Nifty

:

25571.25

Sensex

:

82814.71

116.90 (0.46%)
316.57 (0.38%)

Login

Nifty
Sensex

:
:

25571.25
82814.71

116.90 (0.46%)
316.57 (0.38%)

Remsons Industries Ltd.

Auto Ancillary

Rating :

67/99

BSE: 530919 | NSE: REMSONSIND

Watchlist

NSE BSE

114.53

20-Feb-2026

Open
High
Low
Previous Close

116.19
116.19
113.55
114.83

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

35604
4075076.85
157
101.37

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

399.19
22.97
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

463.52
0.26%
2.81

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.34
10.74
6.38

EBITDA CAGR (%)

10 Years
5 Years
3 Years

18.40
29.74
7.65

PAT CAGR (%)

10 Years
5 Years
3 Years

37.76
26.19
19.74

P:E (Median)

8 Years
5 Years
3 Years

27.89
27.89
32.15

P:BV (Average)

8 Years
5 Years
3 Years

4.40
4.40
4.66

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.42
12.42
13.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 92.93 76.55 21.40% 81.88 72.98 12.20% 66.27 61.32 8.07% 67.43 64.47 4.59%
Expenses 84.18 68.36 23.14% 74.85 66.03 13.36% 61.14 56.70 7.83% 62.84 59.64 5.37%
EBITDA 8.75 8.20 6.71% 7.03 6.95 1.15% 5.13 4.63 10.80% 4.59 4.84 -5.17%
EBIDTM 9.42% 10.71% 8.58% 9.53% 7.74% 7.54% 6.82% 7.50%
Other Income 0.89 0.20 345.00% 0.78 1.62 -51.85% 1.49 0.72 106.94% 1.14 0.79 44.30%
Interest 1.57 1.28 22.66% 1.74 1.26 38.10% 1.64 1.07 53.27% 1.27 1.21 4.96%
Depreciation 2.76 2.33 18.45% 2.35 2.31 1.73% 2.24 2.08 7.69% 2.34 2.11 10.90%
PBT 4.58 4.79 -4.38% 3.72 5.01 -25.75% 2.74 3.09 -11.33% 2.13 2.33 -8.58%
Tax 1.22 1.21 0.83% 0.96 1.37 -29.93% 0.71 0.82 -13.41% 0.54 0.59 -8.47%
PAT 3.36 3.58 -6.15% 2.76 3.64 -24.18% 2.02 2.27 -11.01% 1.59 1.73 -8.09%
PATM 3.61% 4.68% 3.37% 4.99% 3.05% 3.71% 2.35% 2.69%
EPS 0.96 1.03 -6.80% 0.79 1.04 -24.04% 0.58 0.65 -10.77% 0.45 0.50 -10.00%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 123.10 102.58 20.00% 115.58 91.31 26.58% 99.63 76.50 30.24% 106.18 81.00 31.09%
Expenses 108.44 90.19 20.24% 102.26 83.81 22.01% 89.04 70.01 27.18% 95.22 73.00 30.44%
EBITDA 14.66 12.39 18.32% 13.32 7.50 77.60% 10.59 6.50 62.92% 10.96 8.00 37.00%
EBIDTM 11.91% 12.08% 11.52% 8.21% 10.63% 8.49% 10.33% 9.87%
Other Income 0.66 0.21 214.29% 0.87 1.60 -45.62% 1.18 0.69 71.01% 0.78 1.63 -52.15%
Interest 2.00 1.71 16.96% 2.12 1.67 26.95% 2.04 1.45 40.69% 1.57 1.55 1.29%
Depreciation 4.42 3.76 17.55% 3.89 3.25 19.69% 3.66 2.96 23.65% 1.72 2.94 -41.50%
PBT 8.05 6.40 25.78% 8.18 4.19 95.23% 6.06 3.69 64.23% 8.18 5.16 58.53%
Tax 1.70 1.66 2.41% 1.79 1.20 49.17% 1.27 1.00 27.00% 1.63 0.01 16,200.00%
PAT 6.35 4.74 33.97% 6.39 2.99 113.71% 4.80 2.69 78.44% 6.55 5.15 27.18%
PATM 5.16% 4.62% 5.53% 3.27% 4.81% 3.51% 6.17% 6.36%
EPS 1.47 1.14 28.95% 1.16 0.90 28.89% 1.04 0.15 593.33% 1.31 1.48 -11.49%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 308.51 278.29 256.97 263.96 223.28 195.48 159.18 149.38 128.13 118.53 113.96 Net Sales Growth 12.06% 8.30% -2.65% 18.22% 14.22% 22.80% 6.56% 16.58% 8.10% 4.01% Cost Of Goods Sold 200.65 175.39 164.35 179.91 152.81 136.30 95.71 92.99 77.80 75.20 65.55 Gross Profit 107.86 102.91 92.62 84.06 70.47 59.19 63.47 56.39 50.33 43.32 48.41 GP Margin 34.96% 36.98% 36.04% 31.85% 31.56% 30.28% 39.87% 37.75% 39.28% 36.55% 42.48% Total Expenditure 283.01 253.92 233.78 243.70 209.26 185.51 147.76 140.60 120.25 115.98 109.46 Power & Fuel Cost - 3.35 3.37 3.33 2.95 2.62 2.95 2.98 2.55 2.64 2.62 % Of Sales - 1.20% 1.31% 1.26% 1.32% 1.34% 1.85% 1.99% 1.99% 2.23% 2.30% Employee Cost - 43.03 40.06 37.24 33.71 30.03 30.99 26.91 23.89 22.94 20.64 % Of Sales - 15.46% 15.59% 14.11% 15.10% 15.36% 19.47% 18.01% 18.65% 19.35% 18.11% Manufacturing Exp. - 6.32 6.36 5.76 4.83 3.99 5.18 4.71 4.75 5.02 8.34 % Of Sales - 2.27% 2.47% 2.18% 2.16% 2.04% 3.25% 3.15% 3.71% 4.24% 7.32% General & Admin Exp. - 10.50 7.65 6.87 4.71 4.55 5.09 5.52 4.10 4.05 4.44 % Of Sales - 3.77% 2.98% 2.60% 2.11% 2.33% 3.20% 3.70% 3.20% 3.42% 3.90% Selling & Distn. Exp. - 11.92 9.44 7.70 8.11 6.29 6.53 5.66 5.82 5.10 7.60 % Of Sales - 4.28% 3.67% 2.92% 3.63% 3.22% 4.10% 3.79% 4.54% 4.30% 6.67% Miscellaneous Exp. - 3.42 2.55 2.89 2.13 1.75 1.31 1.83 1.34 1.03 7.60 % Of Sales - 1.23% 0.99% 1.09% 0.95% 0.90% 0.82% 1.23% 1.05% 0.87% 0.24% EBITDA 25.50 24.37 23.19 20.26 14.02 9.97 11.42 8.78 7.88 2.55 4.50 EBITDA Margin 8.27% 8.76% 9.02% 7.68% 6.28% 5.10% 7.17% 5.88% 6.15% 2.15% 3.95% Other Income 4.30 3.69 2.49 1.70 1.16 1.95 1.70 0.80 1.74 0.73 1.19 Interest 6.22 4.88 5.55 5.20 5.25 3.11 2.52 2.18 2.55 2.30 2.81 Depreciation 9.69 9.07 7.80 6.19 5.48 3.28 3.19 2.49 2.52 2.42 2.28 PBT 13.17 14.11 12.33 10.58 4.46 5.53 7.41 4.90 4.55 -1.45 0.60 Tax 3.43 3.94 3.10 2.82 1.65 2.17 2.08 1.46 1.10 -0.66 0.15 Tax Rate 26.04% 26.25% 25.94% 26.65% 31.73% 24.58% 28.07% 29.80% 24.18% 45.52% 25.00% PAT 9.73 11.08 8.85 7.76 3.55 6.66 5.34 3.44 3.45 -0.78 0.45 PAT before Minority Interest 9.73 11.08 8.85 7.76 3.55 6.66 5.34 3.44 3.45 -0.78 0.45 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 3.15% 3.98% 3.44% 2.94% 1.59% 3.41% 3.35% 2.30% 2.69% -0.66% 0.39% PAT Growth -13.28% 25.20% 14.05% 118.59% -46.70% 24.72% 55.23% -0.29% - - EPS 2.79 3.17 2.54 2.22 1.02 1.91 1.53 0.99 0.99 -0.22 0.13

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 444.49 376.58 312.30 312.80 286.45 226.15 Net Sales Growth 26.49% 20.58% -0.16% 9.20% 26.66% Cost Of Goods Sold 232.14 205.07 178.82 195.12 180.79 151.67 Gross Profit 212.35 171.51 133.48 117.68 105.66 74.48 GP Margin 47.77% 45.54% 42.74% 37.62% 36.89% 32.93% Total Expenditure 394.96 339.23 281.13 286.96 266.22 215.99 Power & Fuel Cost - 5.06 5.26 5.21 4.42 3.36 % Of Sales - 1.34% 1.68% 1.67% 1.54% 1.49% Employee Cost - 78.61 63.03 56.50 52.27 39.58 % Of Sales - 20.87% 20.18% 18.06% 18.25% 17.50% Manufacturing Exp. - 14.46 9.62 7.39 9.59 5.13 % Of Sales - 3.84% 3.08% 2.36% 3.35% 2.27% General & Admin Exp. - 16.86 11.13 9.66 7.68 6.20 % Of Sales - 4.48% 3.56% 3.09% 2.68% 2.74% Selling & Distn. Exp. - 11.96 9.93 10.10 9.23 7.39 % Of Sales - 3.18% 3.18% 3.23% 3.22% 3.27% Miscellaneous Exp. - 7.20 3.34 2.98 2.25 2.66 % Of Sales - 1.91% 1.07% 0.95% 0.79% 1.18% EBITDA 49.53 37.35 31.17 25.84 20.23 10.16 EBITDA Margin 11.14% 9.92% 9.98% 8.26% 7.06% 4.49% Other Income 3.49 3.34 3.26 1.69 0.74 2.41 Interest 7.73 6.46 6.80 6.34 6.43 3.54 Depreciation 13.69 11.68 11.01 9.14 7.93 4.41 PBT 30.47 22.55 16.63 12.06 6.60 4.62 Tax 6.39 5.49 2.92 3.69 1.98 3.43 Tax Rate 20.97% 24.47% 17.97% 30.60% 26.98% 43.31% PAT 24.09 14.37 13.32 8.37 5.36 4.49 PAT before Minority Interest 22.42 16.96 13.32 8.37 5.36 4.49 Minority Interest -1.67 -2.59 0.00 0.00 0.00 0.00 PAT Margin 5.42% 3.82% 4.27% 2.68% 1.87% 1.99% PAT Growth 54.72% 7.88% 59.14% 56.16% 19.38% EPS 6.90 4.12 3.82 2.40 1.54 1.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 112.54 105.66 41.71 34.60 31.39 24.74 21.74 19.55 16.16 17.08 Share Capital 6.98 6.98 5.71 5.71 5.71 5.71 5.71 5.71 5.71 5.71 Total Reserves 105.57 98.69 35.99 28.89 25.68 19.03 16.03 13.84 10.45 11.36 Non-Current Liabilities 29.32 6.97 21.04 25.93 29.88 9.10 8.74 8.66 9.06 10.12 Secured Loans 27.47 0.88 3.93 6.56 13.06 0.03 0.37 0.74 1.29 0.34 Unsecured Loans 0.00 0.00 11.50 11.50 7.50 7.50 7.50 7.50 7.50 7.50 Long Term Provisions 0.41 0.46 0.45 0.41 0.38 0.44 0.26 0.22 0.26 0.14 Current Liabilities 83.02 88.66 92.50 84.29 77.40 50.78 49.73 41.48 34.55 36.66 Trade Payables 36.76 40.25 40.04 36.22 41.36 24.63 28.09 18.22 13.71 13.32 Other Current Liabilities 8.72 7.56 9.72 9.76 11.55 2.81 2.29 2.50 2.38 2.96 Short Term Borrowings 36.81 40.56 41.60 37.92 22.92 21.60 18.46 19.89 17.95 19.69 Short Term Provisions 0.73 0.29 1.14 0.39 1.56 1.74 0.88 0.87 0.51 0.69 Total Liabilities 224.88 201.29 155.25 144.82 138.67 84.62 80.21 69.69 59.77 63.86 Net Block 61.35 47.44 39.18 36.20 33.94 23.54 23.00 21.85 22.30 21.26 Gross Block 100.70 78.30 62.75 53.75 46.26 33.54 29.91 26.60 24.72 50.24 Accumulated Depreciation 39.35 30.87 23.57 17.55 12.31 10.01 6.91 4.75 2.42 28.98 Non Current Assets 114.58 70.89 61.51 60.59 59.26 24.81 24.14 23.30 23.29 23.31 Capital Work in Progress 5.38 1.60 0.85 0.54 0.49 0.08 0.14 0.47 0.18 0.42 Non Current Investment 42.82 19.10 19.10 19.10 5.09 0.03 0.05 0.10 0.13 0.02 Long Term Loans & Adv. 4.58 2.71 2.32 4.69 19.68 1.09 0.89 0.80 0.61 1.59 Other Non Current Assets 0.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 Current Assets 110.30 130.40 93.73 84.23 79.14 59.81 56.07 46.40 36.48 40.54 Current Investments 0.00 0.00 0.00 0.51 0.49 0.00 0.00 0.00 0.00 0.00 Inventories 42.14 39.28 37.60 35.21 35.78 32.79 26.87 22.57 17.69 16.94 Sundry Debtors 48.71 40.60 45.00 37.32 32.52 22.32 26.65 19.90 16.43 21.19 Cash & Bank 3.84 41.09 3.50 0.85 0.39 1.74 0.43 1.00 0.28 0.33 Other Current Assets 15.60 0.61 0.36 0.97 9.98 2.96 2.11 2.93 2.07 2.08 Short Term Loans & Adv. 14.67 8.83 7.27 9.38 6.45 1.92 1.40 2.33 2.07 2.08 Net Current Assets 27.28 41.74 1.23 -0.06 1.75 9.03 6.35 4.92 1.93 3.88 Total Assets 224.88 201.29 155.24 144.82 138.40 84.62 80.21 69.70 59.77 63.85

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 125.61 111.28 42.27 34.53 29.72 Share Capital 6.98 6.98 5.71 5.71 5.71 Total Reserves 118.64 104.30 36.55 28.82 24.01 Non-Current Liabilities 49.45 24.94 41.35 40.48 47.29 Secured Loans 40.58 15.39 20.63 17.87 26.87 Unsecured Loans 0.00 0.00 11.50 11.50 7.50 Long Term Provisions 0.41 0.46 0.45 0.41 0.38 Current Liabilities 125.80 101.28 106.67 99.84 88.29 Trade Payables 52.70 49.49 53.30 48.40 48.98 Other Current Liabilities 31.45 7.73 9.82 10.83 12.71 Short Term Borrowings 39.02 43.69 42.42 40.22 25.04 Short Term Provisions 2.63 0.38 1.14 0.39 1.56 Total Liabilities 312.24 237.50 190.29 174.85 165.30 Net Block 98.72 54.26 48.81 44.74 43.92 Gross Block 167.85 94.95 79.13 65.63 57.36 Accumulated Depreciation 69.12 40.69 30.32 20.90 13.45 Non Current Assets 125.94 74.42 67.32 64.96 64.13 Capital Work in Progress 5.38 1.60 0.85 0.54 0.49 Non Current Investment 0.12 0.00 0.00 0.00 0.03 Long Term Loans & Adv. 4.67 2.71 2.32 4.69 3.53 Other Non Current Assets 0.44 0.00 0.00 0.00 0.96 Current Assets 186.29 163.09 122.97 109.89 100.91 Current Investments 0.00 0.00 0.00 0.51 0.49 Inventories 74.21 49.59 47.24 46.15 47.16 Sundry Debtors 76.24 58.20 54.70 52.12 42.73 Cash & Bank 14.61 48.31 15.41 6.39 2.23 Other Current Assets 21.23 0.36 0.22 1.00 8.31 Short Term Loans & Adv. 20.75 6.63 5.40 3.71 5.01 Net Current Assets 60.49 61.80 16.29 10.05 12.62 Total Assets 312.23 237.51 190.29 174.85 165.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 7.49 18.67 12.89 4.48 9.38 5.19 8.00 3.81 5.54 5.22 PBT 15.01 11.95 10.58 5.32 8.88 7.42 4.91 4.60 -1.45 0.60 Adjustment 10.45 12.46 10.34 9.20 1.86 3.40 4.69 4.41 4.44 5.29 Changes in Working Capital -14.32 -1.22 -5.52 -8.06 0.02 -4.55 -0.20 -4.69 2.68 -0.65 Cash after chg. in Working capital 11.15 23.18 15.40 6.46 10.76 6.26 9.40 4.31 5.67 5.24 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.65 -4.51 -2.51 -1.98 -1.39 -1.07 -1.39 -0.50 -0.13 -0.02 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -20.98 -47.71 -6.87 -6.97 -26.23 -2.45 -3.69 -2.50 -2.81 -3.57 Net Fixed Assets -26.18 -16.30 -9.31 -7.54 -13.13 -3.57 -2.98 -2.17 25.76 -2.99 Net Investments -23.72 0.00 0.51 -14.03 -5.55 0.02 0.05 0.03 -0.11 0.00 Others 28.92 -31.41 1.93 14.60 -7.55 1.10 -0.76 -0.36 -28.46 -0.58 Cash from Financing Activity 12.98 29.43 -6.59 3.02 15.73 -1.76 -4.89 -0.58 -2.77 -2.04 Net Cash Inflow / Outflow -0.51 0.39 -0.58 0.53 -1.13 0.98 -0.57 0.72 -0.04 -0.39 Opening Cash & Equivalents 0.62 0.24 0.82 0.29 1.42 0.43 1.00 0.28 0.33 0.72 Closing Cash & Equivalent 0.12 0.62 0.24 0.82 0.29 1.42 0.43 1.00 0.28 0.33

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 22.25 15.48 27.70 14.35 -0.46 PBT 22.45 16.24 12.06 7.46 7.98 Adjustment 16.43 16.92 14.15 13.68 4.89 Changes in Working Capital -15.00 -13.29 3.90 -4.77 -11.94 Cash after chg. in Working capital 23.88 19.87 30.11 16.37 0.93 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.63 -4.39 -2.41 -2.02 -1.39 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -29.10 -48.04 -16.48 -8.34 -30.11 Net Fixed Assets -26.18 -16.30 -9.31 -7.54 Net Investments -23.72 0.00 0.51 -14.03 Others 20.80 -31.74 -7.68 13.23 Cash from Financing Activity 9.89 28.27 -5.44 -1.78 31.28 Net Cash Inflow / Outflow 3.04 -4.30 5.78 4.23 0.71 Opening Cash & Equivalents 7.85 12.15 6.36 2.13 1.42 Closing Cash & Equivalent 10.89 7.85 12.15 6.36 2.13

Financial Ratios

Standalone /

Consolidated

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.) 32.27 6.06 14.60 60.57 54.94 43.30 38.05 34.23 28.29 29.89 ROA 5.20% 4.96% 5.17% 2.50% 5.96% 6.48% 4.59% 5.32% -1.27% 0.73% ROE 10.15% 12.01% 20.33% 10.75% 23.71% 22.96% 16.67% 19.29% -4.71% 2.67% ROCE 12.20% 14.02% 16.23% 12.06% 17.77% 19.34% 14.66% 15.49% 1.93% 7.71% Fixed Asset Turnover 3.11 3.64 4.53 4.47 4.90 5.02 5.29 5.10 3.54 2.62 Receivable days 58.57 60.80 56.92 57.08 51.20 56.15 56.87 50.70 51.68 57.49 Inventory Days 53.39 54.60 50.34 58.03 64.02 68.40 60.40 56.18 47.57 45.70 Payable days 80.13 89.16 77.35 92.65 88.37 100.53 61.43 48.74 43.23 39.42 Cash Conversion Cycle 31.83 26.24 29.90 22.45 26.85 24.02 55.84 58.14 56.03 63.78 Total Debt/Equity 0.58 0.41 1.43 1.69 1.55 1.19 1.23 1.47 1.69 1.62 Interest Cover 4.08 3.15 3.04 1.99 3.84 3.94 3.25 2.79 0.37 1.21

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 36.01 6.38 14.80 60.44 52.02 ROA 6.17% 6.23% 4.58% 3.15% 2.71% ROE 14.32% 17.35% 21.80% 16.69% 15.09% ROCE 15.27% 15.84% 16.27% 13.70% 12.15% Fixed Asset Turnover 2.87 3.59 4.32 4.66 3.94 Receivable days 65.15 65.97 62.32 60.43 68.96 Inventory Days 60.00 56.59 54.49 59.45 76.12 Payable days 90.94 104.90 95.12 98.30 117.86 Cash Conversion Cycle 34.20 17.65 21.69 21.58 27.22 Total Debt/Equity 0.65 0.54 1.82 2.09 2.17 Interest Cover 4.47 3.39 2.90 2.14 3.24

Top Investors:

india emerging giants fund limited

bnp paribas financial markets - odi

Annual Reports:

News Update:

Remsons Inds - Quarterly Results
13th Feb 2026, 00:00 AM

Read More
Remsons Industries secures Rs 60 crore order for supply of gear shifter
2nd Jan 2026, 11:17 AM

The supply will start from Q1 2026-27
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