Nifty
:
25244.75
Sensex
:
82755.51
200.40 (0.80%)
700.40 (0.85%)
Nifty
Sensex
:
:
25244.75
82755.51
200.40 (0.80%)
700.40 (0.85%)

R Systems International Ltd.

IT - Software Services

Rating :
55/99

BSE: 532735 | NSE: RSYSTEMS

NSE BSE
447.00
25-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  444.3
  •  451.3
  •  435.4
  •  443.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  146684
  •  65106714.45
  •  553.1
  •  283

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,316.46
  • 37.36
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,130.45
  • 2.78%
  • 8.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.90%
  • 1.81%
  • 10.28%
  • FII
  • DII
  • Others
  • 3.96%
  • 4.25%
  • 27.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.15
  • 14.61
  • 4.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.51
  • 17.07
  • 5.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.98
  • 9.80
  • -2.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.16
  • 23.19
  • 37.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.92
  • 6.62
  • 7.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.53
  • 15.89
  • 18.10

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
11.09
13.89
16.26
19.39
P/E Ratio
40.31
32.18
27.49
23.05
Revenue
1742
1860
2117
2419
EBITDA
257
289
334
392
Net Income
131
165
193
230
ROA
10.4
16.1
14.8
16.9
P/B Ratio
10.31
7.84
7.63
7.39
ROE
21.24
30.64
28.15
32.6
FCFF
229
186
219
258
FCFF Yield
Net Debt
-121
BVPS
43.35
56.99
58.57
60.46

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
442.46
416.64
6.20%
448.96
416.32
7.84%
444.09
457.35
-2.90%
432.04
406.78
6.21%
Expenses
371.93
363.32
2.37%
378.40
353.48
7.05%
375.83
375.05
0.21%
370.74
353.88
4.76%
EBITDA
70.54
53.32
32.30%
70.56
62.84
12.29%
68.25
82.30
-17.07%
61.30
52.90
15.88%
EBIDTM
15.94%
12.80%
15.72%
15.09%
15.37%
18.00%
14.19%
13.01%
Other Income
2.28
2.47
-7.69%
3.54
1.77
100.00%
1.57
0.13
1,107.69%
4.26
4.42
-3.62%
Interest
1.49
2.84
-47.54%
1.94
2.89
-32.87%
1.61
2.76
-41.67%
2.00
1.70
17.65%
Depreciation
14.60
16.56
-11.84%
15.50
16.92
-8.39%
16.57
17.24
-3.89%
16.74
10.12
65.42%
PBT
56.73
36.39
55.89%
56.65
44.80
26.45%
51.65
62.42
-17.25%
46.82
45.51
2.88%
Tax
18.13
8.90
103.71%
17.65
-1.38
-
11.84
18.24
-35.09%
21.94
31.09
-29.43%
PAT
38.59
27.49
40.38%
39.00
46.17
-15.53%
39.81
44.18
-9.89%
24.88
14.43
72.42%
PATM
8.72%
6.60%
8.69%
11.09%
8.96%
9.66%
5.76%
3.55%
EPS
3.26
2.32
40.52%
3.30
3.88
-14.95%
3.37
3.72
-9.41%
2.10
1.22
72.13%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 24
Dec 23
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Net Sales
1,767.55
1,741.73
1,684.52
1,515.83
1,155.64
880.59
809.38
699.89
592.64
588.24
605.03
Net Sales Growth
4.15%
3.40%
11.13%
31.17%
31.23%
8.80%
15.64%
18.10%
0.75%
-2.78%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,767.55
1,741.73
1,684.52
1,515.83
1,155.64
880.59
809.38
699.89
592.64
588.24
605.03
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,496.90
1,484.77
1,432.17
1,316.09
994.86
763.76
736.37
642.64
559.60
517.59
532.68
Power & Fuel Cost
-
5.89
5.50
5.26
4.10
4.10
5.16
4.69
4.48
4.50
5.49
% Of Sales
-
0.34%
0.33%
0.35%
0.35%
0.47%
0.64%
0.67%
0.76%
0.76%
0.91%
Employee Cost
-
1,191.12
1,133.54
1,019.40
779.83
611.63
546.21
468.90
417.31
379.79
364.88
% Of Sales
-
68.39%
67.29%
67.25%
67.48%
69.46%
67.48%
67.00%
70.42%
64.56%
60.31%
Manufacturing Exp.
-
7.24
7.40
7.24
5.09
6.03
6.36
5.38
10.16
2.78
7.72
% Of Sales
-
0.42%
0.44%
0.48%
0.44%
0.68%
0.79%
0.77%
1.71%
0.47%
1.28%
General & Admin Exp.
-
182.38
189.75
191.40
138.12
97.14
129.63
121.90
95.36
115.10
133.16
% Of Sales
-
10.47%
11.26%
12.63%
11.95%
11.03%
16.02%
17.42%
16.09%
19.57%
22.01%
Selling & Distn. Exp.
-
0.37
0.47
0.76
1.75
1.50
1.17
0.95
0.71
2.49
5.18
% Of Sales
-
0.02%
0.03%
0.05%
0.15%
0.17%
0.14%
0.14%
0.12%
0.42%
0.86%
Miscellaneous Exp.
-
35.87
44.36
74.55
53.12
33.91
39.56
33.86
31.57
1.85
5.18
% Of Sales
-
2.06%
2.63%
4.92%
4.60%
3.85%
4.89%
4.84%
5.33%
0.31%
0.45%
EBITDA
270.65
256.96
252.35
199.74
160.78
116.83
73.01
57.25
33.04
70.65
72.35
EBITDA Margin
15.31%
14.75%
14.98%
13.18%
13.91%
13.27%
9.02%
8.18%
5.58%
12.01%
11.96%
Other Income
11.65
8.31
11.53
10.29
41.90
12.91
15.38
19.25
16.19
12.71
9.81
Interest
7.04
8.39
8.95
4.90
4.91
5.67
1.56
0.27
0.40
0.79
0.96
Depreciation
63.41
65.37
54.40
34.98
27.69
25.60
14.89
13.55
13.48
11.51
14.02
PBT
211.85
191.50
200.53
170.16
170.07
98.48
71.94
62.68
35.34
71.05
67.18
Tax
69.56
60.32
59.92
30.48
28.64
14.42
13.81
11.64
12.81
22.00
29.66
Tax Rate
32.83%
31.50%
29.88%
17.91%
16.84%
14.93%
19.20%
18.57%
36.25%
29.07%
23.26%
PAT
142.28
131.18
140.11
139.68
141.44
82.19
58.12
51.05
22.53
53.69
97.83
PAT before Minority Interest
142.28
131.18
140.11
139.68
141.44
82.19
58.12
51.05
22.53
53.69
97.83
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
8.05%
7.53%
8.32%
9.21%
12.24%
9.33%
7.18%
7.29%
3.80%
9.13%
16.17%
PAT Growth
7.57%
-6.37%
0.31%
-1.24%
72.09%
41.41%
13.85%
126.59%
-58.04%
-45.12%
 
EPS
12.02
11.08
11.83
11.80
11.95
6.94
4.91
4.31
1.90
4.53
8.26

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Shareholder's Funds
624.05
611.44
545.47
460.30
426.61
338.23
322.90
270.87
277.97
242.86
Share Capital
11.83
11.83
11.83
11.83
11.96
11.96
12.32
12.32
12.31
12.61
Total Reserves
582.33
599.61
533.64
448.46
414.65
326.10
310.29
258.21
265.40
230.24
Non-Current Liabilities
52.21
62.87
67.62
51.06
59.72
24.53
6.13
5.13
56.06
65.66
Secured Loans
1.30
1.69
1.32
0.65
8.36
0.81
0.55
0.53
0.84
0.78
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
4.50
1.04
1.06
1.07
0.00
Long Term Provisions
32.76
28.20
20.80
19.40
17.49
13.32
10.96
9.12
53.27
58.53
Current Liabilities
259.42
368.30
197.97
163.56
149.54
123.84
107.69
109.71
129.73
132.92
Trade Payables
40.62
37.08
35.59
36.08
21.60
25.34
27.00
34.01
43.89
48.54
Other Current Liabilities
156.71
228.15
127.00
95.54
98.83
76.74
61.22
57.01
27.26
30.34
Short Term Borrowings
5.29
55.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
56.80
47.91
35.39
31.94
29.11
21.75
19.46
18.70
58.57
54.04
Total Liabilities
1,176.38
1,283.31
811.06
674.92
635.87
486.60
436.72
385.71
463.76
441.44
Net Block
569.25
625.37
153.84
124.86
108.84
69.85
42.45
43.73
77.39
79.82
Gross Block
781.71
826.61
311.37
251.53
234.71
173.01
137.97
127.94
152.91
153.68
Accumulated Depreciation
212.46
201.23
157.53
126.67
115.20
103.16
95.52
84.22
75.52
73.87
Non Current Assets
588.92
657.12
180.91
139.16
127.42
96.91
67.40
68.75
159.55
174.82
Capital Work in Progress
4.05
0.16
2.54
0.00
0.02
1.96
1.62
0.06
2.63
0.00
Non Current Investment
0.00
0.00
0.00
1.89
2.04
2.19
2.33
11.24
20.14
29.04
Long Term Loans & Adv.
7.14
17.60
13.47
6.84
9.99
9.32
12.89
12.32
53.24
58.51
Other Non Current Assets
7.03
12.38
9.32
5.56
6.53
13.60
8.10
1.42
6.16
7.45
Current Assets
581.06
626.18
630.15
535.77
508.45
389.69
369.32
316.96
304.21
266.62
Current Investments
0.00
0.00
13.87
13.22
12.80
34.24
19.95
13.69
8.76
11.80
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
257.31
250.40
257.09
177.98
131.25
132.40
136.54
120.76
108.22
104.63
Cash & Bank
193.75
251.72
230.52
227.97
250.28
146.92
135.99
151.06
114.32
85.15
Other Current Assets
130.00
26.90
24.42
24.14
114.11
76.12
76.84
31.44
72.90
65.04
Short Term Loans & Adv.
106.14
97.16
104.25
92.46
92.31
62.02
42.59
4.16
56.24
51.81
Net Current Assets
321.64
257.88
432.17
372.20
358.91
265.85
261.64
207.24
174.48
133.70
Total Assets
1,169.98
1,283.30
811.06
674.93
635.87
486.60
436.72
385.71
463.76
441.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Cash From Operating Activity
235.26
211.36
96.39
87.31
124.36
64.29
31.12
36.52
43.62
44.85
PBT
191.50
200.02
170.16
170.07
96.61
71.94
62.68
35.34
75.69
127.49
Adjustment
105.93
53.30
48.78
1.04
19.74
8.82
0.91
6.48
-1.02
-52.37
Changes in Working Capital
-0.39
12.19
-83.06
-55.87
28.84
-3.44
-19.21
9.98
-8.79
5.49
Cash after chg. in Working capital
297.04
265.52
135.87
115.25
145.19
77.31
44.38
51.81
65.88
80.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.61
0.00
0.00
Tax Paid
-61.78
-54.16
-39.49
-28.41
-20.83
-13.02
-13.26
-15.90
-22.25
-35.75
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
0.48
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
14.76
-222.78
-21.37
21.19
-38.25
6.06
-35.05
-57.60
10.15
39.80
Net Fixed Assets
37.35
-3.67
-51.36
-15.92
-36.29
-17.21
-5.05
-3.92
-8.47
16.90
Net Investments
-0.76
-255.51
1.29
-1.35
18.82
-14.19
-2.67
2.30
6.63
-53.99
Others
-21.83
36.40
28.70
38.46
-20.78
37.46
-27.33
-55.98
11.99
76.89
Cash from Financing Activity
-216.32
-40.91
-86.40
-115.92
11.03
-45.96
-8.79
-0.56
-19.46
-113.15
Net Cash Inflow / Outflow
33.71
-52.33
-11.38
-7.41
97.14
24.39
-12.71
-21.64
34.32
-28.50
Opening Cash & Equivalents
157.35
206.23
204.37
213.58
110.31
84.12
92.90
114.78
78.62
105.91
Closing Cash & Equivalent
190.09
157.35
206.23
204.37
213.22
110.31
84.12
92.90
113.60
78.62

Financial Ratios

Consolidated /

Standalone
Description
Dec 24
Dec 23
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Book Value (Rs.)
50.22
51.68
46.11
38.91
35.66
28.27
26.18
21.96
22.55
19.25
ROA
10.67%
13.38%
18.80%
21.57%
14.64%
12.59%
12.41%
5.31%
11.86%
22.43%
ROE
21.76%
24.22%
27.78%
31.89%
21.50%
17.60%
17.21%
8.22%
20.63%
42.90%
ROCE
30.73%
34.35%
34.70%
38.41%
25.76%
21.96%
21.06%
12.92%
29.16%
56.07%
Fixed Asset Turnover
2.17
2.96
5.39
4.86
4.32
5.21
5.26
4.22
3.84
3.94
Receivable days
53.20
54.98
52.38
48.83
54.64
60.64
67.09
70.52
66.04
69.29
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
13.20
16.65
22.31
31.86
41.80
45.38
Cash Conversion Cycle
53.20
54.98
52.38
48.83
41.44
43.99
44.78
38.65
24.23
23.91
Total Debt/Equity
0.01
0.09
0.00
0.00
0.05
0.02
0.01
0.01
0.01
0.01
Interest Cover
23.81
23.35
35.74
35.62
18.05
46.96
237.54
89.80
96.60
133.97

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • R Systems International executes sale deed to sell land, building in Uttar Pradesh
    6th Jun 2025, 11:09 AM

    The company has executed the Sale Deed on June 04, 2025

    Read More
  • R Systems International, Mavvrik enter into strategic partnership
    4th Jun 2025, 10:30 AM

    The R Systems-Mavvrik partnership helps organizations shift from reactive tracking to proactive financial governance for measuring accountability across AI, cloud, and hybrid environments

    Read More
  • R Systems International earns Advanced Specialization in Kubernetes on Azure
    13th May 2025, 16:46 PM

    This specialization highlights company’s deep expertise in deploying, scaling, and managing containerized applications in production environments

    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.