Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 08 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 532661 | NSE: RML

Rane (Madras) Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 8, 2024, 1:36 pm

Market Cap 1,498 Cr.
Current Price 921
High / Low1,529/624
Stock P/E383
Book Value 158
Dividend Yield0.00 %
ROCE6.36 %
ROE43.7 %
Face Value 10.0
PEG Ratio3.54

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

View Share Price Target for Rane (Madras) Ltd

Competitors of Rane (Madras) Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Hindustan Hardy Ltd 160 Cr. 1,0701,129/38031.1 1720.23 %27.6 %23.3 % 10.0
Rico Auto Industries Ltd 1,302 Cr. 96.2157/82.133.9 53.20.62 %8.18 %5.55 % 1.00
Rane (Madras) Ltd 1,498 Cr. 9211,529/624383 1580.00 %6.36 %43.7 % 10.0
Automotive Axles Ltd 2,695 Cr. 1,7842,466/1,74216.6 5801.80 %26.7 %20.2 % 10.0
Industry Average1,413.75 Cr967.80116.15240.800.66%17.21%23.19%7.75

All Competitor Stocks of Rane (Madras) Ltd

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales411.79340.29458.41437.79505.43549.27600.37583.24621.56588.34611.24521.05518.32
Expenses402.98335.77437.86425.64478.54520.12566.88540.38566.07545.95579.36474.05493.47
Operating Profit8.814.5220.5512.1526.8929.1533.4942.8655.4942.3931.8847.0024.85
OPM %2.14%1.33%4.48%2.78%5.32%5.31%5.58%7.35%8.93%7.21%5.22%9.02%4.79%
Other Income1.1034.8610.1812.214.821.090.2726.86-0.51-17.14-84.821.37-0.64
Interest4.063.695.675.784.505.006.529.3212.8014.4013.4614.6413.87
Depreciation17.9919.2620.0220.3921.3421.8821.9024.5528.2724.3223.9420.8521.92
Profit before tax-12.1416.435.04-1.815.873.365.3435.8513.91-13.47-90.3412.88-11.58
Tax %-21.25%7.30%54.76%-138.12%143.27%197.62%99.06%33.86%31.42%-7.42%119.67%29.43%19.08%
Net Profit-14.7215.232.28-4.31-2.54-3.280.0523.719.54-14.4717.779.09-9.37
EPS in Rs-10.1110.461.48-2.80-1.56-2.020.0314.585.87-8.9010.935.59-5.76

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales8761,1951,4001,5551,2771,2671,7422,3542,239
Expenses7971,1061,2731,4381,2301,2361,6672,1712,092
Operating Profit7989127117473175184147
OPM %9%7%9%8%4%2%4%8%7%
Other Income-211910127526-101
Interest193034353828213557
Depreciation415761666666819791
Profit before tax17134026-45-552658-103
Tax %27%66%40%91%-2%-10%58%49%103%
Net Profit134242-46-6111303
EPS in Rs12.054.1120.872.02-36.26-41.986.5518.461.86
Dividend Payout %37%146%58%420%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-69.23%500.00%-91.67%-2400.00%-32.61%118.03%172.73%-90.00%
Change in YoY Net Profit Growth (%)0.00%569.23%-591.67%-2308.33%2367.39%150.64%54.69%-262.73%

Rane (Madras) Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2016-2017 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:8%
3 Years:21%
TTM:-13%
Compounded Profit Growth
10 Years:%
5 Years:114%
3 Years:56%
TTM:-97%
Stock Price CAGR
10 Years:7%
5 Years:30%
3 Years:34%
1 Year:15%
Return on Equity
10 Years:%
5 Years:2%
3 Years:18%
Last Year:44%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital111112121315161616
Reserves140147213218163157212225240
Borrowings338362357417470470585668728
Other Liabilities212267320290276390417439385
Total Liabilities7017879029379221,0321,2301,3491,369
Fixed Assets361365386386382415477490453
CWIP72816165031182927
Investments000111112
Other Assets333394499535489586733829887
Total Assets7017879029379221,0321,2301,3491,369

Reserves and Borrowings Chart

Cash Flow

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 318865456946-688120
Cash from Investing Activity -74-77-78-60-103-80-124-106-110
Cash from Financing Activity 43-71426342113435-14
Net Cash Flow-041110-13517-4

Free Cash Flow

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

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

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days675764585578746555
Inventory Days757673718081766767
Days Payable11711812389971501159180
Cash Conversion Cycle25151439389354143
Working Capital Days242233362036525049
ROCE %9%13%10%-1%-4%-0%12%6%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters71.14%71.14%72.65%72.65%72.65%72.65%72.65%72.65%72.65%72.65%72.65%72.65%
FIIs0.00%0.00%0.03%0.04%0.03%0.00%0.12%0.00%0.01%0.00%0.01%0.01%
DIIs0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.11%0.50%0.63%0.47%0.00%
Public28.86%28.86%27.32%27.31%27.33%27.35%27.24%27.25%26.86%26.73%26.88%27.35%
No. of Shareholders14,85114,42518,44518,03616,68917,01015,83014,28714,59413,33113,43212,830

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Quant Business Cycle Fund101,7951.068.46101,7952024-10-270%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)1.8518.466.97-47.66-37.95
Diluted EPS (Rs.)1.8518.466.97-47.66-36.49
Cash EPS (Rs.)57.8177.8256.343.4216.03
Book Value[Excl.RevalReserv]/Share (Rs.)157.32148.52140.22124.84146.51
Book Value[Incl.RevalReserv]/Share (Rs.)157.32148.52140.22124.84146.51
Revenue From Operations / Share (Rs.)1376.121447.111070.63869.861017.59
PBDIT / Share (Rs.)92.62123.1548.8425.8748.08
PBIT / Share (Rs.)36.6763.77-0.94-19.51-4.21
PBT / Share (Rs.)-63.0135.9315.69-38.07-35.48
Net Profit / Share (Rs.)1.8618.456.55-41.96-36.26
NP After MI And SOA / Share (Rs.)1.8618.456.55-41.96-36.26
PBDIT Margin (%)6.738.504.562.974.72
PBIT Margin (%)2.664.40-0.08-2.24-0.41
PBT Margin (%)-4.572.481.46-4.37-3.48
Net Profit Margin (%)0.131.270.61-4.82-3.56
NP After MI And SOA Margin (%)0.131.270.61-4.82-3.56
Return on Networth / Equity (%)1.1712.424.67-33.61-24.75
Return on Capital Employeed (%)10.7719.82-0.30-6.90-1.25
Return On Assets (%)0.222.220.86-5.92-4.93
Long Term Debt / Equity (X)1.021.011.031.041.09
Total Debt / Equity (X)2.742.722.521.992.16
Asset Turnover Ratio (%)1.651.831.401.231.23
Current Ratio (X)0.850.920.880.770.78
Quick Ratio (X)0.560.610.590.520.47
Inventory Turnover Ratio (X)5.746.446.005.044.48
Dividend Payout Ratio (NP) (%)0.000.000.000.00-11.84
Dividend Payout Ratio (CP) (%)0.000.000.000.0026.78
Earning Retention Ratio (%)0.000.000.000.00111.84
Cash Earning Retention Ratio (%)0.000.000.000.0073.22
Interest Coverage Ratio (X)2.675.964.051.391.62
Interest Coverage Ratio (Post Tax) (X)2.932.24-0.83-1.26-0.16
Enterprise Value (Cr.)1796.951291.491135.96898.14556.69
EV / Net Operating Revenue (X)0.800.540.650.700.43
EV / EBITDA (X)11.926.4514.2923.839.23
MarketCap / Net Operating Revenue (X)0.500.280.320.420.13
Retention Ratios (%)0.000.000.000.00111.84
Price / BV (X)4.382.742.512.990.97
Price / Net Operating Revenue (X)0.500.280.320.420.13
EarningsYield0.000.040.01-0.11-0.25

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Rane (Madras) Ltd as of November 8, 2024 is: 26,973.51

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 November 8, 2024, Rane (Madras) Ltd is Undervalued by 2,828.72% compared to the current share price ₹921.00

Intrinsic Value of Rane (Madras) Ltd as of November 8, 2024 is: 56,158.72

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 November 8, 2024, Rane (Madras) Ltd is Undervalued by 5,997.58% compared to the current share price ₹921.00

Last 5 Year EPS CAGR: 108.20%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
    1. The stock has a low average ROCE of 5.00%, which may not be favorable.
    2. The stock has a high average Working Capital Days of 35.78, which may not be favorable.
    3. The stock has a high average Cash Conversion Cycle of 28.78, which may not be favorable.
    4. The company has higher borrowings (488.33) compared to reserves (190.56), which may suggest financial risk.
    5. The company has not shown consistent growth in sales (98.44) and profit (-2.56).

    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: 0.13%
        • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
      2. ROCE: 10.77% (Industry Average ROCE: 17.21%)
        • 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%: 1.17% (Industry Average ROE: 23.19%)
        • 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): 2.93
        • 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: 0.56
        • 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: 383 (Industry average Stock P/E: 116.15)
        • 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: 2.74
        • 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. 1555.00 Cr. and Equity Capital is Rs. 16.27 Cr. for the Year ended 31/03/2022.
    INDUSTRYADDRESSCONTACT
    Auto Ancl - Dr. Trans & Steer - OthersMAITHRI, Chennai (Madras) Tamil Nadu 600086investorservices@ranegroup.com
    http://www.ranegroup.com
    Management
    NamePosition Held
    Mr. Harish LakshmanChairman
    Ms. Vasudha SundararamanDirector
    Mr. Pradip Kumar BishnoiDirector
    Mr. L GaneshDirector
    Mr. N Ramesh RajanDirector
    Mr. Vikram HosangadyDirector

    FAQ

    What is the latest fair value of Rane (Madras) Ltd?

    The latest fair value of Rane (Madras) Ltd is ₹26973.51.

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

    The Market Cap of Rane (Madras) Ltd is 1,498 Cr..

    What is the current Stock Price of Rane (Madras) Ltd as on 08 November 2024?

    The current stock price of Rane (Madras) Ltd as on 08 November 2024 is 921.

    What is the High / Low of Rane (Madras) Ltd stocks in FY 2024?

    In FY 2024, the High / Low of Rane (Madras) Ltd stocks is 1,529/624.

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

    The Stock P/E of Rane (Madras) Ltd is 383.

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

    The Book Value of Rane (Madras) Ltd is 158.

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

    The Dividend Yield of Rane (Madras) Ltd is 0.00 %.

    What is the ROCE of Rane (Madras) Ltd?

    The ROCE of Rane (Madras) Ltd is 6.36 %.

    What is the ROE of Rane (Madras) Ltd?

    The ROE of Rane (Madras) Ltd is 43.7 %.

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

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

    About the Author

    Author Avatar
    Getaka

    Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

    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 Rane (Madras) 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