Responsive Industries Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 8, 2025, 10:58 am

Market Cap	5,514 Cr.
Current Price	207
High / Low	339/183
Stock P/E	29.0
Book Value	46.3
Dividend Yield	0.05 %
ROCE	15.2 %
ROE	15.4 %
Face Value	1.00
PEG Ratio	0.80

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Responsive Industries Ltd

Competitors of Responsive Industries Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Mitsu Chem Plast Ltd	135 Cr.	99.6	186/88.4	20.7	67.9	0.20 %	13.9 %	12.5 %	10.0
IIRM Holdings India Ltd	625 Cr.	91.7	172/25.2	14.8	18.7	0.00 %	%	%	5.00
Fiberweb (India) Ltd	124 Cr.	42.9	66.6/29.0	9.19	58.3	0.00 %	5.17 %	4.61 %	10.0
Deep Polymers Ltd	127 Cr.	52.6	117/45.0	21.3	35.5	0.00 %	9.48 %	9.69 %	10.0
DDev Plastiks Industries Ltd	2,595 Cr.	251	458/160	13.3	71.2	0.60 %	41.9 %	31.5 %	1.00
Industry Average	3,931.13 Cr	588.45		28.81	196.60	0.32%	16.32%	13.87%	7.63

All Competitor Stocks of Responsive Industries Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	312	325	227	245	264	237	263	268	267	288	320	350	368
Expenses	280	300	210	231	228	195	215	207	201	221	249	277	295
Operating Profit	32	25	18	14	36	42	48	61	66	67	71	73	72
OPM %	10%	8%	8%	6%	14%	18%	18%	23%	25%	23%	22%	21%	20%
Other Income	2	9	5	5	3	3	2	5	1	9	2	2	3
Interest	3	7	8	8	7	6	5	8	5	5	5	5	7
Depreciation	28	27	24	16	15	15	14	15	16	21	17	18	18
Profit before tax	3	-0	-9	-5	18	24	32	43	47	50	51	52	51
Tax %	108%	764%	8%	29%	6%	4%	6%	6%	5%	8%	5%	5%	7%
Net Profit	-0	-3	-9	-6	17	23	30	41	45	46	48	49	47
EPS in Rs	-0.01	-0.12	-0.32	-0.22	0.63	0.85	1.11	1.52	1.68	1.72	1.81	1.85	1.76

Last Updated: February 28, 2025, 5:29 pm

Below is a detailed analysis of the quarterly data for Responsive 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 ₹368.00 Cr.. The value appears strong and on an upward trend. It has increased from 350.00 Cr. (Sep 2024) to ₹368.00 Cr., marking an increase of ₹18.00 Cr..
For Expenses, as of Dec 2024, the value is ₹295.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 277.00 Cr. (Sep 2024) to ₹295.00 Cr., marking an increase of ₹18.00 Cr..
For Operating Profit, as of Dec 2024, the value is ₹72.00 Cr.. The value appears to be declining and may need further review. It has decreased from 73.00 Cr. (Sep 2024) to ₹72.00 Cr., marking a decrease of 1.00 Cr..
For OPM %, as of Dec 2024, the value is 20.00%. The value appears to be declining and may need further review. It has decreased from 21.00% (Sep 2024) to 20.00%, marking a decrease of 1.00%.
For Other Income, as of Dec 2024, the value is ₹3.00 Cr.. The value appears strong and on an upward trend. It has increased from 2.00 Cr. (Sep 2024) to ₹3.00 Cr., marking an increase of ₹1.00 Cr..
For Interest, as of Dec 2024, the value is ₹7.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 5.00 Cr. (Sep 2024) to ₹7.00 Cr., marking an increase of ₹2.00 Cr..
For Depreciation, as of Dec 2024, the value is ₹18.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 18.00 Cr..
For Profit before tax, as of Dec 2024, the value is ₹51.00 Cr.. The value appears to be declining and may need further review. It has decreased from 52.00 Cr. (Sep 2024) to ₹51.00 Cr., marking a decrease of 1.00 Cr..
For Tax %, as of Dec 2024, the value is 7.00%. The value appears to be increasing, which may not be favorable. It has increased from 5.00% (Sep 2024) to 7.00%, marking an increase of 2.00%.
For Net Profit, as of Dec 2024, the value is ₹47.00 Cr.. The value appears to be declining and may need further review. It has decreased from 49.00 Cr. (Sep 2024) to ₹47.00 Cr., marking a decrease of 2.00 Cr..
For EPS in Rs, as of Dec 2024, the value is 1.76. The value appears to be declining and may need further review. It has decreased from ₹1.85 (Sep 2024) to 1.76, marking a decrease of ₹0.09.

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, 3:02 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	2,186	2,515	2,106	2,247	2,006	1,247	775	533	756	1,103	974	1,087	1,325
Expenses	1,936	2,257	1,859	2,041	1,846	1,135	659	436	628	994	863	843	1,043
Operating Profit	251	258	248	206	160	112	116	98	128	110	110	244	283
OPM %	11%	10%	12%	9%	8%	9%	15%	18%	17%	10%	11%	22%	21%
Other Income	10	27	32	24	18	13	24	28	-44	24	16	18	16
Interest	31	31	26	26	23	17	13	21	4	18	28	23	22
Depreciation	121	145	166	173	132	87	82	78	64	105	69	66	73
Profit before tax	108	108	87	31	22	21	45	26	15	10	28	172	203
Tax %	20%	24%	29%	39%	66%	56%	35%	8%	-64%	98%	14%	6%
Net Profit	87	82	62	19	8	9	29	24	24	0	24	161	190
EPS in Rs	3.04	2.72	1.85	0.68	0.40	0.40	1.08	0.91	1.51	0.00	0.91	6.05	7.14
Dividend Payout %	3%	4%	5%	14%	25%	24%	11%	11%	7%	3,750%	11%	2%

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	2023-2024
YoY Net Profit Growth (%)	-5.75%	-24.39%	-69.35%	-57.89%	12.50%	222.22%	-17.24%	0.00%	-100.00%	570.83%
Change in YoY Net Profit Growth (%)	0.00%	-18.64%	-44.96%	11.46%	70.39%	209.72%	-239.46%	17.24%	-100.00%	670.83%

Responsive Industries Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	-8%
5 Years:	7%
3 Years:	13%
TTM:	28%

Compounded Profit Growth
10 Years:	10%
5 Years:	41%
3 Years:	36%
TTM:	38%

Stock Price CAGR
10 Years:	6%
5 Years:	20%
3 Years:	7%
1 Year:	-28%

Return on Equity
10 Years:	4%
5 Years:	6%
3 Years:	6%
Last Year:	15%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 7:46 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	26	26	26	26	26	26	26	26	26	26	27	27	27
Reserves	605	739	817	855	863	871	896	917	941	942	946	1,110	1,208
Borrowings	753	799	550	420	382	223	109	167	198	236	260	215	208
Other Liabilities	148	279	261	402	263	268	220	232	102	174	102	194	347
Total Liabilities	1,532	1,843	1,654	1,703	1,535	1,389	1,251	1,342	1,268	1,378	1,334	1,546	1,790
Fixed Assets	1,026	1,150	1,063	919	801	765	692	617	915	820	691	815	815
CWIP	0	0	0	7	0	0	0	0	0	0	0	0	0
Investments	123	10	8	14	15	38	19	13	10	12	13	11	11
Other Assets	382	683	583	763	718	586	540	712	343	546	630	720	963
Total Assets	1,532	1,843	1,654	1,703	1,535	1,389	1,251	1,342	1,268	1,378	1,334	1,546	1,790

Below is a detailed analysis of the balance sheet data for Responsive 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 ₹27.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹27.00 Cr..
For Reserves, as of Sep 2024, the value is ₹1,208.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹1,110.00 Cr. (Mar 2024) to ₹1,208.00 Cr., marking an increase of 98.00 Cr..
For Borrowings, as of Sep 2024, the value is ₹208.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from ₹215.00 Cr. (Mar 2024) to ₹208.00 Cr., marking a decrease of 7.00 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹347.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹194.00 Cr. (Mar 2024) to ₹347.00 Cr., marking an increase of 153.00 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹1,790.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹1,546.00 Cr. (Mar 2024) to ₹1,790.00 Cr., marking an increase of 244.00 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹815.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹815.00 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 ₹11.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹11.00 Cr..
For Other Assets, as of Sep 2024, the value is ₹963.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹720.00 Cr. (Mar 2024) to ₹963.00 Cr., marking an increase of 243.00 Cr..
For Total Assets, as of Sep 2024, the value is ₹1,790.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹1,546.00 Cr. (Mar 2024) to ₹1,790.00 Cr., marking an increase of 244.00 Cr..

Notably, the Reserves (₹1,208.00 Cr.) exceed the Borrowings (208.00 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 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	255	105	220	164	107	142	306	90	145	-20	7	225
Cash from Investing Activity +	-211	-48	-80	32	-36	-29	-253	-94	-166	-5	-5	-156
Cash from Financing Activity +	-65	90	-263	-160	-58	-177	-62	32	25	18	-10	-77
Net Cash Flow	-21	146	-123	37	13	-64	-9	28	4	-7	-7	-8

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	-502.00	-541.00	-302.00	-214.00	-222.00	-111.00	7.00	-69.00	-70.00	-126.00	-150.00	29.00

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 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	31	47	53	96	74	115	76	150	79	91	127	186
Inventory Days	15	10	13	8	26	41	51	59	71	81	114	66
Days Payable	6	5	4	36	6	9	4	42	32	48	37	83
Cash Conversion Cycle	41	52	62	68	94	148	123	167	118	124	204	169
Working Capital Days	40	51	62	56	67	118	102	166	110	123	182	176
ROCE %	10%	8%	7%	4%	3%	3%	5%	4%	6%	2%	5%	15%

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	49.58%	49.58%	58.94%	58.94%	58.94%	58.94%	58.94%	58.94%	58.58%	58.58%	58.58%	58.58%
FIIs	5.36%	5.36%	35.69%	35.60%	35.67%	35.67%	35.45%	35.12%	35.08%	35.12%	34.77%	32.48%
DIIs	3.59%	3.56%	3.56%	3.56%	3.56%	3.56%	3.56%	3.57%	3.59%	3.59%	3.56%	3.51%
Public	41.47%	41.50%	1.82%	1.89%	1.82%	1.83%	2.06%	2.36%	2.76%	2.72%	3.08%	5.43%
No. of Shareholders	5,931	5,478	6,559	7,863	7,009	6,473	10,237	12,781	14,277	14,974	16,566	18,643

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
Motilal Oswal Nifty Microcap 250 Index Fund	32,497	0.18	1.04	32,497	2025-03-04	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	1.00	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	6.05	0.92	0.01	1.54	0.92
Diluted EPS (Rs.)	6.05	0.92	0.01	1.54	0.92
Cash EPS (Rs.)	8.53	3.56	4.02	3.38	3.90
Book Value[Excl.RevalReserv]/Share (Rs.)	42.65	39.56	38.21	38.16	42.04
Book Value[Incl.RevalReserv]/Share (Rs.)	42.65	39.56	38.21	38.16	42.04
Revenue From Operations / Share (Rs.)	40.77	37.09	42.03	28.79	20.31
PBDIT / Share (Rs.)	9.80	4.80	5.09	5.15	4.79
PBIT / Share (Rs.)	7.31	2.17	1.08	2.69	1.82
PBT / Share (Rs.)	6.45	1.08	0.39	0.56	1.01
Net Profit / Share (Rs.)	6.05	0.93	0.01	0.92	0.92
NP After MI And SOA / Share (Rs.)	6.05	0.91	0.00	1.54	0.92
PBDIT Margin (%)	24.03	12.94	12.09	17.87	23.57
PBIT Margin (%)	17.94	5.84	2.55	9.35	8.96
PBT Margin (%)	15.83	2.92	0.93	1.97	4.97
Net Profit Margin (%)	14.83	2.50	0.01	3.22	4.57
NP After MI And SOA Margin (%)	14.83	2.46	0.00	5.33	4.53
Return on Networth / Equity (%)	14.18	2.39	0.00	4.16	2.56
Return on Capital Employeed (%)	16.59	5.28	2.68	6.75	4.22
Return On Assets (%)	10.43	1.71	0.00	3.18	1.80
Long Term Debt / Equity (X)	0.01	0.01	0.03	0.03	0.00
Total Debt / Equity (X)	0.18	0.25	0.24	0.20	0.17
Asset Turnover Ratio (%)	0.73	0.43	0.40	0.30	0.40
Current Ratio (X)	1.96	1.96	1.69	1.56	1.65
Quick Ratio (X)	1.62	1.30	1.12	1.10	1.40
Inventory Turnover Ratio (X)	2.22	2.27	2.92	3.96	4.15
Dividend Payout Ratio (NP) (%)	0.00	11.10	3759.15	4.00	16.85
Dividend Payout Ratio (CP) (%)	0.00	2.86	2.53	1.54	3.99
Earning Retention Ratio (%)	0.00	88.90	-3659.15	96.00	83.15
Cash Earning Retention Ratio (%)	0.00	97.14	97.47	98.46	96.01
Interest Coverage Ratio (X)	11.40	4.43	7.47	35.39	5.91
Interest Coverage Ratio (Post Tax) (X)	8.04	1.86	1.01	21.01	2.15
Enterprise Value (Cr.)	7589.27	3502.14	5014.45	4588.10	2408.81
EV / Net Operating Revenue (X)	6.98	3.60	4.54	6.07	4.52
EV / EBITDA (X)	29.05	27.79	37.56	33.97	19.16
MarketCap / Net Operating Revenue (X)	6.81	3.35	4.34	5.84	4.00
Retention Ratios (%)	0.00	88.89	-3659.15	95.99	83.14
Price / BV (X)	6.51	3.25	4.95	4.56	2.26
Price / Net Operating Revenue (X)	6.81	3.35	4.34	5.84	4.00
EarningsYield	0.02	0.01	0.00	0.01	0.01

After reviewing the key financial ratios for Responsive 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 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 1.00.
For Basic EPS (Rs.), as of Mar 24, the value is 6.05. This value is within the healthy range. It has increased from 0.92 (Mar 23) to 6.05, marking an increase of 5.13.
For Diluted EPS (Rs.), as of Mar 24, the value is 6.05. This value is within the healthy range. It has increased from 0.92 (Mar 23) to 6.05, marking an increase of 5.13.
For Cash EPS (Rs.), as of Mar 24, the value is 8.53. This value is within the healthy range. It has increased from 3.56 (Mar 23) to 8.53, marking an increase of 4.97.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 42.65. It has increased from 39.56 (Mar 23) to 42.65, marking an increase of 3.09.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 42.65. It has increased from 39.56 (Mar 23) to 42.65, marking an increase of 3.09.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 40.77. It has increased from 37.09 (Mar 23) to 40.77, marking an increase of 3.68.
For PBDIT / Share (Rs.), as of Mar 24, the value is 9.80. This value is within the healthy range. It has increased from 4.80 (Mar 23) to 9.80, marking an increase of 5.00.
For PBIT / Share (Rs.), as of Mar 24, the value is 7.31. This value is within the healthy range. It has increased from 2.17 (Mar 23) to 7.31, marking an increase of 5.14.
For PBT / Share (Rs.), as of Mar 24, the value is 6.45. This value is within the healthy range. It has increased from 1.08 (Mar 23) to 6.45, marking an increase of 5.37.
For Net Profit / Share (Rs.), as of Mar 24, the value is 6.05. This value is within the healthy range. It has increased from 0.93 (Mar 23) to 6.05, marking an increase of 5.12.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 6.05. This value is within the healthy range. It has increased from 0.91 (Mar 23) to 6.05, marking an increase of 5.14.
For PBDIT Margin (%), as of Mar 24, the value is 24.03. This value is within the healthy range. It has increased from 12.94 (Mar 23) to 24.03, marking an increase of 11.09.
For PBIT Margin (%), as of Mar 24, the value is 17.94. This value is within the healthy range. It has increased from 5.84 (Mar 23) to 17.94, marking an increase of 12.10.
For PBT Margin (%), as of Mar 24, the value is 15.83. This value is within the healthy range. It has increased from 2.92 (Mar 23) to 15.83, marking an increase of 12.91.
For Net Profit Margin (%), as of Mar 24, the value is 14.83. This value exceeds the healthy maximum of 10. It has increased from 2.50 (Mar 23) to 14.83, marking an increase of 12.33.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 14.83. This value is within the healthy range. It has increased from 2.46 (Mar 23) to 14.83, marking an increase of 12.37.
For Return on Networth / Equity (%), as of Mar 24, the value is 14.18. This value is below the healthy minimum of 15. It has increased from 2.39 (Mar 23) to 14.18, marking an increase of 11.79.
For Return on Capital Employeed (%), as of Mar 24, the value is 16.59. This value is within the healthy range. It has increased from 5.28 (Mar 23) to 16.59, marking an increase of 11.31.
For Return On Assets (%), as of Mar 24, the value is 10.43. This value is within the healthy range. It has increased from 1.71 (Mar 23) to 10.43, marking an increase of 8.72.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.01. This value is below the healthy minimum of 0.2. There is no change compared to the previous period (Mar 23) which recorded 0.01.
For Total Debt / Equity (X), as of Mar 24, the value is 0.18. This value is within the healthy range. It has decreased from 0.25 (Mar 23) to 0.18, marking a decrease of 0.07.
For Asset Turnover Ratio (%), as of Mar 24, the value is 0.73. It has increased from 0.43 (Mar 23) to 0.73, marking an increase of 0.30.
For Current Ratio (X), as of Mar 24, the value is 1.96. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 1.96.
For Quick Ratio (X), as of Mar 24, the value is 1.62. This value is within the healthy range. It has increased from 1.30 (Mar 23) to 1.62, marking an increase of 0.32.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 2.22. This value is below the healthy minimum of 4. It has decreased from 2.27 (Mar 23) to 2.22, marking a decrease of 0.05.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 11.10 (Mar 23) to 0.00, marking a decrease of 11.10.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 2.86 (Mar 23) to 0.00, marking a decrease of 2.86.
For Earning Retention Ratio (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 88.90 (Mar 23) to 0.00, marking a decrease of 88.90.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 97.14 (Mar 23) to 0.00, marking a decrease of 97.14.
For Interest Coverage Ratio (X), as of Mar 24, the value is 11.40. This value is within the healthy range. It has increased from 4.43 (Mar 23) to 11.40, marking an increase of 6.97.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 8.04. This value is within the healthy range. It has increased from 1.86 (Mar 23) to 8.04, marking an increase of 6.18.
For Enterprise Value (Cr.), as of Mar 24, the value is 7,589.27. It has increased from 3,502.14 (Mar 23) to 7,589.27, marking an increase of 4,087.13.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 6.98. This value exceeds the healthy maximum of 3. It has increased from 3.60 (Mar 23) to 6.98, marking an increase of 3.38.
For EV / EBITDA (X), as of Mar 24, the value is 29.05. This value exceeds the healthy maximum of 15. It has increased from 27.79 (Mar 23) to 29.05, marking an increase of 1.26.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 6.81. This value exceeds the healthy maximum of 3. It has increased from 3.35 (Mar 23) to 6.81, marking an increase of 3.46.
For Retention Ratios (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 30. It has decreased from 88.89 (Mar 23) to 0.00, marking a decrease of 88.89.
For Price / BV (X), as of Mar 24, the value is 6.51. This value exceeds the healthy maximum of 3. It has increased from 3.25 (Mar 23) to 6.51, marking an increase of 3.26.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 6.81. This value exceeds the healthy maximum of 3. It has increased from 3.35 (Mar 23) to 6.81, marking an increase of 3.46.
For EarningsYield, as of Mar 24, the value is 0.02. This value is below the healthy minimum of 5. It has increased from 0.01 (Mar 23) to 0.02, marking an increase of 0.01.

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 Responsive Industries Ltd as of March 10, 2025 is: ₹165.50

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 March 10, 2025, Responsive Industries Ltd is Overvalued by 20.05% compared to the current share price 207.00

Intrinsic Value of Responsive Industries Ltd as of March 10, 2025 is: 225.81

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 March 10, 2025, Responsive Industries Ltd is Undervalued by 9.09% compared to the current share price 207.00

Last 5 Year EPS CAGR: 36.44%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has higher reserves (900.77 cr) compared to borrowings (347.69 cr), indicating strong financial stability. The company has shown consistent growth in sales (234.77 cr) and profit (67.38 cr) over the years.	The stock has a low average ROCE of 6.00%, which may not be favorable. The stock has a high average Working Capital Days of 104.42, which may not be favorable. The stock has a high average Cash Conversion Cycle of 114.17, which may not be favorable.

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 Responsive Industries Ltd:
1. Net Profit Margin: 14.83%
  - 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: 16.59% (Industry Average ROCE: 16.32%)
  - 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%: 14.18% (Industry Average ROE: 13.87%)
  - 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): 8.04
  - 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: 1.62
  - 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: 29 (Industry average Stock P/E: 28.81)
  - 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: 0.18
  - 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

Responsive Industries Ltd. is a Public Limited Listed company incorporated on 13/07/1982 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L65100MH1982PLC027797 and registration number is 027797. Currently Company is involved in the business activities of Manufacture of other plastics products. Company's Total Operating Revenue is Rs. 654.95 Cr. and Equity Capital is Rs. 26.69 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Furniture, Furnishing & Flooring	Village Betegaon, Mahagaon Road, Thane District Maharashtra 401501	investor@responsiveindustries.com http://www.responsiveindustries.com

Management
Name	Position Held
Mr. Rishabh Agarwal	Chairman & Non-Exe.Director
Mr. Mehul Vala	WholeTime Director & CEO
Ms. Mita Jha	Ind. Non-Executive Director
Mr. Sadanand Morab	Ind. Non-Executive Director
Mr. Sanjiv Swarup	Ind. Non-Executive Director

FAQ

What is the latest intrinsic value of Responsive Industries Ltd?

The latest intrinsic value of Responsive Industries Ltd as on 09 March 2025 is ₹165.50, which is 20.05% lower than the current market price of 207.00, indicating the stock is overvalued by 20.05%. The intrinsic value of Responsive Industries Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹5,514 Cr. and recorded a high/low of ₹339/183 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹1,208 Cr and total liabilities of ₹1,790 Cr.

What is the Market Cap of Responsive Industries Ltd?

The Market Cap of Responsive Industries Ltd is 5,514 Cr..

What is the current Stock Price of Responsive Industries Ltd as on 09 March 2025?

The current stock price of Responsive Industries Ltd as on 09 March 2025 is ₹207.

What is the High / Low of Responsive Industries Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Responsive Industries Ltd stocks is ₹339/183.

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

The Stock P/E of Responsive Industries Ltd is 29.0.

What is the Book Value of Responsive Industries Ltd?

The Book Value of Responsive Industries Ltd is 46.3.

What is the Dividend Yield of Responsive Industries Ltd?

The Dividend Yield of Responsive Industries Ltd is 0.05 %.

What is the ROCE of Responsive Industries Ltd?

The ROCE of Responsive Industries Ltd is 15.2 %.

What is the ROE of Responsive Industries Ltd?

The ROE of Responsive Industries Ltd is 15.4 %.

What is the Face Value of Responsive Industries Ltd?

The Face Value of Responsive Industries Ltd is 1.00.