Nifty
Sensex
:
:
25114.00
81904.70
108.50 (0.43%)
355.97 (0.44%)

Auto Ancillary

Rating :
56/99

BSE: 530919 | NSE: REMSONSIND

124.26
12-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  125.63
  •  126.85
  •  123.05
  •  125.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  77174
  •  9658411.58
  •  234.8
  •  101.71

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 435.11
  • 28.43
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 501.77
  • 0.24%
  • 3.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.24%
  • 3.34%
  • 20.67%
  • FII
  • DII
  • Others
  • 5.1%
  • 0.00%
  • 4.65%

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
  • 28.19
  • 28.19
  • 32.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.54
  • 4.54
  • 4.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.67
  • 12.67
  • 13.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
99.63
76.50
30.24%
106.18
81.00
31.09%
102.58
82.22
24.76%
91.31
76.33
19.63%
Expenses
89.04
70.01
27.18%
95.22
73.00
30.44%
90.19
73.82
22.18%
83.81
68.15
22.98%
EBITDA
10.59
6.50
62.92%
10.96
8.00
37.00%
12.39
8.40
47.50%
7.50
8.18
-8.31%
EBIDTM
10.63%
8.49%
10.33%
9.87%
12.08%
10.21%
8.21%
10.72%
Other Income
1.18
0.69
71.01%
0.78
1.63
-52.15%
0.21
1.06
-80.19%
1.60
0.19
742.11%
Interest
2.04
1.45
40.69%
1.57
1.55
1.29%
1.71
1.67
2.40%
1.67
1.89
-11.64%
Depreciation
3.66
2.96
23.65%
1.72
2.94
-41.50%
3.76
2.69
39.78%
3.25
2.83
14.84%
PBT
6.06
3.69
64.23%
8.18
5.16
58.53%
6.40
4.69
36.46%
4.19
3.66
14.48%
Tax
1.27
1.00
27.00%
1.63
0.01
16,200.00%
1.66
1.28
29.69%
1.20
0.85
41.18%
PAT
4.80
2.69
78.44%
6.55
5.15
27.18%
4.74
3.40
39.41%
2.99
2.82
6.03%
PATM
4.81%
3.51%
6.17%
6.36%
4.62%
4.14%
3.27%
3.69%
EPS
1.04
0.15
593.33%
1.31
1.48
-11.49%
1.14
1.19
-4.20%
0.90
0.99
-9.09%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
399.70
376.58
312.30
312.80
286.45
226.15
Net Sales Growth
26.47%
20.58%
-0.16%
9.20%
26.66%
 
Cost Of Goods Sold
213.74
205.07
178.82
195.12
180.79
151.67
Gross Profit
185.96
171.51
133.48
117.68
105.66
74.48
GP Margin
46.53%
45.54%
42.74%
37.62%
36.89%
32.93%
Total Expenditure
358.26
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
41.44
37.35
31.17
25.84
20.23
10.16
EBITDA Margin
10.37%
9.92%
9.98%
8.26%
7.06%
4.49%
Other Income
3.77
3.34
3.26
1.69
0.74
2.41
Interest
6.99
6.46
6.80
6.34
6.43
3.54
Depreciation
12.39
11.68
11.01
9.14
7.93
4.41
PBT
24.83
22.55
16.63
12.06
6.60
4.62
Tax
5.76
5.49
2.92
3.69
1.98
3.43
Tax Rate
23.20%
24.47%
17.97%
30.60%
26.98%
43.31%
PAT
19.08
14.37
13.32
8.37
5.36
4.49
PAT before Minority Interest
19.22
16.96
13.32
8.37
5.36
4.49
Minority Interest
0.14
-2.59
0.00
0.00
0.00
0.00
PAT Margin
4.77%
3.82%
4.27%
2.68%
1.87%
1.99%
PAT Growth
35.70%
7.88%
59.14%
56.16%
19.38%
 
EPS
5.47
4.12
3.82
2.40
1.54
1.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
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
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
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

News Update:


  • Remsons Inds - Quarterly Results
    11th Aug 2025, 13:07 PM

    Read More
  • Remsons Industries’ arm bags purchase order worth Rs 3 crore
    5th Aug 2025, 10:12 AM

    The supply will start from December, 2025

    Read More
  • 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

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.