Nifty

:

25069.20

Sensex

:

81785.74

-44.80 (-0.18%)
-118.96 (-0.15%)

Login

Nifty
Sensex

:
:

25069.20
81785.74

-44.80 (-0.18%)
-118.96 (-0.15%)

Remi Edelstahl Tubulars Ltd.

Steel & Iron Products

Rating :

65/99

BSE: 513043 | NSE: Not Listed

Watchlist

NSE BSE

161.15

15-Sep-2025

Open
High
Low
Previous Close

161
163
160
162.75

Volume
Traded Value (lacs)
52 Week High
52 Week Low

3678
594195
163
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

176.98
65.93
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

190.19
N/A
3.87

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.23
11.00
0.92

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
10.08
8.66

PAT CAGR (%)

10 Years
5 Years
3 Years

-
64.75
161.10

P:E (Median)

8 Years
5 Years
3 Years

28.80
31.21
38.40

P:BV (Average)

8 Years
5 Years
3 Years

1.38
1.43
1.86

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.74
12.93
15.04

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 26.62 22.97 15.89% 40.72 40.33 0.97% 42.91 28.35 51.36% 31.95 27.26 17.20%
Expenses 25.90 21.66 19.58% 38.97 37.49 3.95% 40.51 27.13 49.32% 29.54 25.33 16.62%
EBITDA 0.72 1.31 -45.04% 1.75 2.84 -38.38% 2.41 1.22 97.54% 2.41 1.93 24.87%
EBIDTM 2.70% 5.72% 4.30% 7.05% 5.61% 4.29% 7.55% 7.08%
Other Income 0.73 0.06 1,116.67% 0.11 0.81 -86.42% 0.22 0.14 57.14% 0.12 0.06 100.00%
Interest 0.34 0.28 21.43% 0.39 0.59 -33.90% 0.40 0.40 0.00% 0.29 0.32 -9.38%
Depreciation 0.83 0.84 -1.19% 0.94 0.93 1.08% 0.90 0.87 3.45% 0.84 0.87 -3.45%
PBT 0.28 0.26 7.69% 0.54 2.13 -74.65% 1.32 0.08 1,550.00% 1.41 0.80 76.25%
Tax 0.07 0.06 16.67% 0.12 0.55 -78.18% 0.50 0.02 2,400.00% 0.15 0.22 -31.82%
PAT 0.21 0.20 5.00% 0.42 1.57 -73.25% 0.83 0.06 1,283.33% 1.26 0.58 117.24%
PATM 0.79% 0.86% 1.02% 3.90% 1.92% 0.22% 3.94% 2.12%
EPS 0.19 0.18 5.56% 0.38 1.43 -73.43% 0.75 0.06 1,150.00% 1.14 0.53 115.09%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 142.20 138.56 117.13 134.80 105.60 82.22 105.16 124.58 59.57 66.19 100.84 Net Sales Growth 19.59% 18.30% -13.11% 27.65% 28.44% -21.81% -15.59% 109.13% -10.00% -34.36% Cost Of Goods Sold 100.40 96.38 80.96 102.94 73.89 57.72 76.58 91.69 37.49 49.67 75.37 Gross Profit 41.80 42.18 36.17 31.86 31.71 24.50 28.58 32.89 22.08 16.53 25.47 GP Margin 29.40% 30.44% 30.88% 23.64% 30.03% 29.80% 27.18% 26.40% 37.07% 24.97% 25.26% Total Expenditure 134.92 130.38 110.92 129.40 99.33 77.16 97.80 116.78 56.43 68.45 101.61 Power & Fuel Cost - 4.71 4.53 3.89 3.39 2.58 1.86 3.54 2.56 2.07 3.42 % Of Sales - 3.40% 3.87% 2.89% 3.21% 3.14% 1.77% 2.84% 4.30% 3.13% 3.39% Employee Cost - 11.03 10.68 8.28 8.42 6.55 7.25 6.70 6.40 6.29 7.58 % Of Sales - 7.96% 9.12% 6.14% 7.97% 7.97% 6.89% 5.38% 10.74% 9.50% 7.52% Manufacturing Exp. - 12.69 10.82 10.50 9.24 7.25 8.18 11.11 7.30 5.46 8.72 % Of Sales - 9.16% 9.24% 7.79% 8.75% 8.82% 7.78% 8.92% 12.25% 8.25% 8.65% General & Admin Exp. - 2.08 1.52 1.71 1.09 1.12 1.57 1.10 1.04 1.25 1.70 % Of Sales - 1.50% 1.30% 1.27% 1.03% 1.36% 1.49% 0.88% 1.75% 1.89% 1.69% Selling & Distn. Exp. - 2.46 1.38 1.36 1.96 0.95 1.22 0.54 0.69 2.65 3.51 % Of Sales - 1.78% 1.18% 1.01% 1.86% 1.16% 1.16% 0.43% 1.16% 4.00% 3.48% Miscellaneous Exp. - 1.02 1.04 0.71 1.34 0.98 1.14 2.10 0.96 1.07 3.51 % Of Sales - 0.74% 0.89% 0.53% 1.27% 1.19% 1.08% 1.69% 1.61% 1.62% 1.29% EBITDA 7.29 8.18 6.21 5.40 6.27 5.06 7.36 7.80 3.14 -2.26 -0.77 EBITDA Margin 5.13% 5.90% 5.30% 4.01% 5.94% 6.15% 7.00% 6.26% 5.27% -3.41% -0.76% Other Income 1.18 0.51 1.20 0.86 1.58 1.31 1.40 1.71 1.75 3.14 3.95 Interest 1.42 1.65 2.02 2.31 1.95 1.91 3.78 4.29 3.05 4.04 7.28 Depreciation 3.51 3.51 3.53 3.68 3.82 4.22 4.71 4.77 4.78 4.71 4.84 PBT 3.55 3.53 1.86 0.27 2.07 0.24 0.26 0.45 -2.96 -7.86 -8.93 Tax 0.84 0.86 0.47 0.13 1.43 0.02 0.11 0.33 -1.02 -3.49 -2.83 Tax Rate 23.66% 24.36% 25.27% 48.15% 69.08% 8.33% 42.31% 73.33% 34.46% 44.40% 31.69% PAT 2.72 2.67 1.39 0.15 0.64 0.22 0.14 0.12 -1.94 -4.38 -6.09 PAT before Minority Interest 2.72 2.67 1.39 0.15 0.64 0.22 0.14 0.12 -1.94 -4.38 -6.09 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.91% 1.93% 1.19% 0.11% 0.61% 0.27% 0.13% 0.10% -3.26% -6.62% -6.04% PAT Growth 12.86% 92.09% 826.67% -76.56% 190.91% 57.14% 16.67% - - - EPS 2.47 2.43 1.26 0.14 0.58 0.20 0.13 0.11 -1.76 -3.98 -5.54

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 45.99 43.46 42.32 42.10 41.59 41.31 41.30 41.12 43.00 41.37 Share Capital 10.98 10.98 10.98 10.98 10.98 10.98 10.98 10.98 10.98 9.98 Total Reserves 35.01 32.48 31.34 31.12 30.61 30.33 30.32 30.14 32.02 31.39 Non-Current Liabilities 12.47 12.98 12.63 22.06 25.00 25.69 32.29 30.92 19.23 32.36 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 9.00 10.46 10.78 18.31 22.01 21.54 28.49 28.43 15.74 26.29 Long Term Provisions 1.02 0.90 0.61 0.68 0.39 0.41 0.33 0.47 0.49 0.00 Current Liabilities 18.24 28.34 28.50 27.80 22.18 21.01 34.37 31.34 30.58 36.61 Trade Payables 7.06 2.13 9.59 10.74 4.45 6.50 12.15 4.74 5.80 8.70 Other Current Liabilities 3.65 3.73 5.74 4.20 4.47 7.93 7.46 4.78 7.55 7.12 Short Term Borrowings 5.96 19.72 13.06 12.53 13.19 6.36 14.73 21.76 17.09 20.74 Short Term Provisions 1.56 2.76 0.11 0.33 0.08 0.22 0.03 0.07 0.14 0.06 Total Liabilities 76.70 84.78 83.45 91.96 88.77 88.01 107.96 103.38 92.81 110.34 Net Block 24.92 21.58 24.34 27.59 30.90 34.23 36.37 40.55 44.50 47.52 Gross Block 96.41 90.06 90.54 90.10 89.60 88.98 86.49 86.13 85.33 83.88 Accumulated Depreciation 71.49 68.48 66.19 62.52 58.70 54.75 50.12 45.57 40.83 36.36 Non Current Assets 27.03 22.72 25.07 28.14 36.40 34.54 38.14 46.16 46.33 49.45 Capital Work in Progress 0.00 0.09 0.09 0.00 0.00 0.00 0.89 0.04 0.08 0.05 Non Current Investment 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.62 Long Term Loans & Adv. 1.90 0.63 0.29 0.33 0.28 0.25 0.83 0.36 0.53 1.26 Other Non Current Assets 0.15 0.36 0.29 0.17 5.16 0.00 0.00 5.15 1.17 0.00 Current Assets 49.68 62.06 58.38 63.82 52.37 53.48 69.82 57.22 46.48 60.89 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 27.58 28.58 31.39 34.76 22.92 28.38 33.94 31.31 30.26 38.31 Sundry Debtors 16.54 28.99 22.92 21.20 25.36 15.09 21.38 20.75 11.85 16.59 Cash & Bank 1.75 1.40 2.05 5.46 1.34 6.42 6.19 0.82 0.77 2.07 Other Current Assets 3.81 1.15 0.53 0.85 2.75 3.58 8.31 4.35 3.60 3.92 Short Term Loans & Adv. 3.12 1.93 1.49 1.55 2.12 2.80 7.33 3.64 3.16 3.01 Net Current Assets 31.44 33.72 29.88 36.02 30.19 32.46 35.45 25.88 15.91 24.28 Total Assets 76.71 84.78 83.45 91.96 88.77 88.02 107.96 103.38 92.81 110.34

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 24.18 -5.29 8.33 5.22 -4.55 18.58 7.08 -14.00 5.61 17.09 PBT 3.53 1.86 0.27 2.07 0.24 0.26 0.45 -2.96 -7.83 -8.93 Adjustment 4.36 3.99 5.70 5.20 4.77 6.86 7.21 5.90 5.12 8.45 Changes in Working Capital 16.26 -11.14 2.29 -0.96 -9.63 11.72 2.83 -14.59 10.47 23.55 Cash after chg. in Working capital 24.15 -5.29 8.26 6.31 -4.63 18.83 10.49 -11.65 7.76 23.07 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 -3.47 -2.42 -2.82 -5.97 Tax Paid 0.03 0.00 -0.02 -0.93 -0.01 0.00 0.00 0.00 0.67 -0.01 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.09 -0.17 0.09 -0.25 0.06 0.08 0.00 0.00 Cash From Investing Activity -6.25 0.43 -0.48 -0.16 -0.23 -1.07 -0.40 0.51 1.26 1.79 Net Fixed Assets -6.26 0.48 -0.53 -0.50 -0.62 -1.60 -1.21 -0.76 -1.48 -0.37 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.56 0.00 Others 0.01 -0.05 0.05 0.34 0.39 0.53 0.81 1.27 2.18 2.16 Cash from Financing Activity -17.57 4.21 -11.26 -0.94 4.81 -17.28 -6.45 17.52 -6.99 -18.71 Net Cash Inflow / Outflow 0.35 -0.65 -3.41 4.12 0.03 0.24 0.22 4.03 -0.13 0.17 Opening Cash & Equivalents 1.40 2.05 5.46 1.34 1.31 6.19 5.97 1.94 2.07 1.90 Closing Cash & Equivalent 1.75 1.40 2.05 5.46 1.34 6.42 6.19 5.97 1.94 2.07

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 41.88 39.57 38.53 38.34 37.87 37.62 37.60 37.44 39.16 41.44 ROA 3.31% 1.65% 0.17% 0.71% 0.24% 0.15% 0.11% -1.98% -4.31% -4.76% ROE 5.97% 3.24% 0.35% 1.54% 0.52% 0.35% 0.28% -4.61% -10.38% -13.72% ROCE 7.70% 5.53% 3.69% 5.34% 2.92% 5.21% 5.35% 0.12% -4.61% -1.60% Fixed Asset Turnover 1.49 1.30 1.49 1.18 0.92 1.20 1.44 0.70 0.85 1.29 Receivable days 59.96 80.88 59.73 80.47 89.78 63.28 61.71 98.61 72.04 60.40 Inventory Days 73.97 93.44 89.55 99.68 113.86 108.16 95.59 186.22 173.67 169.87 Payable days 17.41 26.42 36.03 37.51 34.61 44.43 25.41 36.14 34.10 43.46 Cash Conversion Cycle 116.52 147.91 113.25 142.64 169.03 127.01 131.90 248.69 211.61 186.81 Total Debt/Equity 0.33 0.70 0.57 0.74 0.86 0.69 1.06 1.24 0.78 1.16 Interest Cover 3.13 1.92 1.12 2.06 1.13 1.07 1.10 0.03 -0.95 -0.23

Top Investors:

hanuman forging and engineering private limited

Annual Reports:

News Update:

Remi Edelstahl Tub. - Quarterly Results
29th Jul 2025, 20:21 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback