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

Diversified

Rating :
57/99

BSE: 542333 | NSE: RPSGVENT

913.00
22-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  924
  •  930.05
  •  902
  •  921.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  80766
  •  73566448.7
  •  1360
  •  681

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,016.49
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,945.19
  • N/A
  • 1.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.51%
  • 6.09%
  • 22.07%
  • FII
  • DII
  • Others
  • 3.4%
  • 0.45%
  • 4.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.40
  • 10.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.35
  • 11.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -12.51
  • -31.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.75
  • 0.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.48
  • 3.85

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
-14.26
-14.82
P/E Ratio
-64.03
-61.61
Revenue
7951
9608
EBITDA
1251
1373
Net Income
-42
-49
ROA
-0.3
-0.3
P/B Ratio
1.11
1.13
ROE
-1.67
-1.84
FCFF
609
272
FCFF Yield
6.08
2.72
Net Debt
3350
5140
BVPS
820.22
804.89

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
2,971.41
2,516.31
18.09%
2,541.26
2,019.97
25.81%
2,385.05
1,846.41
29.17%
2,165.73
1,788.50
21.09%
Expenses
2,371.14
1,964.17
20.72%
2,206.58
1,794.47
22.97%
2,116.66
1,650.29
28.26%
1,948.05
1,577.53
23.49%
EBITDA
600.27
552.14
8.72%
334.68
225.50
48.42%
268.39
196.12
36.85%
217.68
210.97
3.18%
EBIDTM
20.20%
21.94%
13.17%
11.16%
11.25%
10.62%
10.05%
11.80%
Other Income
14.73
8.39
75.57%
11.54
8.41
37.22%
9.23
18.48
-50.05%
7.55
23.83
-68.32%
Interest
197.70
169.36
16.73%
200.48
172.35
16.32%
190.07
150.69
26.13%
177.06
151.86
16.59%
Depreciation
110.16
82.92
32.85%
102.90
77.52
32.74%
94.69
76.88
23.17%
89.48
75.77
18.09%
PBT
307.14
308.25
-0.36%
42.84
-15.96
-
1.67
-12.97
-
-41.31
7.17
-
Tax
58.90
37.86
55.57%
85.82
70.68
21.42%
46.70
39.82
17.28%
39.43
33.89
16.35%
PAT
248.24
270.39
-8.19%
-42.98
-86.64
-
-45.03
-52.79
-
-80.74
-26.72
-
PATM
8.35%
10.75%
-1.69%
-4.29%
-1.89%
-2.86%
-3.73%
-1.49%
EPS
25.11
30.79
-18.45%
-3.96
-30.15
-
-18.13
-20.70
-
-23.53
-11.72
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
10,063.45
9,608.35
7,950.94
7,166.23
6,670.08
5,599.25
4,608.38
4,369.85
1,993.49
Net Sales Growth
23.16%
20.85%
10.95%
7.44%
19.12%
21.50%
5.46%
119.21%
 
Cost Of Goods Sold
374.23
370.58
313.29
316.55
265.47
191.18
208.81
271.63
90.49
Gross Profit
9,689.22
9,237.77
7,637.65
6,849.68
6,404.61
5,408.07
4,399.57
4,098.22
1,903.00
GP Margin
96.28%
96.14%
96.06%
95.58%
96.02%
96.59%
95.47%
93.78%
95.46%
Total Expenditure
8,642.43
8,235.46
6,699.96
6,363.13
5,782.96
4,897.14
4,204.53
3,982.25
1,776.57
Power & Fuel Cost
-
57.86
46.57
49.57
40.82
33.57
36.42
41.86
21.07
% Of Sales
-
0.60%
0.59%
0.69%
0.61%
0.60%
0.79%
0.96%
1.06%
Employee Cost
-
5,241.03
4,099.58
4,017.04
4,063.75
3,588.12
2,896.29
2,650.10
1,239.31
% Of Sales
-
54.55%
51.56%
56.06%
60.93%
64.08%
62.85%
60.65%
62.17%
Manufacturing Exp.
-
106.06
81.08
76.65
76.52
68.39
64.02
67.89
35.17
% Of Sales
-
1.10%
1.02%
1.07%
1.15%
1.22%
1.39%
1.55%
1.76%
General & Admin Exp.
-
1,789.79
1,502.43
1,350.59
911.68
610.00
585.48
529.73
269.08
% Of Sales
-
18.63%
18.90%
18.85%
13.67%
10.89%
12.70%
12.12%
13.50%
Selling & Distn. Exp.
-
271.62
266.98
262.62
192.46
136.81
181.97
176.92
52.13
% Of Sales
-
2.83%
3.36%
3.66%
2.89%
2.44%
3.95%
4.05%
2.62%
Miscellaneous Exp.
-
398.52
390.03
290.11
232.26
269.07
231.54
244.12
69.32
% Of Sales
-
4.15%
4.91%
4.05%
3.48%
4.81%
5.02%
5.59%
3.48%
EBITDA
1,421.02
1,372.89
1,250.98
803.10
887.12
702.11
403.85
387.60
216.92
EBITDA Margin
14.12%
14.29%
15.73%
11.21%
13.30%
12.54%
8.76%
8.87%
10.88%
Other Income
43.05
36.71
55.64
141.80
15.35
63.78
36.91
22.72
12.06
Interest
765.31
736.97
626.79
551.73
211.32
107.48
102.31
61.15
27.92
Depreciation
397.23
369.99
301.76
305.32
291.31
248.90
224.89
95.15
44.17
PBT
310.34
302.64
378.07
87.85
399.84
409.51
113.56
254.02
156.89
Tax
230.85
209.81
179.83
179.25
169.91
236.07
37.79
19.50
-6.81
Tax Rate
74.39%
67.37%
47.57%
204.04%
42.49%
80.17%
33.28%
7.68%
-4.34%
PAT
79.49
-49.04
-42.46
-152.67
131.38
-95.69
-67.95
64.17
75.56
PAT before Minority Interest
-133.38
164.43
197.01
-59.02
338.56
58.38
75.77
234.52
163.70
Minority Interest
-212.87
-213.47
-239.47
-93.65
-207.18
-154.07
-143.72
-170.35
-88.14
PAT Margin
0.79%
-0.51%
-0.53%
-2.13%
1.97%
-1.71%
-1.47%
1.47%
3.79%
PAT Growth
-23.74%
-
-
-
-
-
-
-15.07%
 
EPS
24.02
-14.82
-12.83
-46.12
39.69
-28.91
-20.53
19.39
22.83

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
2,663.10
2,667.02
2,405.41
2,526.49
2,158.99
2,326.42
2,279.58
2,173.06
Share Capital
33.09
33.09
29.51
29.51
26.51
26.51
26.51
0.00
Total Reserves
2,574.92
2,608.68
2,340.93
2,469.38
2,117.24
2,293.45
2,246.45
2,139.99
Non-Current Liabilities
6,204.83
4,868.73
5,051.93
5,492.61
901.61
732.52
213.94
151.40
Secured Loans
1,896.93
728.22
577.14
826.83
181.61
320.45
253.42
126.97
Unsecured Loans
341.90
145.05
298.06
0.00
167.76
9.20
16.86
22.49
Long Term Provisions
49.29
42.35
33.29
30.67
25.90
22.23
17.33
10.52
Current Liabilities
5,155.16
4,354.47
3,805.57
2,951.15
1,696.24
1,592.90
1,065.51
1,091.68
Trade Payables
619.41
552.01
421.31
325.11
412.08
220.93
184.83
138.63
Other Current Liabilities
2,059.63
1,670.98
1,856.91
1,624.04
718.96
454.30
268.37
530.37
Short Term Borrowings
2,390.29
2,062.68
1,442.05
944.75
479.05
868.43
548.50
371.52
Short Term Provisions
85.83
68.80
85.30
57.25
86.15
49.24
63.81
51.16
Total Liabilities
15,948.04
13,683.03
12,863.83
12,519.60
6,058.16
5,978.62
4,876.91
4,559.82
Net Block
11,221.44
10,015.14
9,904.09
9,881.07
4,023.72
3,928.15
3,084.21
2,919.01
Gross Block
12,536.50
11,192.49
10,826.64
10,731.79
5,221.65
4,914.15
3,848.86
3,732.39
Accumulated Depreciation
1,286.69
1,177.35
922.55
850.72
1,197.93
986.00
764.65
813.38
Non Current Assets
12,282.80
10,943.18
10,633.17
10,565.85
4,621.01
4,499.37
3,649.67
3,393.57
Capital Work in Progress
58.77
22.53
6.99
9.34
5.14
7.43
54.56
5.17
Non Current Investment
492.54
408.09
378.99
330.33
211.12
148.78
83.47
72.47
Long Term Loans & Adv.
233.93
207.35
158.58
149.86
195.34
197.63
181.69
141.32
Other Non Current Assets
225.71
238.75
132.29
142.11
185.69
217.38
245.74
255.60
Current Assets
3,665.24
2,739.85
2,230.66
1,953.75
1,437.15
1,479.25
1,227.24
1,166.25
Current Investments
61.57
30.03
59.55
164.73
82.62
0.02
262.17
112.08
Inventories
79.20
68.89
64.04
61.99
50.78
49.98
48.23
41.67
Sundry Debtors
1,807.93
1,339.75
1,109.01
1,022.81
607.62
602.77
437.18
400.97
Cash & Bank
950.77
689.12
488.08
232.39
167.30
374.21
138.89
236.49
Other Current Assets
765.77
145.21
139.21
219.85
528.83
452.27
340.77
375.04
Short Term Loans & Adv.
485.93
466.85
370.77
251.98
405.74
113.77
70.04
32.03
Net Current Assets
-1,489.92
-1,614.62
-1,574.91
-997.40
-259.09
-113.65
161.73
74.57
Total Assets
15,948.04
13,683.03
12,863.83
12,519.60
6,058.16
5,978.62
4,876.91
4,559.82

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
1,097.50
1,037.73
725.55
662.27
900.53
184.11
357.90
-35.03
PBT
374.24
376.84
120.23
508.47
294.45
113.56
254.02
156.89
Adjustment
1,145.46
890.27
649.05
417.33
375.44
267.41
123.89
55.60
Changes in Working Capital
-273.35
-145.91
58.84
-145.01
297.98
-140.66
63.85
-216.84
Cash after chg. in Working capital
1,246.35
1,121.20
828.12
780.79
967.87
240.31
441.76
-4.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-148.85
-83.47
-102.57
-118.52
-67.34
-56.20
-83.86
-30.68
Other Direct Exp. Paid
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
Cash From Investing Activity
-1,590.14
-1,136.38
-717.44
-1,453.51
-459.73
99.96
-282.65
-185.61
Net Fixed Assets
-72.15
-1.30
-10.07
-34.71
-13.27
-1.95
0.00
Net Investments
-269.26
-123.68
-63.05
-450.55
-225.83
-193.71
-22.62
Others
-1,248.73
-1,011.40
-644.32
-968.25
-220.63
295.62
-260.03
Cash from Financing Activity
753.72
290.81
252.32
854.88
-652.13
-79.49
-101.51
361.06
Net Cash Inflow / Outflow
261.08
192.16
260.43
63.64
-211.33
204.58
-26.26
140.42
Opening Cash & Equivalents
675.40
483.60
224.91
161.08
370.34
171.74
146.19
0.00
Closing Cash & Equivalent
937.96
675.40
483.60
224.91
161.08
370.34
120.42
146.19

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
788.16
798.36
803.27
936.94
808.66
875.13
857.40
0.00
ROA
1.11%
1.48%
-0.47%
3.64%
0.97%
1.40%
4.97%
3.59%
ROE
6.26%
7.86%
-2.43%
14.59%
2.62%
3.30%
10.63%
7.65%
ROCE
16.49%
18.28%
14.21%
19.08%
12.00%
6.45%
10.24%
6.12%
Fixed Asset Turnover
0.81
0.72
0.66
0.84
1.10
1.05
1.15
0.53
Receivable days
59.79
56.21
54.29
44.61
39.45
41.18
35.00
73.42
Inventory Days
2.81
3.05
3.21
3.09
3.28
3.89
3.75
7.63
Payable days
576.89
566.99
430.33
506.79
604.27
20.43
17.78
33.76
Cash Conversion Cycle
-514.29
-507.73
-372.83
-459.09
-561.53
24.65
20.97
47.28
Total Debt/Equity
1.87
1.24
1.11
0.76
0.45
0.53
0.37
0.40
Interest Cover
1.51
1.60
1.22
3.41
3.74
2.11
5.15
6.62

News Update:


  • RPSG Ventures - Quarterly Results
    1st Aug 2025, 14:48 PM

    Read More
  • RPSG Ventures’ arm acquires 70% stake in Manchester Originals
    29th Jul 2025, 11:30 AM

    RPSG Sports Ventures has acquired 70% stake in Manchester Originals for a total consideration of 81.21 million pounds

    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.