Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:33 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: | NSE:

RM Drip & Sprinklers Systems Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹32.20Overvalued by 21.84%vs CMP ₹41.20

P/E (29.2) × ROE (39.7%) × BV (₹3.47) × DY (0.07%)

₹18.51Overvalued by 55.07%vs CMP ₹41.20
MoS: -122.6% (Negative)Confidence: 63/100 (Moderate)Models: 1 Fair, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹38.8324%Fair (-5.8%)
Graham NumberEarnings₹10.4914%Over (-74.5%)
Earnings PowerEarnings₹1.0111%Over (-97.5%)
DCFCash Flow₹32.9711%Over (-20%)
Net Asset ValueAssets₹3.498%Over (-91.5%)
EV/EBITDAEnterprise₹16.839%Over (-59.2%)
Earnings YieldEarnings₹14.108%Over (-65.8%)
ROCE CapitalReturns₹7.079%Over (-82.8%)
Revenue MultipleRevenue₹7.826%Over (-81%)
Consensus (9 models)₹18.51100%Overvalued
Key Drivers: Wide model spread (₹1–₹39) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 20.6%

*Investments are subject to market risks

Investment Snapshot

74
RM Drip & Sprinklers Systems Ltd scores 74/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health77/100 · Strong
ROCE 44.7% ExcellentROE 39.7% ExcellentD/E 0.14 Low debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money60/100 · Moderate
FII holding up 0.38% (6mo) Slight increasePromoter holding at 21.1% StableShareholders up 32% Retail surge
Earnings Quality55/100 · Moderate
OPM expanding (-2% → 19%) ImprovingWorking capital: 212 days Capital intensive
Quarterly Momentum90/100 · Strong
Revenue (4Q): +77% YoY AcceleratingProfit (4Q): +119% YoY Strong
Industry Rank85/100 · Strong
P/E 29.2 vs industry 30.0 In-lineROCE 44.7% vs industry 18.8% Above peersROE 39.7% vs industry 14.9% Above peers3Y sales CAGR: 93% High growth

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, 3:33 am

Market Cap 1,028 Cr.
Current Price 41.2
Intrinsic Value₹18.51
High / Low 124/35.0
Stock P/E29.2
Book Value 3.47
Dividend Yield0.07 %
ROCE44.7 %
ROE39.7 %
Face Value 1.00
PEG Ratio1.42

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

View Share Price Target for RM Drip & Sprinklers Systems Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
RM Drip & Sprinklers Systems Ltd 1,028 Cr. 41.2 124/35.029.2 3.470.07 %44.7 %39.7 % 1.00
Mahindra EPC Irrigation Ltd 281 Cr. 101 185/91.918.0 62.20.00 %6.85 %4.27 % 10.0
Jain Irrigation Systems Ltd 2,142 Cr. 29.4 66.4/27.142.7 81.70.00 %4.94 %0.61 % 2.00
Industry Average1,150.33 Cr57.2029.9749.120.02%18.83%14.86%4.33

All Competitor Stocks of RM Drip & Sprinklers Systems Ltd

Quarterly Result

MetricMar 2018Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 2217174848303175
Expenses 1814143333222352
Operating Profit 43315159823
OPM % 18%17%17%31%31%29%27%30%
Other Income 00000020
Interest 00011111
Depreciation 11111111
Profit before tax 32214147821
Tax % 28%27%28%25%25%27%30%33%
Net Profit 22210105614
EPS in Rs 0.300.070.070.410.410.210.230.56

Last Updated: February 4, 2026, 12:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 1:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 35122843222318181150130184
Expenses 3510253826191617124595130
Operating Profit 00135-3421-153655
OPM % 9%2%12%12%11%-16%17%11%5%-9%11%27%30%
Other Income 0100010013312
Interest 0001111111023
Depreciation 0001211111123
Profit before tax 00022-520-1073250
Tax % 25%47%33%30%31%0%-39%62%77%62%24%26%
Net Profit 00012-530-1052435
EPS in Rs 3.000.500.230.570.23-0.810.420.02-0.140.000.360.961.41
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212022-20232024-2025
YoY Net Profit Growth (%)100.00%-350.00%160.00%-100.00%100.00%380.00%
Change in YoY Net Profit Growth (%)0.00%-450.00%510.00%-260.00%200.00%280.00%

RM Drip & Sprinklers Systems Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2017-2018 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:38%
5 Years:41%
3 Years:94%
TTM:159%
Compounded Profit Growth
10 Years:85%
5 Years:54%
3 Years:202%
TTM:342%
Stock Price CAGR
10 Years:%
5 Years:67%
3 Years:251%
1 Year:233%
Return on Equity
10 Years:17%
5 Years:23%
3 Years:29%
Last Year:40%

Last Updated: September 5, 2025, 12:50 pm

Balance Sheet

Last Updated: December 10, 2025, 3:17 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.010.4812777777152525
Reserves 0111947766265562
Borrowings 13412109898862636
Other Liabilities 11486856109204732
Total Liabilities 25102432272729312967153154
Fixed Assets 1338876765101720
CWIP 0000000000010
Investments 0000000000022
Other Assets 2271524192122252457132132
Total Assets 25102432272729312967153154

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 0113-62231-2-14-22
Cash from Investing Activity + -0-2-2-6-100-113-6-11
Cash from Financing Activity + -02258-2-2-1-3-12033
Net Cash Flow 0011-0-1-01-1-00-0
Free Cash Flow 0-21-4-81211-2-20-34
CFO/OP 79%630%81%81%-111%-60%46%149%122%205%-219%-55%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-1.00-3.00-3.00-9.00-5.00-12.00-4.00-7.00-7.00-9.00-1.0010.00

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 88759186135207224298367497275300
Inventory Days 1095579139857610011713114013885
Days Payable 767712177558010311718726314463
Cash Conversion Cycle 1215448148165203222298311373269323
Working Capital Days 10954-1227102122147170180394208212
ROCE %11%9%19%25%16%-18%14%6%2%5%22%45%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Apr 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 51.91%33.79%27.60%22.97%22.97%13.86%13.86%13.88%17.78%21.06%21.06%21.06%
FIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%2.00%2.12%2.97%3.01%2.50%
DIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.35%0.35%0.35%
Public 48.09%66.21%72.40%77.03%77.03%86.14%86.14%84.12%80.10%75.62%75.57%76.09%
No. of Shareholders 3533653573453071,0711,1671,2931,2441,3115,3807,123

Shareholding Pattern Chart

No. of Shareholders

RM Drip & Sprinklers Systems 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 24
FaceValue 5.0010.00
Basic EPS (Rs.) 10.014.45
Diluted EPS (Rs.) 10.012.54
Cash EPS (Rs.) 5.324.34
Book Value[Excl.RevalReserv]/Share (Rs.) 16.0126.95
Book Value[Incl.RevalReserv]/Share (Rs.) 16.0126.95
Revenue From Operations / Share (Rs.) 26.2633.34
PBDIT / Share (Rs.) 7.335.72
PBIT / Share (Rs.) 6.834.96
PBT / Share (Rs.) 6.474.73
Net Profit / Share (Rs.) 4.823.59
NP After MI And SOA / Share (Rs.) 4.803.59
PBDIT Margin (%) 27.9217.15
PBIT Margin (%) 26.0014.89
PBT Margin (%) 24.6514.19
Net Profit Margin (%) 18.3510.76
NP After MI And SOA Margin (%) 18.2910.76
Return on Networth / Equity (%) 30.0013.31
Return on Capital Employeed (%) 33.7017.22
Return On Assets (%) 15.368.10
Long Term Debt / Equity (X) 0.200.01
Total Debt / Equity (X) 0.330.14
Current Ratio (X) 2.462.25
Quick Ratio (X) 2.101.77
Interest Coverage Ratio (X) 20.6024.63
Interest Coverage Ratio (Post Tax) (X) 14.5416.45
Enterprise Value (Cr.) 1164.45214.86
EV / Net Operating Revenue (X) 17.544.27
EV / EBITDA (X) 62.7924.92
MarketCap / Net Operating Revenue (X) 17.324.17
Price / BV (X) 28.405.16
Price / Net Operating Revenue (X) 17.324.17
EarningsYield 0.010.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company

RM Drip and Sprinklers Systems Ltd. is a Public Limited Listed company incorporated on 20/12/2004 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L27200MH2004PLC150101 and registration number is 150101. Currently Company is involved in the business activities of Manufacture of rubber plates, sheets, strips, rods, tubes, pipes, hoses and profile -shapes etc.. Company’s Total Operating Revenue is Rs. 17.92 Cr. and Equity Capital is Rs. 6.69 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Micro Irrigation SystemsGat No.475, Nasik Maharashtra 422113cs@rmdrip.com
http://www.rmdrip.com
Management
NamePosition Held
Mr. Nivrutti Pandurang KedarManaging Director
Mr. Somnath Khanderao DateNon Exe.Non Ind.Director
Mr. Hiren Surendra MakwanaInd. Non-Executive Director
Mr. Mayur BhattInd. Non-Executive Director
Mrs. Kavita PandareInd. Non-Executive Director

RM Drip and Sprinklers Systems Ltd. Share Price Update

Share PriceValue
Today₹122.50
Previous Day₹117.00

FAQ

What is the intrinsic value of RM Drip & Sprinklers Systems Ltd and is it undervalued?

As of 19 April 2026, RM Drip & Sprinklers Systems Ltd's intrinsic value is ₹18.51, which is 55.07% lower than the current market price of ₹41.20, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (39.7 %), book value (₹3.47), dividend yield (0.07 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of RM Drip & Sprinklers Systems Ltd?

RM Drip & Sprinklers Systems Ltd is trading at ₹41.20 as of 19 April 2026, with a FY2026-2027 high of ₹124 and low of ₹35.0. The stock is currently near its 52-week low. Market cap stands at ₹1,028 Cr..

How does RM Drip & Sprinklers Systems Ltd's P/E ratio compare to its industry?

RM Drip & Sprinklers Systems Ltd has a P/E ratio of 29.2, which is below the industry average of 29.97. This is broadly in line with or below the industry average.

Is RM Drip & Sprinklers Systems Ltd financially healthy?

Key indicators for RM Drip & Sprinklers Systems Ltd: ROCE of 44.7 % indicates efficient capital utilization; ROE of 39.7 % shows strong shareholder returns. Dividend yield is 0.07 %.

Is RM Drip & Sprinklers Systems Ltd profitable and how is the profit trend?

RM Drip & Sprinklers Systems Ltd reported a net profit of ₹24 Cr in Mar 2025 on revenue of ₹130 Cr. Compared to ₹-1 Cr in Mar 2022, the net profit shows an improving trend.

Does RM Drip & Sprinklers Systems Ltd pay dividends?

RM Drip & Sprinklers Systems Ltd has a dividend yield of 0.07 % at the current price of ₹41.20. 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 RM Drip & Sprinklers Systems 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