Nifty
Sensex
:
:
24870.10
81306.85
-213.65 (-0.85%)
-693.86 (-0.85%)

Mining & Minerals

Rating :
72/99

BSE: 539837 | NSE: RPEL

595.35
22-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  603.95
  •  607.7
  •  592.55
  •  601.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10534
  •  6313821.25
  •  889.5
  •  449.5

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,734.75
  • 67.75
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,732.58
  • 0.17%
  • 13.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.91%
  • 6.62%
  • 28.28%
  • FII
  • DII
  • Others
  • 0.14%
  • 0.00%
  • 2.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.57
  • 25.32
  • 13.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.79
  • 29.28
  • 8.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.72
  • 32.25
  • 13.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 59.50
  • 59.50
  • 60.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.19
  • 10.19
  • 11.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.28
  • 41.28
  • 43.17

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
5.66
8.05
P/E Ratio
105.19
73.96
Revenue
131
200
EBITDA
40
54
Net Income
26
37
ROA
15
17.7
P/B Ratio
17.21
14.11
ROE
17.82
21.01
FCFF
11
26
FCFF Yield
0.35
0.8
Net Debt
-10
-36
BVPS
34.6
42.2

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
58.44
44.84
30.33%
50.65
38.53
31.46%
55.04
31.70
73.63%
49.12
32.46
51.32%
Expenses
42.52
32.52
30.75%
36.25
26.54
36.59%
40.67
21.80
86.56%
36.48
22.68
60.85%
EBITDA
15.92
12.31
29.33%
14.40
11.99
20.10%
14.37
9.90
45.15%
12.63
9.78
29.14%
EBIDTM
27.24%
27.47%
28.43%
31.13%
22.73%
27.80%
22.49%
26.48%
Other Income
0.81
0.21
285.71%
0.43
0.15
186.67%
0.29
0.09
222.22%
0.38
0.09
322.22%
Interest
0.20
0.24
-16.67%
0.19
0.24
-20.83%
0.23
0.25
-8.00%
0.22
0.14
57.14%
Depreciation
1.71
1.59
7.55%
1.55
1.58
-1.90%
1.84
1.59
15.72%
1.47
1.08
36.11%
PBT
14.82
10.70
38.50%
13.09
10.32
26.84%
12.60
8.14
54.79%
11.32
8.65
30.87%
Tax
3.14
2.41
30.29%
2.96
2.41
22.82%
2.78
2.17
28.11%
2.58
2.30
12.17%
PAT
11.68
8.29
40.89%
10.13
7.91
28.07%
9.82
5.97
64.49%
8.75
6.35
37.80%
PATM
19.98%
18.48%
19.99%
20.54%
15.52%
16.78%
15.57%
17.18%
EPS
2.54
1.81
40.33%
2.21
1.72
28.49%
2.14
1.30
64.62%
1.91
1.38
38.41%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
213.25
199.65
132.77
137.39
100.01
64.58
Net Sales Growth
44.55%
50.37%
-3.36%
37.38%
54.86%
 
Cost Of Goods Sold
61.20
56.60
38.74
42.01
27.44
23.06
Gross Profit
152.05
143.05
94.03
95.38
72.57
41.52
GP Margin
71.30%
71.65%
70.82%
69.42%
72.56%
64.29%
Total Expenditure
155.92
145.92
92.67
101.47
75.18
49.70
Power & Fuel Cost
-
3.88
2.87
3.02
2.61
2.14
% Of Sales
-
1.94%
2.16%
2.20%
2.61%
3.31%
Employee Cost
-
5.93
4.88
3.52
3.02
2.54
% Of Sales
-
2.97%
3.68%
2.56%
3.02%
3.93%
Manufacturing Exp.
-
6.14
5.47
6.35
6.23
5.89
% Of Sales
-
3.08%
4.12%
4.62%
6.23%
9.12%
General & Admin Exp.
-
17.81
13.02
11.76
8.83
6.25
% Of Sales
-
8.92%
9.81%
8.56%
8.83%
9.68%
Selling & Distn. Exp.
-
54.60
27.13
34.15
25.78
9.56
% Of Sales
-
27.35%
20.43%
24.86%
25.78%
14.80%
Miscellaneous Exp.
-
0.96
0.57
0.65
1.26
0.25
% Of Sales
-
0.48%
0.43%
0.47%
1.26%
0.39%
EBITDA
57.32
53.73
40.10
35.92
24.83
14.88
EBITDA Margin
26.88%
26.91%
30.20%
26.14%
24.83%
23.04%
Other Income
1.91
1.32
0.38
0.44
1.50
0.09
Interest
0.84
0.89
0.71
0.17
0.47
0.61
Depreciation
6.57
6.45
4.97
2.60
2.24
2.16
PBT
51.83
47.71
34.79
33.58
23.62
12.21
Tax
11.46
10.73
8.82
8.36
5.79
3.08
Tax Rate
22.11%
22.49%
25.35%
24.90%
24.51%
25.23%
PAT
40.38
36.97
25.97
25.22
17.83
9.14
PAT before Minority Interest
40.38
36.97
25.97
25.22
17.83
9.14
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
18.94%
18.52%
19.56%
18.36%
17.83%
14.15%
PAT Growth
41.58%
42.36%
2.97%
41.45%
95.08%
 
EPS
8.80
8.05
5.66
5.49
3.88
1.99

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
193.70
158.18
133.22
108.51
65.02
Share Capital
45.91
22.95
11.48
10.88
10.88
Total Reserves
147.13
135.11
121.74
97.63
54.15
Non-Current Liabilities
10.11
9.91
11.54
2.40
3.62
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
5.41
7.08
8.74
0.00
0.00
Long Term Provisions
0.80
0.67
0.57
0.44
0.37
Current Liabilities
27.55
17.99
16.13
21.55
6.09
Trade Payables
17.75
12.86
11.36
9.81
4.73
Other Current Liabilities
8.10
4.55
3.98
11.30
1.14
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
1.70
0.58
0.79
0.44
0.22
Total Liabilities
231.36
186.08
160.89
132.46
74.73
Net Block
92.91
88.05
27.22
26.73
27.69
Gross Block
117.03
106.18
40.50
37.41
36.14
Accumulated Depreciation
24.13
18.13
13.29
10.68
8.44
Non Current Assets
95.52
89.88
89.72
63.59
32.58
Capital Work in Progress
2.08
0.34
59.07
31.12
0.03
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.53
1.50
3.44
5.75
4.85
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
135.84
96.19
71.16
68.86
42.16
Current Investments
34.10
14.18
5.51
2.00
0.00
Inventories
34.64
27.58
18.31
12.49
9.41
Sundry Debtors
51.17
39.74
36.94
35.91
18.15
Cash & Bank
9.24
4.98
2.54
13.79
12.98
Other Current Assets
6.69
1.04
0.61
0.93
1.61
Short Term Loans & Adv.
5.67
8.67
7.24
3.74
0.71
Net Current Assets
108.28
78.20
55.03
47.31
36.06
Total Assets
231.36
186.07
160.88
132.45
74.74

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
38.68
20.90
19.98
8.81
11.22
PBT
47.71
34.79
33.58
23.60
12.21
Adjustment
6.90
5.64
2.52
1.58
2.77
Changes in Working Capital
-8.12
-10.93
-8.62
-11.21
-1.22
Cash after chg. in Working capital
46.49
29.50
27.48
13.96
13.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.80
-8.60
-7.50
-5.15
-2.55
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
-29.85
-15.45
-24.03
-42.07
-12.72
Net Fixed Assets
-5.55
-0.24
-1.72
-1.27
Net Investments
-19.92
-21.67
-55.51
-2.00
Others
-4.38
6.46
33.20
-38.80
Cash from Financing Activity
-4.60
-3.07
3.42
29.06
8.12
Net Cash Inflow / Outflow
4.23
2.38
-0.63
-4.19
6.62
Opening Cash & Equivalents
4.25
1.87
2.50
6.69
0.07
Closing Cash & Equivalent
8.49
4.25
1.87
2.50
6.69

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
42.05
34.43
29.02
49.88
59.79
ROA
17.71%
14.97%
17.19%
17.22%
12.23%
ROE
21.06%
17.83%
20.86%
20.55%
14.06%
ROCE
26.43%
22.89%
26.21%
26.86%
19.72%
Fixed Asset Turnover
1.79
1.81
3.94
3.06
2.03
Receivable days
83.11
105.42
86.69
87.70
90.14
Inventory Days
56.88
63.08
36.65
35.53
46.75
Payable days
98.72
114.13
91.97
96.70
74.85
Cash Conversion Cycle
41.27
54.36
31.37
26.53
62.04
Total Debt/Equity
0.04
0.06
0.08
0.05
0.00
Interest Cover
54.72
50.04
196.23
51.38
21.15

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.