	Independent Director
Ms. Surabhi Yadav	Independent Director
Mr. Madhav Doshi	Non Executive Director

FAQ

What is the intrinsic value of Rajdarshan Industries Ltd?

Rajdarshan Industries Ltd's intrinsic value (as of 04 June 2025) is ₹37.69 — 19.64% lower the current market price of 46.90, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 14.2 Cr. market cap, FY2025-2026 high/low of ₹88.3/37.0, reserves of 20.71 Cr, and liabilities of 24.47 Cr.

What is the Market Cap of Rajdarshan Industries Ltd?

The Market Cap of Rajdarshan Industries Ltd is 14.2 Cr..

What is the current Stock Price of Rajdarshan Industries Ltd as on 04 June 2025?

The current stock price of Rajdarshan Industries Ltd as on 04 June 2025 is 46.9.

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

In FY 2025-2026, the High / Low of Rajdarshan Industries Ltd stocks is ₹88.3/37.0.

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

The Stock P/E of Rajdarshan Industries Ltd is 61.8.

What is the Book Value of Rajdarshan Industries Ltd?

The Book Value of Rajdarshan Industries Ltd is 70.5.

What is the Dividend Yield of Rajdarshan Industries Ltd?

The Dividend Yield of Rajdarshan Industries Ltd is 0.00 %.

What is the ROCE of Rajdarshan Industries Ltd?

The ROCE of Rajdarshan Industries Ltd is 0.82 %.

What is the ROE of Rajdarshan Industries Ltd?

The ROE of Rajdarshan Industries Ltd is 1.06 %.

What is the Face Value of Rajdarshan Industries Ltd?

The Face Value of Rajdarshan Industries Ltd is 10.0.