Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:35 am
Author: Getaka|Social: XLinkedIn

Remsons Industries Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹77.24Overvalued by 13.21%vs CMP ₹89.00

P/E (30.2) × ROE (9.5%) × BV (₹33.40) × DY (0.34%)

₹57.06Overvalued by 35.89%vs CMP ₹89.00
MoS: -56% (Negative)Confidence: 59/100 (Moderate)Models: 1 Fair, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹90.7826%Fair (+2%)
Graham NumberEarnings₹45.7119%Over (-48.6%)
DCFCash Flow₹40.2713%Over (-54.8%)
Net Asset ValueAssets₹33.598%Over (-62.3%)
EV/EBITDAEnterprise₹70.9111%Over (-20.3%)
Earnings YieldEarnings₹27.808%Over (-68.8%)
ROCE CapitalReturns₹50.728%Over (-43%)
Revenue MultipleRevenue₹39.916%Over (-55.2%)
Consensus (8 models)₹57.06100%Overvalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 17.5%

*Investments are subject to market risks

Investment Snapshot

52
Remsons Industries Ltd scores 52/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health51/100 · Moderate
ROCE 11.2% AverageROE 9.5% AverageD/E 2.00 High debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money65/100 · Strong
FII holding stable No changeDII holding up 0.78% MF buyingPromoter holding at 66.2% Stable
Earnings Quality50/100 · Moderate
OPM stable around 9% Steady
Quarterly Momentum50/100 · Moderate
Revenue (4Q): +12% YoY GrowingProfit (4Q): -13% YoY Declining
Industry Rank50/100 · Moderate
P/E 30.2 vs industry 82.6 Cheaper than peersROCE 11.2% vs industry 20.9% Below peers3Y sales CAGR: 8% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:35 am

Market Cap 310 Cr.
Current Price 89.0
Intrinsic Value₹57.06
High / Low 157/77.2
Stock P/E30.2
Book Value 33.4
Dividend Yield0.34 %
ROCE11.2 %
ROE9.54 %
Face Value 2.00
PEG Ratio1.72

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

View Share Price Target for Remsons Industries Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Remsons Industries Ltd 310 Cr. 89.0 157/77.230.2 33.40.34 %11.2 %9.54 % 2.00
Frontier Springs Ltd 1,546 Cr. 1,309 1,823/55127.4 1320.05 %41.6 %32.0 % 10.0
Jamna Auto Industries Ltd 4,795 Cr. 120 153/69.723.7 26.01.75 %21.8 %19.2 % 1.00
Auto Pins (India) Ltd 94.7 Cr. 166 270/96.0249 15.10.00 %8.78 %3.92 % 10.0
Industry Average2,217.00 Cr421.0082.5851.630.54%20.85%16.17%5.75

All Competitor Stocks of Remsons Industries Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 65.7663.1459.9262.2570.3364.4761.3272.9876.5567.4366.2781.8892.93
Expenses 60.0658.0655.1356.0562.9759.6456.7066.0268.3562.8461.1474.8684.18
Operating Profit 5.705.084.796.207.364.834.626.968.204.595.137.028.75
OPM % 8.67%8.05%7.99%9.96%10.46%7.49%7.53%9.54%10.71%6.81%7.74%8.57%9.42%
Other Income 0.900.680.400.220.680.811.621.620.201.141.490.780.15
Interest 1.421.371.561.461.321.211.071.261.281.261.641.741.57
Depreciation 1.631.661.792.021.882.112.082.312.332.352.242.352.76
Profit before tax 3.552.731.842.944.842.323.095.014.792.122.743.714.57
Tax % 24.79%28.21%31.52%25.51%24.38%25.43%26.54%27.35%25.05%25.47%26.28%25.61%26.70%
Net Profit 2.671.961.252.203.671.732.273.643.581.582.022.763.36
EPS in Rs 0.930.690.440.771.280.500.651.041.030.450.580.790.96

Last Updated: March 3, 2026, 3:06 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 2:46 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 105109112119128149159195223264257278309
Expenses 99105107116120140148186209243234254283
Operating Profit 64538911101420232425
OPM % 6%4%4%2%6%6%7%5%6%8%9%9%8%
Other Income 1011102521254
Interest 2232323355656
Depreciation 22223233568910
Profit before tax 201-15579511121513
Tax % 33%67%25%-46%24%30%28%25%32%27%26%26%
Net Profit 100-133574891110
EPS in Rs 0.520.010.16-0.271.211.201.872.331.242.712.543.182.78
Dividend Payout % 0%0%0%0%22%25%16%9%16%11%12%9%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-100.00%400.00%0.00%66.67%40.00%-42.86%100.00%12.50%22.22%
Change in YoY Net Profit Growth (%)0.00%500.00%-400.00%66.67%-26.67%-82.86%142.86%-87.50%9.72%

Remsons Industries Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:10%
5 Years:12%
3 Years:8%
TTM:10%
Compounded Profit Growth
10 Years:74%
5 Years:15%
3 Years:51%
TTM:14%
Stock Price CAGR
10 Years:32%
5 Years:48%
3 Years:42%
1 Year:-27%
Return on Equity
10 Years:12%
5 Years:12%
3 Years:12%
Last Year:10%

Last Updated: September 5, 2025, 1:05 pm

Balance Sheet

Last Updated: December 4, 2025, 1:53 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 6666666666777
Reserves 1111111014161926293699106110
Borrowings 22272827292730576665506983
Other Liabilities 15151916213230504449454356
Total Liabilities 54596460708085139145155201225256
Fixed Assets 21202122222324343639476161
CWIP 00000000112510
Investments 000000062019194353
Other Assets 33384237475761998896133115132
Total Assets 54596460708085139145155201225256

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 81564859413197
Cash from Investing Activity + -2-3-4-3-2-4-2-26-7-7-48-21
Cash from Financing Activity + -63-2-3-1-5-2163-72913
Net Cash Flow 00-0-01-11-11-10-1
Free Cash Flow 6-2231435-368-19
CFO/OP 136%19%114%222%52%102%55%108%46%75%100%46%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-16.00-23.00-23.00-24.00-21.00-18.00-19.00-47.00-52.00-45.00-27.00-45.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 586569515765516161625864
Inventory Days 778494861061051259684768788
Days Payable 56577466851109411186818976
Cash Conversion Cycle 809189707760824659575675
Working Capital Days 20141251114172-2-3131
ROCE %11%5%8%2%16%16%19%12%10%15%14%11%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 75.00%75.00%75.00%75.00%65.29%65.29%65.29%65.29%66.12%66.24%66.24%66.24%
FIIs 0.00%0.00%0.00%0.00%2.93%2.83%4.54%4.49%3.64%5.10%4.90%3.39%
DIIs 0.00%0.00%0.00%0.00%0.21%0.21%0.21%0.21%0.35%0.91%1.02%1.13%
Public 25.00%25.01%24.99%25.01%31.55%31.65%29.95%29.98%29.87%27.76%27.84%29.25%
No. of Shareholders 2,5702,9423,3213,2164,2765,5737,9138,1388,48610,48815,55616,873

Shareholding Pattern Chart

No. of Shareholders

Remsons Industries Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.0010.0010.0010.0010.00
Basic EPS (Rs.) 4.124.4814.659.397.85
Diluted EPS (Rs.) 4.124.4814.659.397.85
Cash EPS (Rs.) 8.2134.8730.6523.2715.56
Book Value[Excl.RevalReserv]/Share (Rs.) 36.01159.5273.9860.4452.02
Book Value[Incl.RevalReserv]/Share (Rs.) 36.01159.5273.9860.4452.02
Revenue From Operations / Share (Rs.) 107.97447.70547.49501.37395.82
PBDIT / Share (Rs.) 11.6549.3748.2036.7022.00
PBIT / Share (Rs.) 8.3033.5932.1922.8114.29
PBT / Share (Rs.) 6.4423.2821.1012.8513.86
Net Profit / Share (Rs.) 4.8619.0914.659.387.85
NP After MI And SOA / Share (Rs.) 4.1219.0914.659.387.85
PBDIT Margin (%) 10.7811.028.807.315.55
PBIT Margin (%) 7.687.505.884.553.61
PBT Margin (%) 5.965.203.852.563.50
Net Profit Margin (%) 4.504.262.671.871.98
NP After MI And SOA Margin (%) 3.814.262.671.871.98
Return on Networth / Equity (%) 11.4311.9619.8015.5315.09
Return on Capital Employeed (%) 15.5317.2021.9917.3710.60
Return On Assets (%) 4.595.604.393.062.71
Long Term Debt / Equity (X) 0.320.130.760.851.16
Total Debt / Equity (X) 0.640.541.822.092.00
Asset Turnover Ratio (%) 1.371.461.711.440.00
Current Ratio (X) 1.481.611.151.101.15
Quick Ratio (X) 0.891.120.700.630.61
Inventory Turnover Ratio (X) 6.086.454.103.570.00
Dividend Payout Ratio (NP) (%) 7.286.436.8210.650.00
Dividend Payout Ratio (CP) (%) 4.013.523.264.290.00
Earning Retention Ratio (%) 92.7293.5793.1889.350.00
Cash Earning Retention Ratio (%) 95.9996.4896.7495.710.00
Interest Coverage Ratio (X) 6.355.064.353.263.55
Interest Coverage Ratio (Post Tax) (X) 3.673.012.321.721.34
Enterprise Value (Cr.) 489.61653.93172.65170.18137.74
EV / Net Operating Revenue (X) 1.302.090.550.590.60
EV / EBITDA (X) 12.0518.996.278.1210.96
MarketCap / Net Operating Revenue (X) 1.092.050.350.360.35
Retention Ratios (%) 92.7193.5693.1789.340.00
Price / BV (X) 3.285.772.633.022.71
Price / Net Operating Revenue (X) 1.092.050.350.360.35
EarningsYield 0.030.020.070.050.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Remsons Industries Ltd. is a Public Limited Listed company incorporated on 11/05/1971 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L51900MH1971PLC015141 and registration number is 015141. 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. 278.29 Cr. and Equity Capital is Rs. 6.98 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Auto Ancl - Susp. & Braking - Springs401, 4th Floor, Gladdiola, Mumbai Maharashtra 400057Contact not found
Management
NamePosition Held
Mr. Krishna KejriwalChairman & Managing Director
Mrs. Chand KejriwalWhole Time Director
Mr. Rahul KejriwalWhole Time Director
Mr. Shishir Vasant DalalIndependent Director
Mrs. Visalakshi SridharIndependent Director
Mr. Anil Kumar AgrawalIndependent Director
Mr. Suresh RamaraoIndependent Director

FAQ

What is the intrinsic value of Remsons Industries Ltd and is it undervalued?

As of 15 April 2026, Remsons Industries Ltd's intrinsic value is ₹57.06, which is 35.89% lower than the current market price of ₹89.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (9.54 %), book value (₹33.4), dividend yield (0.34 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Remsons Industries Ltd?

Remsons Industries Ltd is trading at ₹89.00 as of 15 April 2026, with a FY2026-2027 high of ₹157 and low of ₹77.2. The stock is currently near its 52-week low. Market cap stands at ₹310 Cr..

How does Remsons Industries Ltd's P/E ratio compare to its industry?

Remsons Industries Ltd has a P/E ratio of 30.2, which is below the industry average of 82.58. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Remsons Industries Ltd financially healthy?

Key indicators for Remsons Industries Ltd: ROCE of 11.2 % is moderate. Dividend yield is 0.34 %.

Is Remsons Industries Ltd profitable and how is the profit trend?

Remsons Industries Ltd reported a net profit of ₹11 Cr in Mar 2025 on revenue of ₹278 Cr. Compared to ₹4 Cr in Mar 2022, the net profit shows an improving trend.

Does Remsons Industries Ltd pay dividends?

Remsons Industries Ltd has a dividend yield of 0.34 % at the current price of ₹89.00. The company pays dividends, though the yield is modest.

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 Remsons 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
Explore Industry-wise Stock Analysis Reports