Nifty

:

26046.95

Sensex

:

85267.66

148.40 (0.57%)
449.53 (0.53%)

Login

Nifty
Sensex

:
:

26046.95
85267.66

148.40 (0.57%)
449.53 (0.53%)

Remsons Industries Ltd.

Auto Ancillary

Rating :

65/99

BSE: 530919 | NSE: REMSONSIND

Watchlist

NSE BSE

118.23

12-Dec-2025

Open
High
Low
Previous Close

120
120.01
117.14
118.44

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

46532
5498855.63
166
101.71

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

412.62
25.41
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

476.95
0.25%
3.04

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

28.28
28.28
32.13

P:BV (Average)

8 Years
5 Years
3 Years

4.47
4.47
4.71

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.56
12.56
13.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 81.88 72.98 12.20% 66.27 61.32 8.07% 67.43 64.47 4.59% 76.55 70.33 8.84%
Expenses 74.85 66.03 13.36% 61.14 56.70 7.83% 62.84 59.64 5.37% 68.36 62.97 8.56%
EBITDA 7.03 6.95 1.15% 5.13 4.63 10.80% 4.59 4.84 -5.17% 8.20 7.36 11.41%
EBIDTM 8.58% 9.53% 7.74% 7.54% 6.82% 7.50% 10.71% 10.46%
Other Income 0.78 1.62 -51.85% 1.49 0.72 106.94% 1.14 0.79 44.30% 0.20 1.09 -81.65%
Interest 1.74 1.26 38.10% 1.64 1.07 53.27% 1.27 1.21 4.96% 1.28 1.32 -3.03%
Depreciation 2.35 2.31 1.73% 2.24 2.08 7.69% 2.34 2.11 10.90% 2.33 1.88 23.94%
PBT 3.72 5.01 -25.75% 2.74 3.09 -11.33% 2.13 2.33 -8.58% 4.79 4.84 -1.03%
Tax 0.96 1.37 -29.93% 0.71 0.82 -13.41% 0.54 0.59 -8.47% 1.21 1.17 3.42%
PAT 2.76 3.64 -24.18% 2.02 2.27 -11.01% 1.59 1.73 -8.09% 3.58 3.67 -2.45%
PATM 3.37% 4.99% 3.05% 3.71% 2.35% 2.69% 4.68% 5.21%
EPS 0.79 1.04 -24.04% 0.58 0.65 -10.77% 0.45 0.50 -10.00% 1.03 1.05 -1.90%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 115.58 91.31 26.58% 99.63 76.50 30.24% 106.18 81.00 31.09% 102.58 82.22 24.76%
Expenses 102.26 83.81 22.01% 89.04 70.01 27.18% 95.22 73.00 30.44% 90.19 73.82 22.18%
EBITDA 13.32 7.50 77.60% 10.59 6.50 62.92% 10.96 8.00 37.00% 12.39 8.40 47.50%
EBIDTM 11.52% 8.21% 10.63% 8.49% 10.33% 9.87% 12.08% 10.21%
Other Income 0.87 1.60 -45.62% 1.18 0.69 71.01% 0.78 1.63 -52.15% 0.21 1.06 -80.19%
Interest 2.12 1.67 26.95% 2.04 1.45 40.69% 1.57 1.55 1.29% 1.71 1.67 2.40%
Depreciation 3.89 3.25 19.69% 3.66 2.96 23.65% 1.72 2.94 -41.50% 3.76 2.69 39.78%
PBT 8.18 4.19 95.23% 6.06 3.69 64.23% 8.18 5.16 58.53% 6.40 4.69 36.46%
Tax 1.79 1.20 49.17% 1.27 1.00 27.00% 1.63 0.01 16,200.00% 1.66 1.28 29.69%
PAT 6.39 2.99 113.71% 4.80 2.69 78.44% 6.55 5.15 27.18% 4.74 3.40 39.41%
PATM 5.53% 3.27% 4.81% 3.51% 6.17% 6.36% 4.62% 4.14%
EPS 1.16 0.90 28.89% 1.04 0.15 593.33% 1.31 1.48 -11.49% 1.14 1.19 -4.20%

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 292.13 278.29 256.97 263.96 223.28 195.48 159.18 149.38 128.13 118.53 113.96 Net Sales Growth 8.56% 8.30% -2.65% 18.22% 14.22% 22.80% 6.56% 16.58% 8.10% 4.01% Cost Of Goods Sold 187.19 175.39 164.35 179.91 152.81 136.30 95.71 92.99 77.80 75.20 65.55 Gross Profit 104.94 102.91 92.62 84.06 70.47 59.19 63.47 56.39 50.33 43.32 48.41 GP Margin 35.92% 36.98% 36.04% 31.85% 31.56% 30.28% 39.87% 37.75% 39.28% 36.55% 42.48% Total Expenditure 267.19 253.92 233.78 243.70 209.26 185.51 147.76 140.60 120.25 115.98 109.46 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 24.95 24.37 23.19 20.26 14.02 9.97 11.42 8.78 7.88 2.55 4.50 EBITDA Margin 8.54% 8.76% 9.02% 7.68% 6.28% 5.10% 7.17% 5.88% 6.15% 2.15% 3.95% Other Income 3.61 3.69 2.49 1.70 1.16 1.95 1.70 0.80 1.74 0.73 1.19 Interest 5.93 4.88 5.55 5.20 5.25 3.11 2.52 2.18 2.55 2.30 2.81 Depreciation 9.26 9.07 7.80 6.19 5.48 3.28 3.19 2.49 2.52 2.42 2.28 PBT 13.38 14.11 12.33 10.58 4.46 5.53 7.41 4.90 4.55 -1.45 0.60 Tax 3.42 3.94 3.10 2.82 1.65 2.17 2.08 1.46 1.10 -0.66 0.15 Tax Rate 25.56% 26.25% 25.94% 26.65% 31.73% 24.58% 28.07% 29.80% 24.18% 45.52% 25.00% PAT 9.95 11.08 8.85 7.76 3.55 6.66 5.34 3.44 3.45 -0.78 0.45 PAT before Minority Interest 9.95 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 3.41% 3.98% 3.44% 2.94% 1.59% 3.41% 3.35% 2.30% 2.69% -0.66% 0.39% PAT Growth -12.02% 25.20% 14.05% 118.59% -46.70% 24.72% 55.23% -0.29% - - EPS 2.85 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 423.97 376.58 312.30 312.80 286.45 226.15 Net Sales Growth 28.08% 20.58% -0.16% 9.20% 26.66% Cost Of Goods Sold 220.44 205.07 178.82 195.12 180.79 151.67 Gross Profit 203.53 171.51 133.48 117.68 105.66 74.48 GP Margin 48.00% 45.54% 42.74% 37.62% 36.89% 32.93% Total Expenditure 376.71 339.23 281.13 286.96 266.22 215.99 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 47.26 37.35 31.17 25.84 20.23 10.16 EBITDA Margin 11.15% 9.92% 9.98% 8.26% 7.06% 4.49% Other Income 3.04 3.34 3.26 1.69 0.74 2.41 Interest 7.44 6.46 6.80 6.34 6.43 3.54 Depreciation 13.03 11.68 11.01 9.14 7.93 4.41 PBT 28.82 22.55 16.63 12.06 6.60 4.62 Tax 6.35 5.49 2.92 3.69 1.98 3.43 Tax Rate 22.03% 24.47% 17.97% 30.60% 26.98% 43.31% PAT 22.48 14.37 13.32 8.37 5.36 4.49 PAT before Minority Interest 20.81 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 5.30% 3.82% 4.27% 2.68% 1.87% 1.99% PAT Growth 57.98% 7.88% 59.14% 56.16% 19.38% EPS 6.44 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 0.10 0.11 0.17 0.20 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 -5.48 0.01 0.06 0.03 -0.18 0.00 Others 28.92 -31.41 1.93 14.60 -7.62 1.11 -0.77 -0.36 -28.39 -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:

No Latest News!

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