Nifty
Sensex
:
:
25149.85
82500.47
-205.40 (-0.81%)
-689.81 (-0.83%)

Auto Ancillary

Rating :
N/A

BSE: 530919 | NSE: REMSONSIND

129.64
11-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  131.17
  •  131.67
  •  129.13
  •  132.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  139828
  •  18205078.26
  •  234.8
  •  101.71

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 451.68
  • 31.44
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 513.00
  • 0.23%
  • 3.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.12%
  • 4.22%
  • 20.61%
  • FII
  • DII
  • Others
  • 3.64%
  • 0.00%
  • 5.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.33
  • 10.05
  • 2.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.12
  • 15.22
  • 8.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 71.59
  • 10.63
  • 35.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.89
  • 27.89
  • 31.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.59
  • 4.59
  • 4.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.71
  • 12.71
  • 13.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
106.18
81.00
31.09%
102.58
82.22
24.76%
91.31
76.33
19.63%
76.50
72.75
5.15%
Expenses
95.22
73.00
30.44%
90.19
73.82
22.18%
83.81
68.15
22.98%
70.01
66.15
5.84%
EBITDA
10.96
8.00
37.00%
12.39
8.40
47.50%
7.50
8.18
-8.31%
6.50
6.60
-1.52%
EBIDTM
10.33%
9.87%
12.08%
10.21%
8.21%
10.72%
8.49%
9.07%
Other Income
0.78
1.63
-52.15%
0.21
1.06
-80.19%
1.60
0.19
742.11%
0.69
0.37
86.49%
Interest
1.57
1.55
1.29%
1.71
1.67
2.40%
1.67
1.89
-11.64%
1.45
1.70
-14.71%
Depreciation
1.72
2.94
-41.50%
3.76
2.69
39.78%
3.25
2.83
14.84%
2.96
2.55
16.08%
PBT
8.18
5.16
58.53%
6.40
4.69
36.46%
4.19
3.66
14.48%
3.69
2.73
35.16%
Tax
1.63
0.01
16,200.00%
1.66
1.28
29.69%
1.20
0.85
41.18%
1.00
0.78
28.21%
PAT
6.55
5.15
27.18%
4.74
3.40
39.41%
2.99
2.82
6.03%
2.69
1.95
37.95%
PATM
6.17%
6.36%
4.62%
4.14%
3.27%
3.69%
3.51%
2.68%
EPS
1.31
1.48
-11.49%
1.14
1.19
-4.20%
0.90
0.99
-9.09%
0.15
0.68
-77.94%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
376.57
312.30
312.80
286.45
226.15
Net Sales Growth
20.58%
-0.16%
9.20%
26.66%
 
Cost Of Goods Sold
205.06
178.82
195.12
180.79
151.67
Gross Profit
171.51
133.48
117.68
105.66
74.48
GP Margin
45.55%
42.74%
37.62%
36.89%
32.93%
Total Expenditure
339.23
281.28
286.96
266.22
215.99
Power & Fuel Cost
-
5.26
5.21
4.42
3.36
% Of Sales
-
1.68%
1.67%
1.54%
1.49%
Employee Cost
-
63.03
56.50
52.27
39.58
% Of Sales
-
20.18%
18.06%
18.25%
17.50%
Manufacturing Exp.
-
9.62
7.39
9.59
5.13
% Of Sales
-
3.08%
2.36%
3.35%
2.27%
General & Admin Exp.
-
11.13
9.66
7.68
6.20
% Of Sales
-
3.56%
3.09%
2.68%
2.74%
Selling & Distn. Exp.
-
9.93
10.10
9.23
7.39
% Of Sales
-
3.18%
3.23%
3.22%
3.27%
Miscellaneous Exp.
-
3.49
2.98
2.25
2.66
% Of Sales
-
1.12%
0.95%
0.79%
1.18%
EBITDA
37.35
31.02
25.84
20.23
10.16
EBITDA Margin
9.92%
9.93%
8.26%
7.06%
4.49%
Other Income
3.28
3.41
1.69
0.74
2.41
Interest
6.40
6.80
6.34
6.43
3.54
Depreciation
11.69
11.01
9.14
7.93
4.41
PBT
22.46
16.63
12.06
6.60
4.62
Tax
5.49
2.92
3.69
1.98
3.43
Tax Rate
24.44%
17.97%
30.60%
26.98%
43.31%
PAT
16.97
13.32
8.37
5.36
4.49
PAT before Minority Interest
17.13
13.32
8.37
5.36
4.49
Minority Interest
0.16
0.00
0.00
0.00
0.00
PAT Margin
4.51%
4.27%
2.68%
1.87%
1.99%
PAT Growth
27.40%
59.14%
56.16%
19.38%
 
EPS
4.86
3.82
2.40
1.54
1.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
111.28
42.27
34.53
29.72
Share Capital
6.98
5.71
5.71
5.71
Total Reserves
104.30
36.55
28.82
24.01
Non-Current Liabilities
24.94
41.35
40.48
47.29
Secured Loans
15.39
20.63
17.87
26.87
Unsecured Loans
0.00
11.50
11.50
7.50
Long Term Provisions
0.46
0.45
0.41
0.38
Current Liabilities
101.28
106.67
99.84
88.29
Trade Payables
49.49
53.30
48.40
48.98
Other Current Liabilities
7.73
9.82
10.83
12.71
Short Term Borrowings
43.69
42.42
40.22
25.04
Short Term Provisions
0.38
1.14
0.39
1.56
Total Liabilities
237.50
190.29
174.85
165.30
Net Block
54.26
48.81
44.74
43.92
Gross Block
94.95
79.13
65.63
57.36
Accumulated Depreciation
40.69
30.32
20.90
13.45
Non Current Assets
74.42
67.32
64.96
64.13
Capital Work in Progress
1.60
0.85
0.54
0.49
Non Current Investment
0.00
0.00
0.00
0.03
Long Term Loans & Adv.
2.71
2.32
4.69
3.53
Other Non Current Assets
0.00
0.00
0.00
0.96
Current Assets
163.09
122.97
109.89
100.91
Current Investments
0.00
0.00
0.51
0.49
Inventories
49.59
47.24
46.15
47.16
Sundry Debtors
58.20
54.70
52.12
42.73
Cash & Bank
48.31
15.41
6.39
2.23
Other Current Assets
6.99
0.22
1.00
3.30
Short Term Loans & Adv.
6.63
5.40
3.71
5.01
Net Current Assets
61.80
16.29
10.05
12.62
Total Assets
237.51
190.29
174.85
165.04

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

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

News Update:


  • Remsons Industries’ arm bags purchase order worth Rs 80 crore
    27th Jun 2025, 16:30 PM

    The order is for supply of Spare Wheel Winch and to be completed within 10 years

    Read More
  • Remsons Industries’ arm bags purchase order worth Rs 12 crore
    10th Jun 2025, 12:45 PM

    The company has bagged order for exterior vehicle Lighting Design & Development

    Read More
  • Remsons Industries incorporates subsidiary
    29th May 2025, 10:09 AM

    The operations of business shall be under ‘Remsons Edge Technologies’ brand

    Read More
  • Remsons Industries opens manufacturing facility for locomotive applications
    26th May 2025, 11:08 AM

    The products manufactured at the new facility will serve both freight and passenger rail segments, enhancing the performance and reliability of locomotive systems worldwide

    Read More
  • Remsons Industries bags order worth Rs 300 crore
    15th May 2025, 11:41 AM

    The products will be delivered within 7 years

    Read More
  • Remsons Industries acquires 51.01% stake in Astro Motors
    10th Apr 2025, 10:12 AM

    The company has acquired stake in Astro Motors for Rs 14.22 crore

    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.