Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 27.26 | 28.35 | 40.33 | 22.97 | 31.95 | 42.91 | 40.72 | 26.62 | 33.45 | 34.12 | 47.44 | 35.19 |
| Expenses | 25.33 | 27.13 | 37.50 | 21.66 | 29.53 | 40.50 | 38.97 | 25.90 | 30.98 | 32.49 | 44.45 | 33.33 |
| Operating Profit | 1.93 | 1.22 | 2.83 | 1.31 | 2.42 | 2.41 | 1.75 | 0.72 | 2.47 | 1.63 | 2.99 | 1.86 |
| OPM % | 7.08% | 4.30% | 7.02% | 5.70% | 7.57% | 5.62% | 4.30% | 2.70% | 7.38% | 4.78% | 6.30% | 5.29% |
| Other Income | 0.06 | 0.14 | 0.81 | 0.06 | 0.12 | 0.22 | 0.11 | 0.73 | 0.14 | 0.00 | 0.43 | 0.18 |
| Interest | 0.32 | 0.40 | 0.59 | 0.28 | 0.29 | 0.40 | 0.39 | 0.34 | 0.34 | 0.34 | 1.01 | 0.62 |
| Depreciation | 0.87 | 0.87 | 0.93 | 0.84 | 0.84 | 0.90 | 0.94 | 0.83 | 0.87 | 0.83 | 0.83 | 0.81 |
| Profit before tax | 0.80 | 0.09 | 2.12 | 0.25 | 1.41 | 1.33 | 0.53 | 0.28 | 1.40 | 0.46 | 1.58 | 0.61 |
| Tax % | 27.50% | 22.22% | 25.94% | 24.00% | 10.64% | 37.59% | 22.64% | 25.00% | 26.43% | 15.22% | 30.38% | 27.87% |
| Net Profit | 0.58 | 0.06 | 1.57 | 0.20 | 1.26 | 0.83 | 0.42 | 0.21 | 1.03 | 0.39 | 1.11 | 0.45 |
| EPS in Rs | 0.53 | 0.05 | 1.43 | 0.18 | 1.15 | 0.76 | 0.38 | 0.19 | 0.94 | 0.33 | 0.88 | 0.36 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 98 | 64 | 59 | 125 | 105 | 82 | 106 | 135 | 117 | 139 | 142 | 150 |
| Expenses | 99 | 67 | 56 | 117 | 98 | 77 | 99 | 129 | 111 | 130 | 133 | 141 |
| Operating Profit | -1 | -2 | 3 | 8 | 7 | 5 | 6 | 5 | 6 | 8 | 8 | 9 |
| OPM % | -0.7% | -3.4% | 5% | 6% | 7% | 6% | 6% | 4.0% | 5% | 6% | 6% | 6% |
| Other Income | 4 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
| Interest | 7 | 3 | 3 | 4 | 3 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
| Depreciation | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 |
| Profit before tax | -9 | -8 | -3 | 0 | 0 | 0 | 2 | 0 | 2 | 4 | 4 | 4 |
| Tax % | -32% | -45% | -35% | 75% | 42% | 12% | 70% | 44% | 25% | 24% | 26% | |
| Net Profit | -6 | -4 | -2 | 0 | 0 | 0 | 1 | 0 | 1 | 3 | 3 | 3 |
| EPS in Rs | -6.10 | -3.96 | -1.77 | 0.11 | 0.14 | 0.20 | 0.58 | 0.14 | 1.27 | 2.43 | 2.17 | 2.51 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 4% | 12% | 2% | 6% | ||
| Compounded Profit Growth | 9% | 62% | 143% | 10% | ||
| Stock Price CAGR | 26% | 57% | 78% | 49% | ||
| Return on Equity | 0% | 3% | 4% | 4% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 13 |
| Reserves | 37 | 31 | 32 | 30 | 30 | 30 | 31 | 31 | 31 | 32 | 35 | 57 |
| Borrowings | 69 | 48 | 34 | 51 | 44 | 29 | 36 | 31 | 24 | 30 | 15 | 53 |
| Other Liabilities | 29 | 21 | 16 | 12 | 23 | 18 | 11 | 19 | 17 | 11 | 16 | 16 |
| Total Liabilities | 146 | 110 | 93 | 104 | 108 | 88 | 89 | 92 | 83 | 85 | 77 | 138 |
| Fixed Assets | 52 | 48 | 44 | 41 | 36 | 34 | 31 | 28 | 24 | 22 | 25 | 29 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 28 |
| Investments | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 93 | 62 | 48 | 63 | 71 | 54 | 58 | 64 | 59 | 63 | 52 | 80 |
| Total Assets | 146 | 110 | 93 | 104 | 108 | 88 | 89 | 92 | 83 | 85 | 77 | 138 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -8 | 17 | 6 | -14 | 7 | 19 | -5 | 5 | 8 | -5 | 23 | -22 |
| Cash from Investing Activity | -2 | 2 | 1 | 1 | -0 | -1 | -0 | -0 | -0 | 0 | -6 | -34 |
| Cash from Financing Activity | 11 | -19 | -7 | 18 | -6 | -17 | 5 | -1 | -11 | 4 | -17 | 56 |
| Net Cash Flow | 0 | 0 | -0 | 4 | 0 | 0 | 0 | 4 | -3 | -1 | 0 | -0 |
| Free Cash Flow | -11 | 17 | 4 | -15 | 6 | 17 | -5 | 5 | 8 | -6 | 16 | -57 |
| CFO/OP | -79% | -2,631% | -225% | -446% | 90% | 252% | -90% | 98% | 155% | -85% | 281% | -259% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 42 | 62 | 67 | 128 | 63 | 52 | 113 | 73 | 62 | 90 | 44 | 61 |
| Inventory Days | 176 | 184 | 222 | 298 | 132 | 134 | 143 | 169 | 110 | 128 | 103 | 169 |
| Days Payable | 42 | 42 | 43 | 45 | 47 | 31 | 28 | 52 | 34 | 10 | 26 | 21 |
| Cash Conversion Cycle | 176 | 204 | 247 | 381 | 147 | 156 | 228 | 190 | 138 | 209 | 120 | 209 |
| Working Capital Days | 49 | 83 | 86 | 154 | 86 | 91 | 128 | 106 | 75 | 101 | 80 | 83 |
| ROCE % | 6% | -3% | -8% | -1% | 4% | 4% | 2% | 5% | 4% | 6% | 8% | 6% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 74.70% | 74.69% | 74.69% | 74.69% | 74.69% | 74.69% | 74.69% | 74.69% | 74.69% | 72.71% | 68.84% | 68.84% |
| DIIs | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% |
| Public | 25.21% | 25.22% | 25.21% | 25.22% | 25.23% | 25.22% | 25.22% | 25.22% | 25.22% | 27.23% | 31.07% | 31.08% |
| No. of Shareholders | 3,638 | 3,691 | 3,806 | 4,103 | 4,118 | 4,581 | 4,588 | 4,527 | 4,453 | 4,411 | 4,319 | 4,321 |
Fundamentals
Market Cap₹ 318 Cr.
Current Price₹ 237
Stock P/E107
Book Value₹ 55.1
ROCE6.24 %
ROE3.72 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)6%
Compounded Profit Growth (TTM)10%
Standalone figures.
Valuation
Market capRs 265 Cr
Enterprise valueRs 316 Cr
P/E (TTM)88.96x
Price to book3.82x
Price to sales1.76x
EV / EBITDA32.60x
EV / EBIT49.71x
EV / sales2.10x
Earnings yield1.12%
P/E, 3-year average49.47x
P/B, 3-year average2.01x
P/E, 5-year average101.16x
P/B, 5-year average1.62x
Profitability
Operating margin (excl. other income)5.82%
Operating margin (incl. other income)6.74%
EBITDA margin6.46%
Pre-tax margin2.70%
Net profit margin1.98%
Net margin, latest quarter1.28%
ROE4.75%
ROCE6.75%
ROA2.56%
ROE, 3-year average4.65%
ROCE, 3-year average6.66%
ROA, 3-year average2.51%
ROE, 5-year average3.17%
ROCE, 5-year average5.80%
ROA, 5-year average1.68%
ROIC (approx.)3.89%
Tax rate26.27%
Other income / net worth1.87%
Growth
Sales growth (latest year)2.21%
Profit growth (latest year)2.62%
Sales CAGR, 3 years1.66%
Sales CAGR, 5 years11.52%
Profit CAGR, 3 years163.36%
Profit CAGR, 5 years65.60%
Sales growth QoQ-25.82%
Profit growth QoQ-59.46%
Sales growth YoY (latest quarter)32.19%
Profit growth YoY (latest quarter)114.29%
Per share
EPS (TTM)Rs 2.36
EPS (latest year)Rs 2.17
EPS (latest quarter)Rs 0.36
EPS, 3-year averageRs 1.96
EPS, 5-year averageRs 1.32
Book value per shareRs 55.07
Sales per shareRs 119.07
Cash flow per shareRs -17.55
Free cash flow per shareRs -45.19
Efficiency
Asset turnover1.03x
Fixed asset turnover4.83x
Inventory turnover2.57x
Inventory days142 days
Debtor days61 days
Debtors turnover6.02x
Creditor days21 days
Cash conversion cycle209 days
Working capital days83 days
Leverage
Total debtRs 53 Cr
Cash and bankRs 2 Cr
Net debtRs 51 Cr
Debt to equity0.76x
Net debt / EBITDA5.27x
Interest coverage2.75x
Owners' fund to total sources50.48%
Debt to assets38.23%
Cash flow
Cash from Operating Activity (latest year)Rs -22 Cr
Cash from Investing Activity (latest year)Rs -34 Cr
Cash from Financing Activity (latest year)Rs 56 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs -57 Cr
FCFE (approx.: FCF + change in debt)Rs -19 Cr
Cash from ops / profit, 5 years1.12x
Statement figures
Net sales (TTM)Rs 150 Cr
Net sales (latest year)Rs 142 Cr
Sales (latest quarter)Rs 35 Cr
Operating profit excl. other income (latest year)Rs 8 Cr
Operating profit (latest quarter)Rs 2 Cr
Other income (TTM)Rs 1 Cr
EBITDA (TTM)Rs 10 Cr
PBDT (TTM)Rs 7 Cr
Profit before tax (TTM)Rs 4 Cr
Tax (latest year)Rs 1 Cr
Net profit (TTM)Rs 3 Cr
Net profit (latest year)Rs 3 Cr
Net profit (latest quarter)Rs 0 Cr
Depreciation (TTM)Rs 3 Cr
Depreciation (latest quarter)Rs 1 Cr
Interest (TTM)Rs 2 Cr
Cost of goods sold (latest year)Rs 116 Cr
Total expenditure (latest year)Rs 133 Cr
Total income (latest year)Rs 143 Cr
Share capitalRs 13 Cr
ReservesRs 57 Cr
Shareholders' fundsRs 69 Cr
Total assetsRs 138 Cr
Net blockRs 29 Cr
Capital work in progressRs 28 Cr
InvestmentsRs 0 Cr
ReceivablesRs 24 Cr
InventoryRs 45 Cr
Other liabilitiesRs 16 Cr
Shares outstanding (crore)1.26
Ownership
Promoter holding68.84% (-5.85 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 89.0 is at the 37th percentile of its own 6.8-year range
(median 101.0, low 24.4, high 362.1).
P/B 3.82 is at the 92th percentile (median 1.13).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 513043 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -18.2% | -2.8% | -15.4 pts |
| 1 month | -6.1% | -6.8% | +0.7 pts |
| 3 months | +19.1% | -7.6% | +26.7 pts |
| 3 years | +397.5% | +14.2% | +383.3 pts |
| 5 years | +724.1% | +27.9% | +696.2 pts |
Red flags
F-score 1 of 8| explain | Weak cash conversion Cash from operations was -65% of net profit over the last 3 years |
| explain | High accruals Profit exceeded operating cash by 18% of total assets in 2026 |
| explain | Receivables outrunning sales Receivables grew 42% vs sales +2% in 2026 |
| look | Inventory outrunning sales Inventory grew 63% vs sales +2% in 2026 |
| look | Share dilution Share count up 15% in a year, 15% in three |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹35 Cr +32.2% vs Jun 2025.
Net profit ₹0 Cr +114.3%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Welspun Corp Ltd | 74,969 | 32.5 | 22.9 % |
| APL Apollo Tubes Ltd | 60,768 | 49.4 | 31.8 % |
| Shyam Metalics & Energy Ltd | 29,979 | 26.7 | 13.0 % |
| Ratnamani Metals & Tubes Ltd | 19,859 | 45.3 | 17.9 % |
| Jindal Saw Ltd | 17,759 | 27.2 | 10.4 % |
| Usha Martin Ltd | 15,204 | 27.9 | 19.5 % |
| Godawari Power & Ispat Ltd | 14,902 | 18.2 | 20.5 % |
| Gallantt Ispat Ltd. | 13,007 | 29.8 | 18.2 % |
| Maharashtra Seamless Ltd | 9,672 | 13.1 | 14.3 % |
| Jayaswal Neco Industries Ltd | 8,997 | 15.7 | 20.7 % |
| Sunflag Iron & Steel Company Ltd | 8,368 | 39.4 | 4.07 % |
| Man Industries (India) Ltd | 7,198 | 35.2 | 16.2 % |
| Aeroflex Industries Ltd | 7,141 | 106 | 18.9 % |
| Technocraft Industries (India) Ltd | 6,635 | 19.5 | 16.3 % |
| Shivalik Bimetal Controls Ltd | 6,402 | 60.1 | 26.6 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Remi Edelstahl Tubulars Ltd?
Remi Edelstahl Tubulars Ltd (513043) has a market capitalisation of Rs 318 Cr. at the 2026-10-01 close.
What is the P/E ratio of Remi Edelstahl Tubulars Ltd?
Remi Edelstahl Tubulars Ltd trades at a P/E of 107 on trailing twelve-month profit, at the 2026-10-01 close.
What were Remi Edelstahl Tubulars Ltd's latest quarterly results?
In the Jun 2026 quarter, Remi Edelstahl Tubulars Ltd sales was Rs 35 Cr (+32.2% vs Jun 2025) and net profit was Rs 0 Cr.