Rane (Madras) Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: July 4, 2025, 8:07 pm

Market Cap	2,518 Cr.
Current Price	910
High / Low	1,529/575
Stock P/E	57.3
Book Value	412
Dividend Yield	0.88 %
ROCE	13.4 %
ROE	9.48 %
Face Value	10.0
PEG Ratio	0.44

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Rane (Madras) Ltd

Competitors of Rane (Madras) Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Rico Auto Industries Ltd	1,032 Cr.	76.5	142/49.5	45.8	54.0	0.78 %	7.02 %	3.11 %	1.00
Rane (Madras) Ltd	2,518 Cr.	910	1,529/575	57.3	412	0.88 %	13.4 %	9.48 %	10.0
Automotive Axles Ltd	2,721 Cr.	1,801	2,214/1,520	17.5	650	1.76 %	22.5 %	16.7 %	10.0
Industry Average	2,090.33 Cr	929.17		40.20	372.00	1.14%	14.31%	9.76%	7.00

All Competitor Stocks of Rane (Madras) 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	505.43	549.27	600.37	583.24	621.56	588.34	611.24	521.05	853.09	522.01	529.02	837.37	901.34
Expenses	478.54	520.12	566.88	540.38	566.07	545.95	579.36	474.05	783.80	481.49	493.26	771.25	822.53
Operating Profit	26.89	29.15	33.49	42.86	55.49	42.39	31.88	47.00	69.29	40.52	35.76	66.12	78.81
OPM %	5.32%	5.31%	5.58%	7.35%	8.93%	7.21%	5.22%	9.02%	8.12%	7.76%	6.76%	7.90%	8.74%
Other Income	4.82	1.09	0.27	26.86	-0.51	-17.14	-84.82	1.37	-4.17	1.45	1.57	2.20	-7.84
Interest	4.50	5.00	6.52	9.32	12.80	14.40	13.46	14.64	16.36	14.83	15.63	20.14	18.49
Depreciation	21.34	21.88	21.90	24.55	28.27	24.32	23.94	20.85	33.23	21.14	21.31	32.91	35.53
Profit before tax	5.87	3.36	5.34	35.85	13.91	-13.47	-90.34	12.88	15.53	6.00	0.39	15.27	16.95
Tax %	143.27%	197.62%	99.06%	33.86%	31.42%	7.42%	-119.67%	29.43%	30.71%	43.17%	274.36%	97.45%	61.53%
Net Profit	-2.54	-3.28	0.05	23.71	9.54	-14.47	17.77	9.09	10.76	3.41	-0.68	0.39	6.52
EPS in Rs	-1.56	-2.02	0.03	14.58	5.87	-8.90	10.93	5.59	6.62	2.10	-0.42	0.24	4.01

Last Updated: May 31, 2025, 7:59 am

Below is a detailed analysis of the quarterly data for Rane (Madras) 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 901.34 Cr.. The value appears strong and on an upward trend. It has increased from 837.37 Cr. (Dec 2024) to 901.34 Cr., marking an increase of 63.97 Cr..
For Expenses, as of Mar 2025, the value is 822.53 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 771.25 Cr. (Dec 2024) to 822.53 Cr., marking an increase of 51.28 Cr..
For Operating Profit, as of Mar 2025, the value is 78.81 Cr.. The value appears strong and on an upward trend. It has increased from 66.12 Cr. (Dec 2024) to 78.81 Cr., marking an increase of 12.69 Cr..
For OPM %, as of Mar 2025, the value is 8.74%. The value appears strong and on an upward trend. It has increased from 7.90% (Dec 2024) to 8.74%, marking an increase of 0.84%.
For Other Income, as of Mar 2025, the value is -7.84 Cr.. The value appears to be declining and may need further review. It has decreased from 2.20 Cr. (Dec 2024) to -7.84 Cr., marking a decrease of 10.04 Cr..
For Interest, as of Mar 2025, the value is 18.49 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 20.14 Cr. (Dec 2024) to 18.49 Cr., marking a decrease of 1.65 Cr..
For Depreciation, as of Mar 2025, the value is 35.53 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 32.91 Cr. (Dec 2024) to 35.53 Cr., marking an increase of 2.62 Cr..
For Profit before tax, as of Mar 2025, the value is 16.95 Cr.. The value appears strong and on an upward trend. It has increased from 15.27 Cr. (Dec 2024) to 16.95 Cr., marking an increase of 1.68 Cr..
For Tax %, as of Mar 2025, the value is 61.53%. The value appears to be improving (decreasing) as expected. It has decreased from 97.45% (Dec 2024) to 61.53%, marking a decrease of 35.92%.
For Net Profit, as of Mar 2025, the value is 6.52 Cr.. The value appears strong and on an upward trend. It has increased from 0.39 Cr. (Dec 2024) to 6.52 Cr., marking an increase of 6.13 Cr..
For EPS in Rs, as of Mar 2025, the value is 4.01. The value appears strong and on an upward trend. It has increased from 0.24 (Dec 2024) to 4.01, marking an increase of 3.77.

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, 4:20 pm

Metric	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Sales	876	1,195	1,400	1,555	1,277	1,267	1,742	2,354	2,239	3,406
Expenses	797	1,106	1,273	1,438	1,230	1,236	1,667	2,171	2,092	3,124
Operating Profit	79	89	127	117	47	31	75	184	147	282
OPM %	9%	7%	9%	8%	4%	2%	4%	8%	7%	8%
Other Income	-2	11	9	10	12	7	52	6	-101	3
Interest	19	30	34	35	38	28	21	35	57	75
Depreciation	41	57	61	66	66	66	81	97	91	132
Profit before tax	17	13	40	26	-45	-55	26	58	-103	78
Tax %	27%	66%	40%	91%	2%	10%	58%	49%	-103%	52%
Net Profit	13	4	24	2	-46	-61	11	30	3	38
EPS in Rs	12.05	4.11	20.87	2.02	-36.26	-41.98	6.55	18.46	1.86	23.15
Dividend Payout %	37%	146%	58%	420%	0%	0%	0%	0%	0%	35%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	-69.23%	500.00%	-91.67%	-2400.00%	-32.61%	118.03%	172.73%	-90.00%	1166.67%
Change in YoY Net Profit Growth (%)	0.00%	569.23%	-591.67%	-2308.33%	2367.39%	150.64%	54.69%	-262.73%	1256.67%

Rane (Madras) Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2016-2017 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	22%
3 Years:	25%
TTM:	52%

Compounded Profit Growth
10 Years:	%
5 Years:	25%
3 Years:	60%
TTM:	-60%

Stock Price CAGR
10 Years:	10%
5 Years:	32%
3 Years:	39%
1 Year:	1%

Return on Equity
10 Years:	%
5 Years:	8%
3 Years:	20%
Last Year:	9%

Last Updated: Unknown

Balance Sheet

Last Updated: June 16, 2025, 11:28 am

Month	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	11	11	12	12	13	15	16	16	16	16
Reserves	140	147	218	218	171	167	212	225	240	655
Borrowings	338	362	357	417	470	470	585	668	728	813
Other Liabilities	212	267	315	290	268	380	417	439	385	785
Total Liabilities	701	787	902	937	922	1,032	1,230	1,349	1,369	2,269
Fixed Assets	361	365	386	386	382	415	477	490	453	693
CWIP	7	28	16	16	50	31	18	29	27	73
Investments	0	0	0	1	1	1	1	1	2	7
Other Assets	333	394	499	535	489	586	733	829	887	1,496
Total Assets	701	787	902	937	922	1,032	1,230	1,349	1,369	2,269

Below is a detailed analysis of the balance sheet data for Rane (Madras) 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 16.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 16.00 Cr..
For Reserves, as of Mar 2025, the value is 655.00 Cr.. The value appears strong and on an upward trend. It has increased from 240.00 Cr. (Mar 2024) to 655.00 Cr., marking an increase of 415.00 Cr..
For Borrowings, as of Mar 2025, the value is 813.00 Cr.. The value appears to be increasing, which may not be favorable. However, Borrowings exceed Reserves, which may signal higher financial risk. It has increased from 728.00 Cr. (Mar 2024) to 813.00 Cr., marking an increase of 85.00 Cr..
For Other Liabilities, as of Mar 2025, the value is 785.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 385.00 Cr. (Mar 2024) to 785.00 Cr., marking an increase of 400.00 Cr..
For Total Liabilities, as of Mar 2025, the value is 2,269.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,369.00 Cr. (Mar 2024) to 2,269.00 Cr., marking an increase of 900.00 Cr..
For Fixed Assets, as of Mar 2025, the value is 693.00 Cr.. The value appears strong and on an upward trend. It has increased from 453.00 Cr. (Mar 2024) to 693.00 Cr., marking an increase of 240.00 Cr..
For CWIP, as of Mar 2025, the value is 73.00 Cr.. The value appears strong and on an upward trend. It has increased from 27.00 Cr. (Mar 2024) to 73.00 Cr., marking an increase of 46.00 Cr..
For Investments, as of Mar 2025, the value is 7.00 Cr.. The value appears strong and on an upward trend. It has increased from 2.00 Cr. (Mar 2024) to 7.00 Cr., marking an increase of 5.00 Cr..
For Other Assets, as of Mar 2025, the value is 1,496.00 Cr.. The value appears strong and on an upward trend. It has increased from 887.00 Cr. (Mar 2024) to 1,496.00 Cr., marking an increase of 609.00 Cr..
For Total Assets, as of Mar 2025, the value is 2,269.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,369.00 Cr. (Mar 2024) to 2,269.00 Cr., marking an increase of 900.00 Cr..

However, the Borrowings (813.00 Cr.) are higher than the Reserves (₹655.00 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

Cash Flow

Month	Month		Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Cash from Operating Activity +	31	88	65	45	69	46	-6	88	120	316
Cash from Investing Activity +	-74	-77	-78	-60	-103	-80	-124	-106	-110	-147
Cash from Financing Activity +	43	-7	14	26	34	21	134	35	-14	-176
Net Cash Flow	-0	4	1	11	0	-13	5	17	-4	-7

Free Cash Flow

Month	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-259.00	-273.00	-230.00	-300.00	-423.00	-439.00	-510.00	-484.00	-581.00	-531.00

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 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	67	57	64	58	55	78	74	65	55
Inventory Days	75	76	73	71	80	81	76	67	67
Days Payable	117	118	123	89	97	150	115	91	80
Cash Conversion Cycle	25	15	14	39	38	9	35	41	43
Working Capital Days	24	22	33	36	20	36	52	50	49
ROCE %		9%	13%	10%	-1%	-4%	-0%	12%	6%

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	72.65%	72.65%	72.65%	72.65%	72.65%	72.65%	72.65%	72.65%	72.65%	72.65%	72.65%	72.65%
FIIs	0.03%	0.04%	0.03%	0.00%	0.12%	0.00%	0.01%	0.00%	0.01%	0.01%	0.21%	0.08%
DIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.11%	0.50%	0.63%	0.47%	0.00%	0.13%	0.13%
Public	27.32%	27.31%	27.33%	27.35%	27.24%	27.25%	26.86%	26.73%	26.88%	27.35%	27.01%	27.15%
No. of Shareholders	18,445	18,036	16,689	17,010	15,830	14,287	14,594	13,331	13,432	12,830	13,345	13,547

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 Business Cycle Fund	101,795	1.06	8.46	101,795	2025-04-22 17:25:22	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	13.62	1.85	18.46	6.97	-47.66
Diluted EPS (Rs.)	13.62	1.85	18.46	6.97	-47.66
Cash EPS (Rs.)	104.47	57.81	77.82	56.34	3.42
Book Value[Excl.RevalReserv]/Share (Rs.)	412.35	157.32	148.52	140.22	124.84
Book Value[Incl.RevalReserv]/Share (Rs.)	412.35	157.32	148.52	140.22	124.84
Revenue From Operations / Share (Rs.)	2093.27	1376.12	1447.11	1070.63	869.86
PBDIT / Share (Rs.)	183.01	92.62	123.15	48.84	25.87
PBIT / Share (Rs.)	101.68	36.67	63.77	-0.94	-19.51
PBT / Share (Rs.)	47.88	-63.01	35.93	15.69	-38.07
Net Profit / Share (Rs.)	23.14	1.86	18.45	6.55	-41.96
NP After MI And SOA / Share (Rs.)	23.14	1.86	18.45	6.55	-41.96
PBDIT Margin (%)	8.74	6.73	8.50	4.56	2.97
PBIT Margin (%)	4.85	2.66	4.40	-0.08	-2.24
PBT Margin (%)	2.28	-4.57	2.48	1.46	-4.37
Net Profit Margin (%)	1.10	0.13	1.27	0.61	-4.82
NP After MI And SOA Margin (%)	1.10	0.13	1.27	0.61	-4.82
Return on Networth / Equity (%)	5.61	1.17	12.42	4.67	-33.61
Return on Capital Employeed (%)	17.23	10.77	19.82	-0.30	-6.90
Return On Assets (%)	1.65	0.22	2.22	0.86	-5.92
Long Term Debt / Equity (X)	0.32	1.02	1.01	1.03	1.04
Total Debt / Equity (X)	1.13	2.74	2.72	2.52	1.99
Asset Turnover Ratio (%)	1.87	1.65	1.83	1.40	1.23
Current Ratio (X)	0.98	0.85	0.92	0.88	0.77
Quick Ratio (X)	0.65	0.56	0.61	0.59	0.52
Inventory Turnover Ratio (X)	5.76	5.74	6.44	6.00	5.04
Interest Coverage Ratio (X)	3.99	2.67	5.96	4.05	1.39
Interest Coverage Ratio (Post Tax) (X)	1.68	2.93	2.24	-0.83	-1.26
Enterprise Value (Cr.)	1750.42	1796.95	1291.49	1135.96	898.14
EV / Net Operating Revenue (X)	0.51	0.80	0.54	0.65	0.70
EV / EBITDA (X)	5.88	11.92	6.45	14.29	23.83
MarketCap / Net Operating Revenue (X)	0.30	0.50	0.28	0.32	0.42
Price / BV (X)	1.53	4.38	2.74	2.51	2.99
Price / Net Operating Revenue (X)	0.30	0.50	0.28	0.32	0.42
EarningsYield	0.03	0.00	0.04	0.01	-0.11

After reviewing the key financial ratios for Rane (Madras) Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 25, the value is 13.62. This value is within the healthy range. It has increased from 1.85 (Mar 24) to 13.62, marking an increase of 11.77.
For Diluted EPS (Rs.), as of Mar 25, the value is 13.62. This value is within the healthy range. It has increased from 1.85 (Mar 24) to 13.62, marking an increase of 11.77.
For Cash EPS (Rs.), as of Mar 25, the value is 104.47. This value is within the healthy range. It has increased from 57.81 (Mar 24) to 104.47, marking an increase of 46.66.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 412.35. It has increased from 157.32 (Mar 24) to 412.35, marking an increase of 255.03.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 412.35. It has increased from 157.32 (Mar 24) to 412.35, marking an increase of 255.03.
For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 2,093.27. It has increased from 1,376.12 (Mar 24) to 2,093.27, marking an increase of 717.15.
For PBDIT / Share (Rs.), as of Mar 25, the value is 183.01. This value is within the healthy range. It has increased from 92.62 (Mar 24) to 183.01, marking an increase of 90.39.
For PBIT / Share (Rs.), as of Mar 25, the value is 101.68. This value is within the healthy range. It has increased from 36.67 (Mar 24) to 101.68, marking an increase of 65.01.
For PBT / Share (Rs.), as of Mar 25, the value is 47.88. This value is within the healthy range. It has increased from -63.01 (Mar 24) to 47.88, marking an increase of 110.89.
For Net Profit / Share (Rs.), as of Mar 25, the value is 23.14. This value is within the healthy range. It has increased from 1.86 (Mar 24) to 23.14, marking an increase of 21.28.
For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 23.14. This value is within the healthy range. It has increased from 1.86 (Mar 24) to 23.14, marking an increase of 21.28.
For PBDIT Margin (%), as of Mar 25, the value is 8.74. This value is below the healthy minimum of 10. It has increased from 6.73 (Mar 24) to 8.74, marking an increase of 2.01.
For PBIT Margin (%), as of Mar 25, the value is 4.85. This value is below the healthy minimum of 10. It has increased from 2.66 (Mar 24) to 4.85, marking an increase of 2.19.
For PBT Margin (%), as of Mar 25, the value is 2.28. This value is below the healthy minimum of 10. It has increased from -4.57 (Mar 24) to 2.28, marking an increase of 6.85.
For Net Profit Margin (%), as of Mar 25, the value is 1.10. This value is below the healthy minimum of 5. It has increased from 0.13 (Mar 24) to 1.10, marking an increase of 0.97.
For NP After MI And SOA Margin (%), as of Mar 25, the value is 1.10. This value is below the healthy minimum of 8. It has increased from 0.13 (Mar 24) to 1.10, marking an increase of 0.97.
For Return on Networth / Equity (%), as of Mar 25, the value is 5.61. This value is below the healthy minimum of 15. It has increased from 1.17 (Mar 24) to 5.61, marking an increase of 4.44.
For Return on Capital Employeed (%), as of Mar 25, the value is 17.23. This value is within the healthy range. It has increased from 10.77 (Mar 24) to 17.23, marking an increase of 6.46.
For Return On Assets (%), as of Mar 25, the value is 1.65. This value is below the healthy minimum of 5. It has increased from 0.22 (Mar 24) to 1.65, marking an increase of 1.43.
For Long Term Debt / Equity (X), as of Mar 25, the value is 0.32. This value is within the healthy range. It has decreased from 1.02 (Mar 24) to 0.32, marking a decrease of 0.70.
For Total Debt / Equity (X), as of Mar 25, the value is 1.13. This value exceeds the healthy maximum of 1. It has decreased from 2.74 (Mar 24) to 1.13, marking a decrease of 1.61.
For Asset Turnover Ratio (%), as of Mar 25, the value is 1.87. It has increased from 1.65 (Mar 24) to 1.87, marking an increase of 0.22.
For Current Ratio (X), as of Mar 25, the value is 0.98. This value is below the healthy minimum of 1.5. It has increased from 0.85 (Mar 24) to 0.98, marking an increase of 0.13.
For Quick Ratio (X), as of Mar 25, the value is 0.65. This value is below the healthy minimum of 1. It has increased from 0.56 (Mar 24) to 0.65, marking an increase of 0.09.
For Inventory Turnover Ratio (X), as of Mar 25, the value is 5.76. This value is within the healthy range. It has increased from 5.74 (Mar 24) to 5.76, marking an increase of 0.02.
For Interest Coverage Ratio (X), as of Mar 25, the value is 3.99. This value is within the healthy range. It has increased from 2.67 (Mar 24) to 3.99, marking an increase of 1.32.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 1.68. This value is below the healthy minimum of 3. It has decreased from 2.93 (Mar 24) to 1.68, marking a decrease of 1.25.
For Enterprise Value (Cr.), as of Mar 25, the value is 1,750.42. It has decreased from 1,796.95 (Mar 24) to 1,750.42, marking a decrease of 46.53.
For EV / Net Operating Revenue (X), as of Mar 25, the value is 0.51. This value is below the healthy minimum of 1. It has decreased from 0.80 (Mar 24) to 0.51, marking a decrease of 0.29.
For EV / EBITDA (X), as of Mar 25, the value is 5.88. This value is within the healthy range. It has decreased from 11.92 (Mar 24) to 5.88, marking a decrease of 6.04.
For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 0.30. This value is below the healthy minimum of 1. It has decreased from 0.50 (Mar 24) to 0.30, marking a decrease of 0.20.
For Price / BV (X), as of Mar 25, the value is 1.53. This value is within the healthy range. It has decreased from 4.38 (Mar 24) to 1.53, marking a decrease of 2.85.
For Price / Net Operating Revenue (X), as of Mar 25, the value is 0.30. This value is below the healthy minimum of 1. It has decreased from 0.50 (Mar 24) to 0.30, marking a decrease of 0.20.
For EarningsYield, as of Mar 25, the value is 0.03. This value is below the healthy minimum of 5. It has increased from 0.00 (Mar 24) to 0.03, 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 Rane (Madras) Ltd as of July 6, 2025 is: 1,806.16

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 6, 2025, Rane (Madras) Ltd is Undervalued by 98.48% compared to the current share price 910.00

Intrinsic Value of Rane (Madras) Ltd as of July 6, 2025 is: 4,176.73

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 6, 2025, Rane (Madras) Ltd is Undervalued by 358.98% compared to the current share price 910.00

Last 5 Year EPS CAGR: 131.25%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has shown consistent growth in sales (88.90 cr) and profit (5.50 cr) over the years.	The stock has a low average ROCE of 5.00%, which may not be favorable. The stock has a high average Working Capital Days of 35.78, which may not be favorable. The stock has a high average Cash Conversion Cycle of 28.78, which may not be favorable. The company has higher borrowings (520.80) compared to reserves (239.30), 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 Rane (Madras) Ltd:
1. Net Profit Margin: 1.1%
  - 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: 17.23% (Industry Average ROCE: 14.31%)
  - 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%: 5.61% (Industry Average ROE: 9.76%)
  - 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): 1.68
  - 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: 0.65
  - 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: 57.3 (Industry average Stock P/E: 40.2)
  - 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: 1.13
  - 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

Rane (Madras) Ltd. is a Public Limited Listed company incorporated on 31/03/2004 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L65993TN2004PLC052856 and registration number is 052856. Currently Company is involved in the business activities of Manufacture of diverse parts and accessories for motor vehecles sucs as brakes, gearboxes, axles, road wheels, suspension shock absorbers, radiators, silencers, exhaust pipes, catalysers, clutches, steering wheels, steering columns and steering boxes etc.. Company's Total Operating Revenue is Rs. 3405.92 Cr. and Equity Capital is Rs. 16.27 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Auto Ancl - Dr. Trans & Steer - Others	MAITHRI, Chennai (Madras) Tamil Nadu 600086	investorservices@ranegroup.com http://www.ranegroup.com

Management
Name	Position Held
Mr. Harish Lakshman	Chairman
Ms. Vasudha Sundararaman	Director
Mr. Pradip Kumar Bishnoi	Director
Mr. L Ganesh	Director
Mr. N Ramesh Rajan	Director
Mr. Vikram Hosangady	Director

FAQ

What is the intrinsic value of Rane (Madras) Ltd?

Rane (Madras) Ltd's intrinsic value (as of 05 July 2025) is 1806.16 — 98.48% higher the current market price of 910.00, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's 2,518 Cr. market cap, FY2025-2026 high/low of 1,529/575, reserves of 655 Cr, and liabilities of 2,269 Cr.

What is the Market Cap of Rane (Madras) Ltd?

The Market Cap of Rane (Madras) Ltd is 2,518 Cr..

What is the current Stock Price of Rane (Madras) Ltd as on 05 July 2025?

The current stock price of Rane (Madras) Ltd as on 05 July 2025 is 910.

What is the High / Low of Rane (Madras) Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Rane (Madras) Ltd stocks is ₹1,529/575.

What is the Stock P/E of Rane (Madras) Ltd?

The Stock P/E of Rane (Madras) Ltd is 57.3.

What is the Book Value of Rane (Madras) Ltd?

The Book Value of Rane (Madras) Ltd is 412.

What is the Dividend Yield of Rane (Madras) Ltd?

The Dividend Yield of Rane (Madras) Ltd is 0.88 %.

What is the ROCE of Rane (Madras) Ltd?

The ROCE of Rane (Madras) Ltd is 13.4 %.

What is the ROE of Rane (Madras) Ltd?

The ROE of Rane (Madras) Ltd is 9.48 %.

What is the Face Value of Rane (Madras) Ltd?

The Face Value of Rane (Madras) Ltd is 10.0.